{"text_format":"1","workbook":"xlsx","n_sheets":33,"sheets":["GUIDE","ARCHITECTURE","SUMMARIES >>","Plan","Budget","Sector","Detail","OPA ADMIN ONLY","BMG","PROGRAM DESIGN >>","Program Design","Measures","Budget Inputs","External Inputs","RESULTS >>","CE Results","Savings Results","Summary CE Results","ADMIN INPUT >>","ADMIN OPTIONS","CE Parameters","Rates Table","Avoided Cost Table","DEFINED INPUTS >>","Custom Measure Input","Custom Load Profile Input","Formatted Load Profiles","CALCULATION >>","Levelized Rates Table","Levelized Avoided Cost Table","Measure CE Results","VBA References","Revision History"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":1,"defined_names":55,"comments":7,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

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

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

{"sheet":"Plan","index":3,"n_rows":61,"n_cols":16,"rows_kept":61,"cut":false,"hidden":false,"merged":[[28,14,29,15],[28,12,29,13],[28,0,29,1],[17,0,24,0],[16,0,16,3],[28,10,29,11],[28,8,29,9],[28,6,29,7],[28,4,29,5],[28,2,29,3],[5,2,5,4],[5,5,5,7],[4,0,4,10],[5,8,5,10],[27,0,27,15],[5,0,13,0],[5,1,6,1]]}
[]
["CDM Portfolio Summary for Inclusion in CDM Plans"]
[]
["TABLE 1"]
["SUMMARY OF CDM PORTFOLIO COST EFFECTIVENESS"]
["Plan Cost Effectiveness\n","Program Year","TRC",null,null,"PACT",null,null,"Levelized Cost"]
[null,null,"Benefits ($)","Costs ($)","Ratio","Benefits ($)","Costs ($)","Ratio","Benefits (Energy)","Costs ($)","($/kWh)"]
[null,2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$J:$J,$B8)","v":13111548.671508392},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$J:$J,$B8)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B8,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B8,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":2755337.0950062526},{"$f":"IF(C8=0,\"\",C8/D8)","v":4.7586005702429812},{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$J:$J,$B8)","v":11378132.427860305},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$J:$J,$B8)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B8,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B8,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":111617.99999999999},{"$f":"IF(F8=0,\"\",F8/G8)","v":101.93815001039533},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$J:$J,$B8)","v":168327388.89901856},{"$f":"IFERROR(SUMIFS('Program Design'!AT:AT,'Program Design'!$J:$J,$B8)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B8,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B8,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":111617.99999999999},{"$f":"IF(I8=0,\"\",J8/I8)","v":6.6310064410825525E-4}]
[null,2016,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$J:$J,$B9)","v":21654449.555628061},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$J:$J,$B9)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B9,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B9,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":12494341.294791255},1.7331405509673046,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$J:$J,$B9)","v":18064946.057005677},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$J:$J,$B9)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B9,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B9,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":2383579.8823529412},7.5789136293485324,{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$J:$J,$B9)","v":255137855.21791166},{"$f":"IFERROR(SUMIFS('Program Design'!AT:AT,'Program Design'!$J:$J,$B9)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B9,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B9,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":2383579.8823529412},9.3423215473734406E-3]
[null,2017,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$J:$J,$B10)","v":19297220.333128255},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$J:$J,$B10)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B10,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B10,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":11305229.72925861},1.7069286334965752,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$J:$J,$B10)","v":16504893.36018678},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$J:$J,$B10)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B10,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B10,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":7330784.3137254911},2.2514498659146915,{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$J:$J,$B10)","v":212471548.66113228},{"$f":"IFERROR(SUMIFS('Program Design'!AT:AT,'Program Design'!$J:$J,$B10)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B10,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B10,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":7330784.3137254911},3.4502428018808533E-2]
[null,2018,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$J:$J,$B11)","v":38031629.759499893},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$J:$J,$B11)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B11,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B11,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":25015544.267522059},1.520319900010201,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$J:$J,$B11)","v":32318898.565994952},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$J:$J,$B11)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B11,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B11,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":14294113.293529641},{"$f":"IF(F11=0,\"\",F11/G11)","v":2.2609935924199225},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$J:$J,$B11)","v":465124882.55546457},{"$f":"IFERROR(SUMIFS('Program Design'!AT:AT,'Program Design'!$J:$J,$B11)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B11,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B11,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":14294113.293529641},3.0731775120255184E-2]
[null,2019,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$J:$J,$B12)","v":4979094.5249916716},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$J:$J,$B12)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B12,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B12,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":2711592.5275617931},1.8362251976954549,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$J:$J,$B12)","v":4326789.3068501856},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$J:$J,$B12)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B12,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B12,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":7994585.0370890694},0.54121499574737464,{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$J:$J,$B12)","v":57192833.200346254},{"$f":"IFERROR(SUMIFS('Program Design'!AT:AT,'Program Design'!$J:$J,$B12)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B12,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B12,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":7994585.0370890694},0.13978298660400459]
[null,2020,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$J:$J,$B13)","v":54458718.318254717},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$J:$J,$B13)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B13,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B13,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":16887534.437401842},3.2247879949628233,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$J:$J,$B13)","v":47355407.233264975},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$J:$J,$B13)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B13,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B13,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":4011924.0250911377},11.803665008882918,{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$J:$J,$B13)","v":609352794.36505938},{"$f":"IFERROR(SUMIFS('Program Design'!AT:AT,'Program Design'!$J:$J,$B13)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B13,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B13,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":4011924.0250911377},6.5839101128132675E-3]
[null,"Plan Total",{"$f":"SUM(C8:C13)","v":151532661.16301098},{"$f":"SUM(D8:D13)","v":71169579.351541817},{"$f":"IF(C14=\"\",\"\",C14/D14)","v":2.1291774174260056},{"$f":"SUM(F8:F13)","v":129949066.95116287},{"$f":"SUM(G8:G13)","v":36126604.551788278},{"$f":"IF(F14=\"\",\"\",F14/G14)","v":3.5970462367942173},{"$f":"SUM(I8:I13)","v":1767607302.8989327},{"$f":"SUM(J8:J13)","v":36126604.551788278},{"$f":"IF(I14=\"\",\"\",J14/I14)","v":2.0438139451302045E-2}]
[]
["TABLE 2"]
["SUMMARY OF PERSISTING CDM PORTFOLIO SAVINGS "]
["Plan Persisting Savings (end-user level)",null,"MW","MWh"]
[null,2015,{"$f":"SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J),2000),OFFSET('Savings Results'!$A$1,6,6,2000),Plan!$B19,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))/1000","v":2.9317929725800003},{"$f":"SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,6,2000),Plan!$B19,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))/1000","v":19051.517409349999}]
[null,2016,{"$f":"SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J),2000),OFFSET('Savings Results'!$A$1,6,6,2000),Plan!$B20,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))/1000","v":5.5749045221702511},{"$f":"SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,6,2000),Plan!$B20,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))/1000","v":34700.165069226983}]
[null,2017,{"$f":"SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J),2000),OFFSET('Savings Results'!$A$1,6,6,2000),Plan!$B21,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))/1000","v":3.9159474471178113},{"$f":"SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,6,2000),Plan!$B21,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))/1000","v":26944.423012366449}]
[null,2018,{"$f":"SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J),2000),OFFSET('Savings Results'!$A$1,6,6,2000),Plan!$B22,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))/1000","v":5.3050456513844066},{"$f":"SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,6,2000),Plan!$B22,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))/1000","v":51121.874719347914}]
[null,2019,{"$f":"SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J),2000),OFFSET('Savings Results'!$A$1,6,6,2000),Plan!$B23,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))/1000","v":0.61080703353650401},{"$f":"SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,6,2000),Plan!$B23,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))/1000","v":5321.3221272909586}]
[null,2020,{"$f":"SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J),2000),OFFSET('Savings Results'!$A$1,6,6,2000),Plan!$B24,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))/1000","v":6.165},{"$f":"SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,6,2000),Plan!$B24,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))/1000","v":54001.559439999997}]
[null,"Plan Total",{"$f":"SUM(C19:C24)","v":24.503497626788974},{"$f":"SUM(D19:D24)","v":191140.86177758232}]
[]
["TABLE 3"]
["PROGRAM ROLL OUT SCHEDULE (ANNUAL ANTICIPATED BUDGET & INCREMENTAL ANNUAL ENERGY SAVINGS BY PROGRAM)"]
[null,null,2015,null,2016,null,2017,null,2018,null,2019,null,2020,null,"Total 2015 - 2020"]
[]
["Sector","Program","Anticipated Annual Budget ($)","Energy Savings (MWh)","Anticipated Annual Budget ($)","Energy Savings (MWh)","Anticipated Annual Budget ($)","Energy Savings (MWh)","Anticipated Annual Budget ($)","Energy Savings (MWh)","Anticipated Annual Budget ($)","Energy Savings (MWh)","Anticipated Annual Budget ($)","Energy Savings (MWh)","Total Plan Budget ($)","Total Persisting Energy Savings in 2020 (MWh)"]
["Non-Residential","2015 DIL ",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A32,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B32),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A32,OFFSET('Savings Results'!$A$1,6,2,2000),$B32)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0.92600000000000005},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A32,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B32),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A32,OFFSET('Savings Results'!$A$1,6,2,2000),$B32)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A32,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B32),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A32,OFFSET('Savings Results'!$A$1,6,2,2000),$B32)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A32,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B32),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A32,OFFSET('Savings Results'!$A$1,6,2,2000),$B32)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A32,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B32),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A32,OFFSET('Savings Results'!$A$1,6,2,2000),$B32)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A32,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B32),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A32,OFFSET('Savings Results'!$A$1,6,2,2000),$B32)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A32,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B32),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A32,OFFSET('Savings Results'!$A$1,6,2,2000),$B32)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0.92600000000000005}]
["Non-Residential","Retrofit",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A33,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B33),0)","v":93759},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A33,OFFSET('Savings Results'!$A$1,6,2,2000),$B33)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":166.28840934999997},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A33,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B33),0)","v":1705825.48},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A33,OFFSET('Savings Results'!$A$1,6,2,2000),$B33)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":24620.504969227033},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A33,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B33),0)","v":4546172},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A33,OFFSET('Savings Results'!$A$1,6,2,2000),$B33)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":9760.1540266215979},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A33,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B33),0)","v":5726810.5300000012},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A33,OFFSET('Savings Results'!$A$1,6,2,2000),$B33)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":24593.976475626754},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A33,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B33),0)","v":1091955.06},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A33,OFFSET('Savings Results'!$A$1,6,2,2000),$B33)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":76.449027290959179},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A33,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B33),0)","v":1074647.4100000001},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A33,OFFSET('Savings Results'!$A$1,6,2,2000),$B33)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A33,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B33),0)","v":14239169.48},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A33,OFFSET('Savings Results'!$A$1,6,2,2000),$B33)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":59217.372908116347}]
["Non-Residential","Small Business Lighting",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A34,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B34),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A34,OFFSET('Savings Results'!$A$1,6,2,2000),$B34)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A34,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B34),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A34,OFFSET('Savings Results'!$A$1,6,2,2000),$B34)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A34,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B34),0)","v":75552},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A34,OFFSET('Savings Results'!$A$1,6,2,2000),$B34)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":306.78710477599998},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A34,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B34),0)","v":108668.48999999999},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A34,OFFSET('Savings Results'!$A$1,6,2,2000),$B34)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":435.166},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A34,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B34),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A34,OFFSET('Savings Results'!$A$1,6,2,2000),$B34)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A34,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B34),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A34,OFFSET('Savings Results'!$A$1,6,2,2000),$B34)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A34,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B34),0)","v":184220.49},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A34,OFFSET('Savings Results'!$A$1,6,2,2000),$B34)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":741.95310477599992}]
["Non-Residential","High Performance New Construction",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A35,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B35),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A35,OFFSET('Savings Results'!$A$1,6,2,2000),$B35)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A35,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B35),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A35,OFFSET('Savings Results'!$A$1,6,2,2000),$B35)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A35,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B35),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A35,OFFSET('Savings Results'!$A$1,6,2,2000),$B35)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A35,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B35),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A35,OFFSET('Savings Results'!$A$1,6,2,2000),$B35)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A35,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B35),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A35,OFFSET('Savings Results'!$A$1,6,2,2000),$B35)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A35,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B35),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A35,OFFSET('Savings Results'!$A$1,6,2,2000),$B35)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A35,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B35),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A35,OFFSET('Savings Results'!$A$1,6,2,2000),$B35)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Non-Residential","Small Business Refrigeration",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A36,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B36),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A36,OFFSET('Savings Results'!$A$1,6,2,2000),$B36)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A36,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B36),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A36,OFFSET('Savings Results'!$A$1,6,2,2000),$B36)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A36,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B36),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A36,OFFSET('Savings Results'!$A$1,6,2,2000),$B36)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A36,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B36),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A36,OFFSET('Savings Results'!$A$1,6,2,2000),$B36)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A36,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B36),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A36,OFFSET('Savings Results'!$A$1,6,2,2000),$B36)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A36,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B36),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A36,OFFSET('Savings Results'!$A$1,6,2,2000),$B36)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A36,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B36),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A36,OFFSET('Savings Results'!$A$1,6,2,2000),$B36)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Non-Residential","Audit Funding",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A37,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B37),0)","v":2232},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A37,OFFSET('Savings Results'!$A$1,6,2,2000),$B37)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A37,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B37),0)","v":43420},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A37,OFFSET('Savings Results'!$A$1,6,2,2000),$B37)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":275.99610304620001},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A37,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B37),0)","v":47003},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A37,OFFSET('Savings Results'!$A$1,6,2,2000),$B37)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":7.5853529999999992E-6},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A37,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B37),0)","v":86668.99},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A37,OFFSET('Savings Results'!$A$1,6,2,2000),$B37)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":7.5853529999999995E-3},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A37,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B37),0)","v":13802.320000000002},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A37,OFFSET('Savings Results'!$A$1,6,2,2000),$B37)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A37,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B37),0)","v":13802.320000000002},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A37,OFFSET('Savings Results'!$A$1,6,2,2000),$B37)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A37,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B37),0)","v":206928.63},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A37,OFFSET('Savings Results'!$A$1,6,2,2000),$B37)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":7.5929383530000004E-3}]
["Non-Residential","Existing Building Commissioning",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A38,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B38),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A38,OFFSET('Savings Results'!$A$1,6,2,2000),$B38)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A38,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B38),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A38,OFFSET('Savings Results'!$A$1,6,2,2000),$B38)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A38,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B38),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A38,OFFSET('Savings Results'!$A$1,6,2,2000),$B38)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A38,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B38),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A38,OFFSET('Savings Results'!$A$1,6,2,2000),$B38)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A38,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B38),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A38,OFFSET('Savings Results'!$A$1,6,2,2000),$B38)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A38,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B38),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A38,OFFSET('Savings Results'!$A$1,6,2,2000),$B38)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A38,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B38),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A38,OFFSET('Savings Results'!$A$1,6,2,2000),$B38)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Non-Residential","Monitoring and Targeting",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A39,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B39),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A39,OFFSET('Savings Results'!$A$1,6,2,2000),$B39)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A39,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B39),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A39,OFFSET('Savings Results'!$A$1,6,2,2000),$B39)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A39,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B39),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A39,OFFSET('Savings Results'!$A$1,6,2,2000),$B39)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A39,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B39),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A39,OFFSET('Savings Results'!$A$1,6,2,2000),$B39)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A39,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B39),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A39,OFFSET('Savings Results'!$A$1,6,2,2000),$B39)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A39,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B39),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A39,OFFSET('Savings Results'!$A$1,6,2,2000),$B39)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A39,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B39),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A39,OFFSET('Savings Results'!$A$1,6,2,2000),$B39)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Non-Residential","Energy Manager",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A40,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B40),0)","v":4465},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A40,OFFSET('Savings Results'!$A$1,6,2,2000),$B40)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A40,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B40),0)","v":107513},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A40,OFFSET('Savings Results'!$A$1,6,2,2000),$B40)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1124.174},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A40,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B40),0)","v":538305},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A40,OFFSET('Savings Results'!$A$1,6,2,2000),$B40)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":356.09899959348002},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A40,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B40),0)","v":525595.96},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A40,OFFSET('Savings Results'!$A$1,6,2,2000),$B40)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":857.99999999999932},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A40,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B40),0)","v":276463.2},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A40,OFFSET('Savings Results'!$A$1,6,2,2000),$B40)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":571.99999999999955},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A40,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B40),0)","v":26463.200000000004},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A40,OFFSET('Savings Results'!$A$1,6,2,2000),$B40)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A40,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B40),0)","v":1478805.36},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A40,OFFSET('Savings Results'!$A$1,6,2,2000),$B40)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":2910.2729995934787}]
["Non-Residential","2015 PSUI Energy Manager Initiative",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A41,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B41),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A41,OFFSET('Savings Results'!$A$1,6,2,2000),$B41)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":162.01900000000001},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A41,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B41),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A41,OFFSET('Savings Results'!$A$1,6,2,2000),$B41)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A41,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B41),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A41,OFFSET('Savings Results'!$A$1,6,2,2000),$B41)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A41,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B41),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A41,OFFSET('Savings Results'!$A$1,6,2,2000),$B41)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A41,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B41),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A41,OFFSET('Savings Results'!$A$1,6,2,2000),$B41)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A41,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B41),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A41,OFFSET('Savings Results'!$A$1,6,2,2000),$B41)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A41,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B41),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A41,OFFSET('Savings Results'!$A$1,6,2,2000),$B41)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":162.01900000000001}]
["Non-Residential","2015 Audit Funding",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A42,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B42),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A42,OFFSET('Savings Results'!$A$1,6,2,2000),$B42)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":152.31800000000001},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A42,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B42),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A42,OFFSET('Savings Results'!$A$1,6,2,2000),$B42)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A42,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B42),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A42,OFFSET('Savings Results'!$A$1,6,2,2000),$B42)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A42,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B42),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A42,OFFSET('Savings Results'!$A$1,6,2,2000),$B42)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A42,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B42),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A42,OFFSET('Savings Results'!$A$1,6,2,2000),$B42)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A42,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B42),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A42,OFFSET('Savings Results'!$A$1,6,2,2000),$B42)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A42,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B42),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A42,OFFSET('Savings Results'!$A$1,6,2,2000),$B42)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":152.31800000000001}]
["Non-Residential","2015 ERII Retrofit",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A43,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B43),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A43,OFFSET('Savings Results'!$A$1,6,2,2000),$B43)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":13523.896000000001},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A43,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B43),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A43,OFFSET('Savings Results'!$A$1,6,2,2000),$B43)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A43,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B43),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A43,OFFSET('Savings Results'!$A$1,6,2,2000),$B43)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A43,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B43),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A43,OFFSET('Savings Results'!$A$1,6,2,2000),$B43)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A43,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B43),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A43,OFFSET('Savings Results'!$A$1,6,2,2000),$B43)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A43,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B43),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A43,OFFSET('Savings Results'!$A$1,6,2,2000),$B43)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A43,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B43),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A43,OFFSET('Savings Results'!$A$1,6,2,2000),$B43)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":13523.896000000001}]
["Non-Residential","2015 PSUI Capital Incentive",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A44,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B44),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A44,OFFSET('Savings Results'!$A$1,6,2,2000),$B44)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1654.8920000000001},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A44,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B44),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A44,OFFSET('Savings Results'!$A$1,6,2,2000),$B44)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A44,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B44),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A44,OFFSET('Savings Results'!$A$1,6,2,2000),$B44)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A44,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B44),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A44,OFFSET('Savings Results'!$A$1,6,2,2000),$B44)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A44,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B44),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A44,OFFSET('Savings Results'!$A$1,6,2,2000),$B44)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A44,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B44),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A44,OFFSET('Savings Results'!$A$1,6,2,2000),$B44)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A44,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B44),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A44,OFFSET('Savings Results'!$A$1,6,2,2000),$B44)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1654.8920000000001}]
["Non-Residential","Process and Systems Upgrades Program",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A45,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B45),0)","v":10046},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A45,OFFSET('Savings Results'!$A$1,6,2,2000),$B45)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A45,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B45),0)","v":119967},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A45,OFFSET('Savings Results'!$A$1,6,2,2000),$B45)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1E-4},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A45,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B45),0)","v":1065953},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A45,OFFSET('Savings Results'!$A$1,6,2,2000),$B45)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":5008.1556},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A45,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B45),0)","v":8342099.4100000001},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A45,OFFSET('Savings Results'!$A$1,6,2,2000),$B45)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":20446.422658368156},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A45,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B45),0)","v":7271375.3700000001},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A45,OFFSET('Savings Results'!$A$1,6,2,2000),$B45)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":4672.8730999999998},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A45,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B45),0)","v":3314575.37},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A45,OFFSET('Savings Results'!$A$1,6,2,2000),$B45)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":54001.559439999997},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A45,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B45),0)","v":20124016.149999999},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A45,OFFSET('Savings Results'!$A$1,6,2,2000),$B45)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":84129.010898368142}]
["Non-Residential","Retrocommissioning LDC Innovation Pilot",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A46,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B46),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A46,OFFSET('Savings Results'!$A$1,6,2,2000),$B46)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A46,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B46),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A46,OFFSET('Savings Results'!$A$1,6,2,2000),$B46)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1799.96},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A46,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B46),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A46,OFFSET('Savings Results'!$A$1,6,2,2000),$B46)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A46,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B46),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A46,OFFSET('Savings Results'!$A$1,6,2,2000),$B46)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A46,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B46),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A46,OFFSET('Savings Results'!$A$1,6,2,2000),$B46)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A46,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B46),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A46,OFFSET('Savings Results'!$A$1,6,2,2000),$B46)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A46,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B46),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A46,OFFSET('Savings Results'!$A$1,6,2,2000),$B46)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1799.96}]
["Non-Residential","SOE Energy Performance Pilot",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A47,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B47),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A47,OFFSET('Savings Results'!$A$1,6,2,2000),$B47)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A47,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B47),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A47,OFFSET('Savings Results'!$A$1,6,2,2000),$B47)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A47,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B47),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A47,OFFSET('Savings Results'!$A$1,6,2,2000),$B47)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":786.71799999999996},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A47,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B47),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A47,OFFSET('Savings Results'!$A$1,6,2,2000),$B47)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A47,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B47),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A47,OFFSET('Savings Results'!$A$1,6,2,2000),$B47)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A47,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B47),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A47,OFFSET('Savings Results'!$A$1,6,2,2000),$B47)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A47,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B47),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A47,OFFSET('Savings Results'!$A$1,6,2,2000),$B47)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":786.71799999999996}]
["Residential","2015 Heating and Cooling Program",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A48,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B48),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A48,OFFSET('Savings Results'!$A$1,6,2,2000),$B48)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":834.96699999999998},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A48,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B48),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A48,OFFSET('Savings Results'!$A$1,6,2,2000),$B48)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A48,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B48),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A48,OFFSET('Savings Results'!$A$1,6,2,2000),$B48)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A48,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B48),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A48,OFFSET('Savings Results'!$A$1,6,2,2000),$B48)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A48,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B48),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A48,OFFSET('Savings Results'!$A$1,6,2,2000),$B48)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A48,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B48),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A48,OFFSET('Savings Results'!$A$1,6,2,2000),$B48)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A48,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B48),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A48,OFFSET('Savings Results'!$A$1,6,2,2000),$B48)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":834.96699999999998}]
["Residential","2015 Residential New Construction",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A49,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B49),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A49,OFFSET('Savings Results'!$A$1,6,2,2000),$B49)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":10.827},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A49,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B49),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A49,OFFSET('Savings Results'!$A$1,6,2,2000),$B49)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A49,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B49),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A49,OFFSET('Savings Results'!$A$1,6,2,2000),$B49)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A49,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B49),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A49,OFFSET('Savings Results'!$A$1,6,2,2000),$B49)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A49,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B49),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A49,OFFSET('Savings Results'!$A$1,6,2,2000),$B49)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A49,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B49),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A49,OFFSET('Savings Results'!$A$1,6,2,2000),$B49)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A49,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B49),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A49,OFFSET('Savings Results'!$A$1,6,2,2000),$B49)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":10.827}]
["Residential","2015 Low Income Initiative",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A50,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B50),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A50,OFFSET('Savings Results'!$A$1,6,2,2000),$B50)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":219.928},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A50,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B50),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A50,OFFSET('Savings Results'!$A$1,6,2,2000),$B50)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A50,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B50),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A50,OFFSET('Savings Results'!$A$1,6,2,2000),$B50)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A50,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B50),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A50,OFFSET('Savings Results'!$A$1,6,2,2000),$B50)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A50,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B50),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A50,OFFSET('Savings Results'!$A$1,6,2,2000),$B50)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A50,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B50),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A50,OFFSET('Savings Results'!$A$1,6,2,2000),$B50)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A50,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B50),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A50,OFFSET('Savings Results'!$A$1,6,2,2000),$B50)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":219.928}]
["Residential","Heating and Cooling Program",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A51,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B51),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A51,OFFSET('Savings Results'!$A$1,6,2,2000),$B51)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A51,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B51),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A51,OFFSET('Savings Results'!$A$1,6,2,2000),$B51)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A51,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B51),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A51,OFFSET('Savings Results'!$A$1,6,2,2000),$B51)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A51,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B51),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A51,OFFSET('Savings Results'!$A$1,6,2,2000),$B51)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A51,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B51),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A51,OFFSET('Savings Results'!$A$1,6,2,2000),$B51)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A51,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B51),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A51,OFFSET('Savings Results'!$A$1,6,2,2000),$B51)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A51,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B51),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A51,OFFSET('Savings Results'!$A$1,6,2,2000),$B51)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Residential","Home Depot Appliance Market Uplift",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A52,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B52),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A52,OFFSET('Savings Results'!$A$1,6,2,2000),$B52)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A52,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B52),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A52,OFFSET('Savings Results'!$A$1,6,2,2000),$B52)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0.82699999994250006},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A52,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B52),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A52,OFFSET('Savings Results'!$A$1,6,2,2000),$B52)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A52,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B52),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A52,OFFSET('Savings Results'!$A$1,6,2,2000),$B52)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A52,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B52),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A52,OFFSET('Savings Results'!$A$1,6,2,2000),$B52)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A52,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B52),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A52,OFFSET('Savings Results'!$A$1,6,2,2000),$B52)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A52,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B52),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A52,OFFSET('Savings Results'!$A$1,6,2,2000),$B52)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0.82699999994250006}]
["Residential","New Construction Program",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A53,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B53),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A53,OFFSET('Savings Results'!$A$1,6,2,2000),$B53)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A53,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B53),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A53,OFFSET('Savings Results'!$A$1,6,2,2000),$B53)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A53,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B53),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A53,OFFSET('Savings Results'!$A$1,6,2,2000),$B53)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A53,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B53),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A53,OFFSET('Savings Results'!$A$1,6,2,2000),$B53)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A53,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B53),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A53,OFFSET('Savings Results'!$A$1,6,2,2000),$B53)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A53,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B53),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A53,OFFSET('Savings Results'!$A$1,6,2,2000),$B53)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A53,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B53),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A53,OFFSET('Savings Results'!$A$1,6,2,2000),$B53)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Residential","Home Assistance Program",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A54,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B54),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A54,OFFSET('Savings Results'!$A$1,6,2,2000),$B54)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A54,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B54),0)","v":5511},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A54,OFFSET('Savings Results'!$A$1,6,2,2000),$B54)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A54,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B54),0)","v":42285},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A54,OFFSET('Savings Results'!$A$1,6,2,2000),$B54)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":47.06527379001755},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A54,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B54),0)","v":15863},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A54,OFFSET('Savings Results'!$A$1,6,2,2000),$B54)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":7.4119999999999919},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A54,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B54),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A54,OFFSET('Savings Results'!$A$1,6,2,2000),$B54)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A54,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B54),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A54,OFFSET('Savings Results'!$A$1,6,2,2000),$B54)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A54,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B54),0)","v":63659},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A54,OFFSET('Savings Results'!$A$1,6,2,2000),$B54)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":54.477273790017541}]
["Residential","Coupon Program",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A55,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B55),0)","v":1116},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A55,OFFSET('Savings Results'!$A$1,6,2,2000),$B55)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A55,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B55),0)","v":449015},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A55,OFFSET('Savings Results'!$A$1,6,2,2000),$B55)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":6996.7359999999999},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A55,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B55),0)","v":1073896},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A55,OFFSET('Savings Results'!$A$1,6,2,2000),$B55)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":5638.884},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A55,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B55),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A55,OFFSET('Savings Results'!$A$1,6,2,2000),$B55)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A55,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B55),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A55,OFFSET('Savings Results'!$A$1,6,2,2000),$B55)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A55,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B55),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A55,OFFSET('Savings Results'!$A$1,6,2,2000),$B55)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A55,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B55),0)","v":1524027},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A55,OFFSET('Savings Results'!$A$1,6,2,2000),$B55)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":12635.62}]
["Residential","2015 Bi-Annual Retailer Event",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A56,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B56),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A56,OFFSET('Savings Results'!$A$1,6,2,2000),$B56)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1423.383},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A56,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B56),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A56,OFFSET('Savings Results'!$A$1,6,2,2000),$B56)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A56,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B56),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A56,OFFSET('Savings Results'!$A$1,6,2,2000),$B56)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A56,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B56),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A56,OFFSET('Savings Results'!$A$1,6,2,2000),$B56)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A56,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B56),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A56,OFFSET('Savings Results'!$A$1,6,2,2000),$B56)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A56,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B56),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A56,OFFSET('Savings Results'!$A$1,6,2,2000),$B56)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A56,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B56),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A56,OFFSET('Savings Results'!$A$1,6,2,2000),$B56)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1423.383}]
["Residential","2015 Coupon Program",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A57,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B57),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A57,OFFSET('Savings Results'!$A$1,6,2,2000),$B57)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":902.07299999999998},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A57,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B57),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A57,OFFSET('Savings Results'!$A$1,6,2,2000),$B57)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A57,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B57),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A57,OFFSET('Savings Results'!$A$1,6,2,2000),$B57)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A57,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B57),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A57,OFFSET('Savings Results'!$A$1,6,2,2000),$B57)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A57,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B57),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A57,OFFSET('Savings Results'!$A$1,6,2,2000),$B57)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A57,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B57),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A57,OFFSET('Savings Results'!$A$1,6,2,2000),$B57)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A57,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B57),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A57,OFFSET('Savings Results'!$A$1,6,2,2000),$B57)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":902.07299999999998}]
["Residential","Instant Discount Program",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A58,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B58),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A58,OFFSET('Savings Results'!$A$1,6,2,2000),$B58)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A58,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B58),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A58,OFFSET('Savings Results'!$A$1,6,2,2000),$B58)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A58,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B58),0)","v":237782},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A58,OFFSET('Savings Results'!$A$1,6,2,2000),$B58)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":4780.8900000000003},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A58,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B58),0)","v":363321},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A58,OFFSET('Savings Results'!$A$1,6,2,2000),$B58)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":4780.8900000000003},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A58,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B58),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A58,OFFSET('Savings Results'!$A$1,6,2,2000),$B58)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A58,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B58),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A58,OFFSET('Savings Results'!$A$1,6,2,2000),$B58)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A58,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B58),0)","v":601103},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A58,OFFSET('Savings Results'!$A$1,6,2,2000),$B58)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":9561.7800000000007}]
["Residential","ASHP - Ductless Pilot",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A59,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B59),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A59,OFFSET('Savings Results'!$A$1,6,2,2000),$B59)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A59,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B59),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A59,OFFSET('Savings Results'!$A$1,6,2,2000),$B59)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":157.96299999999999},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A59,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B59),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A59,OFFSET('Savings Results'!$A$1,6,2,2000),$B59)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A59,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B59),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A59,OFFSET('Savings Results'!$A$1,6,2,2000),$B59)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A59,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B59),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A59,OFFSET('Savings Results'!$A$1,6,2,2000),$B59)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A59,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B59),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A59,OFFSET('Savings Results'!$A$1,6,2,2000),$B59)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A59,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B59),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A59,OFFSET('Savings Results'!$A$1,6,2,2000),$B59)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":157.96299999999999}]
["Residential","Whole Home Pilot Program",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A60,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B60),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A60,OFFSET('Savings Results'!$A$1,6,2,2000),$B60)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A60,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B60),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A60,OFFSET('Savings Results'!$A$1,6,2,2000),$B60)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A60,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B60),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A60,OFFSET('Savings Results'!$A$1,6,2,2000),$B60)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":259.67},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A60,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B60),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A60,OFFSET('Savings Results'!$A$1,6,2,2000),$B60)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A60,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B60),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A60,OFFSET('Savings Results'!$A$1,6,2,2000),$B60)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A60,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B60),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A60,OFFSET('Savings Results'!$A$1,6,2,2000),$B60)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A60,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B60),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A60,OFFSET('Savings Results'!$A$1,6,2,2000),$B60)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":259.67}]
["TOTAL",null,{"$f":"SUM($C32:$C60)","v":111618},{"$f":"SUM($D32:$D60)","v":19051.517409350003},{"$f":"SUM($E32:$E60)","v":2431251.48},{"$f":"SUM($F32:$F60)","v":34976.161172273176},{"$f":"SUM($G32:$G60)","v":7626948},{"$f":"SUM($H32:$H60)","v":26944.423012366446},{"$f":"SUM($I32:$I60)","v":15169027.380000003},{"$f":"SUM($J32:$J60)","v":51121.874719347907},{"$f":"SUM($K32:$K60)","v":8653595.9499999993},{"$f":"SUM($L32:$L60)","v":5321.3221272909586},{"$f":"SUM($M32:$M60)","v":4429488.3000000007},{"$f":"SUM($N32:$N60)","v":54001.559439999997},{"$f":"SUM($O32:$O60)","v":38421929.109999999},{"$f":"SUM($P32:$P60)","v":191140.86177758226}]

{"sheet":"Budget","index":4,"n_rows":37,"n_cols":34,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,2,0,3],[1,1,1,3],[4,3,4,33]]}
[]
[]
[null,"TABLE 4"]
[null,"Budget Result Summary"]
[null,null,null,"PROGRAM YEAR"]
[null,null,null,2015,2015,2015,2015,2015,2016,2016,2016,2016,2016,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020]
[null,"SECTOR","PROGRAM","Incentives","Program Admin","LDC Variable Costs","Central Service Costs","2015 Sub-Total","Incentives","Program Admin","LDC Variable Costs","Central Service Costs","2016 Sub-Total","Incentives","Program Admin","LDC Variable Costs","Central Service Costs","2017 Sub-Total","Incentives","Program Admin","LDC Variable Costs","Central Service Costs","2018 Sub-Total","Incentives","Program Admin","LDC Variable Costs","Central Service Costs","2019 Sub-Total","Incentives","Program Admin","LDC Variable Costs","Central Service Costs","2020 Sub-Total","Total"]
[null,"Non-Residential","2015 DIL ",0,0,0,0,{"$f":"SUM($D8:$G8)","v":0},null,0,null,null,{"$f":"SUM($I8:$L8)","v":0},null,0,null,null,{"$f":"SUM($N8:$Q8)","v":0},null,0,null,null,{"$f":"SUM($S8:$V8)","v":0},null,0,null,null,{"$f":"SUM($X8:$AA8)","v":0},null,0,null,null,{"$f":"SUM($AC8:$AF8)","v":0},{"$f":"SUM($D8:$AG8)/2","v":0}]
[null,"Non-Residential","Retrofit",0,93759,0,0,{"$f":"SUM($D9:$G9)","v":93759},614255.48,1091570,0,0,{"$f":"SUM($I9:$L9)","v":1705825.48},3754193,791979,0,0,{"$f":"SUM($N9:$Q9)","v":4546172},4687382.47,1039428.06,0,0,{"$f":"SUM($S9:$V9)","v":5726810.5299999993},17307.650000000001,1074647.4099999999,0,0,{"$f":"SUM($X9:$AA9)","v":1091955.0599999998},null,1074647.4099999999,null,null,{"$f":"SUM($AC9:$AF9)","v":1074647.4099999999},14239169.479999997]
[null,"Non-Residential","Small Business Lighting",null,0,null,null,0,0,0,0,0,0,51188,24364,0,0,75552,67391.62,41276.870000000003,0,0,108668.48999999999,0,0,0,0,0,0,0,0,0,0,184220.49]
[null,"Non-Residential","High Performance New Construction",null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-Residential","Small Business Refrigeration",null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-Residential","Audit Funding",null,2232,null,null,2232,51787,-8367,0,0,43420,2900,44103,0,0,47003,73319,13349.99,0,0,86668.99,0,13802.32,0,0,13802.32,0,13802.32,0,0,13802.32,206928.63]
[null,"Non-Residential","Existing Building Commissioning",null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-Residential","Monitoring and Targeting",null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-Residential","Energy Manager",null,4465,null,null,4465,90000,17513,0,0,107513,489842,48463,0,0,538305,500000,25595.96,0,0,525595.96,250000,26463.200000000001,0,0,276463.2,0,26463.200000000001,0,0,26463.200000000001,1478805.3600000003]
[null,"Non-Residential","2015 PSUI Energy Manager Initiative",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Non-Residential","2015 Audit Funding",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Non-Residential","2015 ERII Retrofit",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Non-Residential","2015 PSUI Capital Incentive",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Non-Residential","Process and Systems Upgrades Program",null,10046,null,null,10046,46570,73397,0,0,119967,893866,172087,0,0,1065953,8202262,139837.41,0,0,8342099.4100000001,7126800,144575.37,0,0,7271375.3700000001,3170000,144575.37,0,0,3314575.37,20124016.149999999]
[null,"Non-Residential","Retrocommissioning LDC Innovation Pilot",null,0,null,null,0,0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Non-Residential","SOE Energy Performance Pilot",null,0,null,null,0,null,0,null,null,0,0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Residential","2015 Heating and Cooling Program",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Residential","2015 Residential New Construction",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Residential","2015 Low Income Initiative",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Residential","Heating and Cooling Program",null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential","Home Depot Appliance Market Uplift",null,0,null,null,0,0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Residential","New Construction Program",null,0,null,null,0,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential","Home Assistance Program",null,0,null,null,0,0,5511,0,0,5511,24685,17600,0,0,42285,15863,0,0,0,15863,null,0,null,null,0,null,0,null,null,0,63659]
[null,"Residential","Coupon Program",null,1116,null,null,1116,376624,35515,0,36876,449015,922707,66642,0,84547,1073896,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,1524027]
[null,"Residential","2015 Bi-Annual Retailer Event",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Residential","2015 Coupon Program",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Residential","Instant Discount Program",null,0,null,null,0,null,0,null,null,0,227145,0,0,10637,237782,331157,17257,0,14907,363321,null,0,null,null,0,null,0,null,null,0,601103]
[null,"Residential","ASHP - Ductless Pilot",null,0,null,null,0,0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Residential","Whole Home Pilot Program",null,0,null,null,0,null,0,null,null,0,0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Total",null,{"$f":"SUM(D8:D36)","v":0},{"$f":"SUM(E8:E36)","v":111618},0,0,111618,1179236.48,1215139,0,36876,2431251.48,6366526,1165238,0,95184,7626948,13877375.09,1276745.29,0,14907,15169027.379999999,7394107.6500000004,1259488.2999999998,0,0,8653595.9499999993,3170000,1259488.2999999998,0,0,4429488.3,38421929.109999999]

{"sheet":"Sector","index":5,"n_rows":36,"n_cols":7,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["TABLE 5: Sector Summary"]
["Metric","Residential","Non-Residential"]
["% of 2020 Annual Savings (target)",{"$f":"G9/G21","v":0.13634716842553529},{"$f":"G15/G21","v":0.86365283157446471},{"$f":"IFERROR(IF(SUM(B3:C3)=100%,\"\",\"FLAG: some programs are not correctly assigned to either Residential or Non-Residential Sector\"),\"\")","v":""}]
["% of Total Incentives",{"$f":"SUM(B10:G10)/SUM(B22:G22)","v":5.9341809116252496E-2},{"$f":"SUM(B16:G16)/SUM(B22:G22)","v":0.94065819088374747}]
["% of Total Budget",{"$f":"SUM(B11:G11)/SUM(B23:G23)","v":5.6967181260826602E-2},{"$f":"SUM(B17:G17)/SUM(B23:G23)","v":0.94303281873917344}]
[]
["TABLE 6: Residential Sector Summary"]
["Metric",2015,2016,2017,2018,2019,2020]
["Annual Savings (kWh)",{"$f":"IF(MIN('Savings Results'!$G:$G)<=B8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+B$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":3391.1779999999994},{"$f":"IF(MIN('Savings Results'!$G:$G)<=C8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":10546.703999999942},{"$f":"IF(MIN('Savings Results'!$G:$G)<=D8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+D$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":21273.213273789959},{"$f":"IF(MIN('Savings Results'!$G:$G)<=E8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":26061.515273789963},{"$f":"IF(MIN('Savings Results'!$G:$G)<=F8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+F$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":26061.515273789963},{"$f":"IF(MIN('Savings Results'!$G:$G)<=G8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":26061.515273789963}]
["Incentive Costs ($)",{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$B$2,'Program Design'!$J:$J,Sector!B$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$B$2,'Program Design'!$J:$J,Sector!C$8)","v":376624},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$B$2,'Program Design'!$J:$J,Sector!D$8)","v":1174537},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$B$2,'Program Design'!$J:$J,Sector!E$8)","v":347020},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$B$2,'Program Design'!$J:$J,Sector!F$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$B$2,'Program Design'!$J:$J,Sector!G$8)","v":0}]
["Total Budget ($)",{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$B$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!B$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":1116},{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$B$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!C$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":454526},{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$B$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!D$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":1353963},{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$B$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!E$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":379184},{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$B$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!F$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$B$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!G$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0}]
[]
["TABLE 7: Non-Residential Sector Summary"]
["Metric",2015,2016,2017,2018,2019,2020]
["Annual Savings (kWh)",{"$f":"IF(MIN('Savings Results'!$G:$G)<=B14,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+B$14-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Non-Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":15660.339409350001},{"$f":"IF(MIN('Savings Results'!$G:$G)<=C14,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$14-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Non-Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":43480.974581623239},{"$f":"IF(MIN('Savings Results'!$G:$G)<=D14,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+D$14-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Non-Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":59698.888320199665},{"$f":"IF(MIN('Savings Results'!$G:$G)<=E14,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$14-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Non-Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":106032.46103954758},{"$f":"IF(MIN('Savings Results'!$G:$G)<=F14,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+F$14-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Non-Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":111353.78316683853},{"$f":"IF(MIN('Savings Results'!$G:$G)<=G14,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$14-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Non-Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":165079.34650379224}]
["Incentive Costs ($)",{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$C$2,'Program Design'!$J:$J,Sector!B$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$C$2,'Program Design'!$J:$J,Sector!C$8)","v":802612.48},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$C$2,'Program Design'!$J:$J,Sector!D$8)","v":5191989},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$C$2,'Program Design'!$J:$J,Sector!E$8)","v":13530355.090000002},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$C$2,'Program Design'!$J:$J,Sector!F$8)","v":7394107.6500000004},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$C$2,'Program Design'!$J:$J,Sector!G$8)","v":3170000}]
["Total Budget ($)",{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$C$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!B$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":110502},{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$C$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!C$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":1976725.48},{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$C$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!D$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":6272985},{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$C$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!E$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":14789843.379999999},{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$C$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!F$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":8653595.9499999993},{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$C$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!G$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":4429488.3}]
[]
["TABLE 8: Total Portfolio Summary"]
["Metric",2015,2016,2017,2018,2019,2020]
["Annual Savings (kWh)",{"$f":"B9+B15","v":19051.517409349999},54027.678581623179,80972.101593989617,132093.97631333754,137415.29844062851,191140.86177758221]
["Incentive Costs ($)",{"$f":"B10+B16","v":0},1179236.48,6366526,13877375.090000002,7394107.6500000004,3170000]
["Total Budget ($)",111618,2431251.48,7626948,15169027.379999999,8653595.9499999993,4429488.3]
[]
["TABLE 9: Home Assistance Program Summary"]
["Metric","Home Assistance Program (HAP)"]
["% of 2020 Annual Savings (target)",{"$f":"G34/G21","v":0}]
["% of Total Incentives",{"$f":"SUM(B35:G35)/SUM(B22:G22)","v":0}]
["% of Total Budget",{"$f":"SUM(B36:G36)/SUM(B23:G23)","v":0}]
[]
["TABLE 10: Home Assistance Program by Year"]
["Metric",2015,2016,2017,2018,2019,2020]
["Number of Projects",{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,Sector!B$8,'Program Design'!$D:$D,$B26)","v":0},{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,Sector!C$8,'Program Design'!$D:$D,$B26)","v":0},{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,Sector!D$8,'Program Design'!$D:$D,$B26)","v":0},{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,Sector!E$8,'Program Design'!$D:$D,$B26)","v":0},{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,Sector!F$8,'Program Design'!$D:$D,$B26)","v":0},{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,Sector!G$8,'Program Design'!$D:$D,$B26)","v":0}]
["Annual Savings (kWh)",{"$f":"IF(MIN('Savings Results'!$G:$G)<=B32,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+B$32-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,2,2000),$B$26)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=C32,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$32-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,2,2000),$B$26)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=D32,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+D$32-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,2,2000),$B$26)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=E32,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$32-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,2,2000),$B$26)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=F32,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+F$32-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,2,2000),$B$26)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=G32,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$32-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,2,2000),$B$26)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0}]
["Incentive Costs ($)",{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$D:$D,$B$26,'Program Design'!$J:$J,Sector!B$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$D:$D,$B$26,'Program Design'!$J:$J,Sector!C$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$D:$D,$B$26,'Program Design'!$J:$J,Sector!D$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$D:$D,$B$26,'Program Design'!$J:$J,Sector!E$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$D:$D,$B$26,'Program Design'!$J:$J,Sector!F$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$D:$D,$B$26,'Program Design'!$J:$J,Sector!G$8)","v":0}]
["Total Budget ($)",{"$f":"IFERROR(SUMIF(Budget!$C:$C,\"Home Assistance Program (HAP)\",INDEX(Budget!$B:$AAO,0,MATCH(Sector!B$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$C:$C,\"Home Assistance Program (HAP)\",INDEX(Budget!$B:$AAO,0,MATCH(Sector!C$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$C:$C,\"Home Assistance Program (HAP)\",INDEX(Budget!$B:$AAO,0,MATCH(Sector!D$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$C:$C,\"Home Assistance Program (HAP)\",INDEX(Budget!$B:$AAO,0,MATCH(Sector!E$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$C:$C,\"Home Assistance Program (HAP)\",INDEX(Budget!$B:$AAO,0,MATCH(Sector!F$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$C:$C,\"Home Assistance Program (HAP)\",INDEX(Budget!$B:$AAO,0,MATCH(Sector!G$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0}]

{"sheet":"Detail","index":6,"n_rows":37,"n_cols":40,"rows_kept":37,"cut":false,"hidden":false,"merged":[[16,24,16,25],[4,10,4,12],[4,7,4,9],[16,38,16,39],[27,1,27,3],[15,1,15,3],[16,10,16,11],[16,8,16,9],[16,6,16,7],[16,4,16,5],[28,1,36,1],[28,2,36,2],[16,34,16,35],[16,36,16,37],[16,26,16,27],[16,28,16,29],[16,30,16,31],[16,32,16,33],[16,14,16,15],[16,16,16,17],[16,18,16,19],[16,20,16,21],[16,2,24,2],[16,1,24,1],[16,22,16,23],[16,12,16,13],[3,1,3,3],[4,1,12,1],[4,2,12,2],[4,3,5,3],[4,4,4,6]]}
[null,"Detailed CDM Portfolio Summary"]
[]
[null,"TABLE 11:"]
[null,"SUMMARY OF CDM PORTFOLIO COST EFFECTIVENESS"]
[null,null,"Plan Cost Effectiveness\n","Implementation Year","TRC",null,null,"PACT",null,null,"Levelized Cost"]
[null,null,null,null,"Benefits ($)","Costs ($)","Ratio","Benefits ($)","Costs ($)","Ratio","PV of Lifetime Net Energy Savings (kWh)","Costs ($)","($/kWh)"]
[null,null,null,2015,{"$f":"SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,$D7)","v":13111548.671508392},{"$f":"SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,$D7)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D7,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D7,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":2755337.0950062526},{"$f":"IF(E7=0,\"\",E7/F7)","v":4.7586005702429812},{"$f":"SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,$D7)","v":11378132.427860305},{"$f":"SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,$D7)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D7,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D7,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":111617.99999999999},{"$f":"IF(H7=0,\"\",H7/I7)","v":101.93815001039533},{"$f":"SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,$D7)","v":168327388.89901856},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,$D7)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D7,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D7,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":111617.99999999999},{"$f":"IF(K7=0,\"\",L7/K7)","v":6.6310064410825525E-4}]
[null,null,null,2016,{"$f":"SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,$D8)","v":21654449.555628061},{"$f":"SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,$D8)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D8,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D8,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":12494341.294791255},1.7331405509673046,{"$f":"SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,$D8)","v":18064946.057005677},{"$f":"SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,$D8)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D8,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D8,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":2383579.8823529412},7.5789136293485324,{"$f":"SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,$D8)","v":255137855.21791166},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,$D8)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D8,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D8,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":2383579.8823529412},9.3423215473734406E-3]
[null,null,null,2017,{"$f":"SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,$D9)","v":19297220.333128255},{"$f":"SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,$D9)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D9,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D9,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":11305229.72925861},1.7069286334965752,{"$f":"SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,$D9)","v":16504893.36018678},{"$f":"SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,$D9)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D9,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D9,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":7330784.3137254911},2.2514498659146915,{"$f":"SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,$D9)","v":212471548.66113228},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,$D9)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D9,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D9,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":7330784.3137254911},3.4502428018808533E-2]
[null,null,null,2018,{"$f":"SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,$D10)","v":38031629.759499893},{"$f":"SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,$D10)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D10,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D10,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":25015544.267522059},1.520319900010201,{"$f":"SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,$D10)","v":32318898.565994952},{"$f":"SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,$D10)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D10,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D10,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":14294113.293529641},2.2609935924199225,{"$f":"SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,$D10)","v":465124882.55546457},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,$D10)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D10,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D10,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":14294113.293529641},3.0731775120255184E-2]
[null,null,null,2019,{"$f":"SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,$D11)","v":4979094.5249916716},{"$f":"SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,$D11)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D11,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D11,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":2711592.5275617931},1.8362251976954549,{"$f":"SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,$D11)","v":4326789.3068501856},{"$f":"SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,$D11)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D11,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D11,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":7994585.0370890694},0.54121499574737464,{"$f":"SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,$D11)","v":57192833.200346254},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,$D11)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D11,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D11,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":7994585.0370890694},0.13978298660400459]
[null,null,null,2020,{"$f":"SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,$D12)","v":54458718.318254717},{"$f":"SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,$D12)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D12,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D12,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":16887534.437401842},3.2247879949628233,{"$f":"SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,$D12)","v":47355407.233264975},{"$f":"SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,$D12)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D12,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D12,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":4011924.0250911377},11.803665008882918,{"$f":"SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,$D12)","v":609352794.36505938},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,$D12)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D12,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D12,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":4011924.0250911377},6.5839101128132675E-3]
[null,null,null,"Plan Total",{"$f":"SUM(E7:E12)","v":151532661.16301098},{"$f":"SUM(F7:F12)","v":71169579.351541817},{"$f":"IF(E13=\"\",\"\",E13/F13)","v":2.1291774174260056},{"$f":"SUM(H7:H12)","v":129949066.95116287},{"$f":"SUM(I7:I12)","v":36126604.551788278},{"$f":"IF(H13=\"\",\"\",H13/I13)","v":3.5970462367942173},{"$f":"SUM(K7:K12)","v":1767607302.8989327},{"$f":"SUM(L7:L12)","v":36126604.551788278},{"$f":"IF(K13=\"\",\"\",L13/K13)","v":2.0438139451302045E-2}]
[]
[null,"TABLE 12:"]
[null,"SUMMARY OF PERSISTING CDM PORTFOLIO SAVINGS "]
[null,null,"Plan Persisting Savings (end-user level)","Implementation Year",2015,null,2016,null,2017,null,2018,null,2019,null,2020,null,2021,null,2022,null,2023,null,2024,null,2025,null,2026,null,2027,null,2028,null,2029,null,2030,null,2031,null,2032]
[null,null,null,null,"MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh"]
[null,null,null,2015,{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.9317929725800003},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":19051.517409349999},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.9317929725800003},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":19051.517409349999},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.9317929725800003},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":19051.517409349999},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.9317929725800003},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":19051.517409349999},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.9317929725800003},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":19051.517409349999},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.9317929725800003},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":19051.517409349999},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.8587929725799999},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":18737.18040935},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.7997929725800001},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":17835.107409350003},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.7997929725800001},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":17835.107409350003},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.7637929725799997},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":17614.253409350003},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.66779297258},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":16190.87040935},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.629},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2500.6860000000001},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.629},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2500.6860000000001},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.626},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2489.8589999999999},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.626},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2489.8589999999999},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.626},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2489.8589999999999},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.626},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2489.8589999999999},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.626},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2489.8589999999999}]
[null,null,null,2016,{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5.622969635570251},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":34976.161172273183},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5.622969635570251},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":34976.161172273183},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5.622969635570251},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":34976.161172273183},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5.622969635570251},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":34976.161172273183},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5.5749045221702511},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":34700.165069226983},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5.5749045221702511},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":34700.165069226983},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5.0419045221702516},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":31776.031069226985},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4.5879045221702519},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":24779.295069226981},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4.5879045221702519},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":24779.295069226981},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.4533448045702531},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":11484.902099999939},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.4223848045702532},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":11185.66049999994},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.52819980457025362},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1580.5229999999424},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.52819980457025362},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1580.5229999999424},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.52819980457025362},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1580.5229999999424},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.52815999999999996},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1579.6959999999999},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.52815999999999996},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1579.6959999999999},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":3.2099999999999997E-2},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":157.96309999999997}]
[null,null,null,2017,{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":3.9159474471178113},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":26944.423012366449},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":3.9159474471178113},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":26944.423012366449},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":3.9159474471178113},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":26944.423012366449},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":3.9159474471178113},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":26944.423012366449},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":3.9159474457968106},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":26944.423004781092},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":3.9159474457968106},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":26944.423004781092},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":3.8747679931968113},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":26588.324005187616},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":3.1497679931968117},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":16168.550005187613},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":3.1497679931968117},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":16168.550005187613},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.3294164954399998},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":11317.494421621599},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.3263204954400001},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":11287.570261621599},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.48446049544},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6231.9022616215989},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.48446049544},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6231.9022616215989},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.48446049544},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6231.9022616215989},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.48446049544},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6231.9022616215989},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.48446049544},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6231.9022616215989}]
[null,null,null,2018,{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5.3050456513844066},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":51121.874719347914},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5.3050456513844066},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":51121.874719347914},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5.3050456513844066},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":51121.874719347914},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5.3050456513844066},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":51121.874719347914},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5.3050443303844066},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":51121.867133994907},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5.3050443303844066},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":51121.867133994907},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5.2058248145443322},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":50263.867133994907},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4.8748248145443327},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":45482.977133994915},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4.8748248145443327},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":45482.977133994915},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4.662824814544333},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":44432.923528368126},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":3.1071291943765518},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":29396.462078368153},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.3492999999999991},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":20446.422658368156},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.3492999999999991},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":20446.422658368156},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.3492999999999991},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":20446.422658368156},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.3492999999999991},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":20446.422658368156}]
[null,null,null,2019,{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.61080703353650401},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5321.3221272909586},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.61080703353650401},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5321.3221272909586},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.61080703353650401},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5321.3221272909586},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.61080703353650401},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5321.3221272909586},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.61080703353650401},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5321.3221272909586},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.61080703353650401},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5321.3221272909586},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.54466068964312098},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4749.3221272909595},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.54466068964312098},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4749.3221272909595},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.54466068964312098},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4749.3221272909595},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.54466068964312098},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4749.3221272909595},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.53867214436063593},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4691.4402838799997},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.53710000000000002},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4672.8730999999998},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.53710000000000002},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4672.8730999999998},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.53710000000000002},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4672.8730999999998}]
[null,null,null,2020,{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6.165},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":54001.559439999997},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6.165},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":54001.559439999997},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6.165},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":54001.559439999997},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6.165},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":54001.559439999997},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6.165},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":54001.559439999997},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6.165},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":54001.559439999997},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6.165},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":54001.559439999997},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6.165},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":54001.559439999997},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6.165},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":54001.559439999997},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6.165},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":54001.559439999997},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6.165},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":54001.559439999997},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6.165},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":54001.559439999997},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6.165},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":54001.559439999997}]
[null,null,null,"Plan Total",{"$f":"SUM(E19:E24)","v":2.9317929725800003},19051.517409349999,8.5547626081502521,54027.678581623186,12.470710055268064,80972.101593989632,17.775755706652472,132093.97631333754,18.386562740188975,137415.29844062851,24.503497626788974,191140.86177758232,24.430497625467972,190826.52476999699,23.83849630446797,187000.31018464395,23.343316851867975,179647.47518505045,22.483097336027896,168148.84718505046,19.855391274534519,148078.18121582342,16.965286804197707,129237.69962290741,14.856005804197707,118552.58435728062,12.455450184029926,98449.62790728065,11.691632444370889,89441.706643869693,11.690020495439999,89422.312459989742,11.690020495439999,89422.312459989742,11.193960495439999,88000.579559989739]
[]
[null,"TABLE 13"]
[null,"SUMMARY OF CDM PORTFOLIO COSTS"]
[null,null,"CDM Plan Costs","Implementation Year"]
[]
[null,null,null,2015]
[null,null,null,2016]
[null,null,null,2017]
[null,null,null,2018]
[null,null,null,2019]
[null,null,null,2020]
[null,null,null,"Plan Total"]

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

{"sheet":"BMG","index":8,"n_rows":34,"n_cols":7,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
["Table 14: Behind-the-Meter as % of Portfolio"]
["Metric",2020]
["% of 2020 Target",{"$f":"$G$11/$G$22","v":0.46805099480869378}]
["% of Total Incentives",{"$f":"SUM($B$12:$G$12)/SUM($B$23:$G$23)","v":0.65007728571132017}]
["% of Total Budget",{"$f":"SUM($B$12:$G$14)/SUM($B$23:$G$26)","v":0.64710413336530836}]
[]
["Table 15: Behind-the-Meter Summary"]
["Metric",2015,2016,2017,2018,2019,2020]
["Number of Projects",{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,BMG!B$8,'Program Design'!$R:$R,\"TRUE\")","v":2},{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,BMG!C$8,'Program Design'!$R:$R,\"TRUE\")","v":2},{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,BMG!D$8,'Program Design'!$R:$R,\"TRUE\")","v":1.3167650200000001},{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,BMG!E$8,'Program Design'!$R:$R,\"TRUE\")","v":9.7632270449236493},{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,BMG!F$8,'Program Design'!$R:$R,\"TRUE\")","v":2.5088180299490999},{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,BMG!G$8,'Program Design'!$R:$R,\"TRUE\")","v":1}]
["Incremental (first year) savings (MWh)",{"$f":"IF(MIN('Savings Results'!$G:$G)<=B8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+B$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),B$8,OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":1816.9110000000001},{"$f":"IF(MIN('Savings Results'!$G:$G)<=C8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$8,OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":1124.1741},{"$f":"IF(MIN('Savings Results'!$G:$G)<=D8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+D$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),D$8,OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":5364.2545995934797},{"$f":"IF(MIN('Savings Results'!$G:$G)<=E8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$8,OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":21911.898263994935},{"$f":"IF(MIN('Savings Results'!$G:$G)<=F8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+F$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),F$8,OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":5244.8730999999989},{"$f":"IF(MIN('Savings Results'!$G:$G)<=G8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$8,OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":54001.559439999997}]
["Annual savings (MWh)",{"$f":"IF(MIN('Savings Results'!$G:$G)<=B8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+B$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":1816.9110000000001},{"$f":"IF(MIN('Savings Results'!$G:$G)<=C8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":2941.0850999999998},{"$f":"IF(MIN('Savings Results'!$G:$G)<=D8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+D$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":8305.33969959348},{"$f":"IF(MIN('Savings Results'!$G:$G)<=E8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":30217.237963588417},{"$f":"IF(MIN('Savings Results'!$G:$G)<=F8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+F$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":35462.111063588425},{"$f":"IF(MIN('Savings Results'!$G:$G)<=G8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":89463.670503588393}]
["Incentive Costs ($)",{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!B$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!C$8,'Program Design'!$R:$R,\"TRUE\")","v":136570},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!D$8,'Program Design'!$R:$R,\"TRUE\")","v":1383708},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!E$8,'Program Design'!$R:$R,\"TRUE\")","v":8727103.5500000007},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!F$8,'Program Design'!$R:$R,\"TRUE\")","v":7376800},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!G$8,'Program Design'!$R:$R,\"TRUE\")","v":3170000}]
["IESO Variable Program Costs ($)",{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!B$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!C$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!D$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!E$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!F$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!G$8,'Program Design'!$R:$R,\"TRUE\")","v":0}]
["LDC Variable Program Costs ($)",{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!B$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!C$8,'Program Design'!$R:$R,\"=\"&TRUE)","v":0},{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!D$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!E$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!F$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!G$8,'Program Design'!$R:$R,\"TRUE\")","v":0}]
["TRC (ratio)",{"$f":"IFERROR(SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,BMG!B$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,BMG!B$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":2.5338864851897762},{"$f":"IFERROR(SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,BMG!C$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,BMG!C$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":392232.78396827931},{"$f":"IFERROR(SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,BMG!D$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,BMG!D$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":9.5151485574131875},{"$f":"IFERROR(SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,BMG!E$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,BMG!E$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":3.1291331299366214},{"$f":"IFERROR(SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,BMG!F$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,BMG!F$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":3.3157414598737809},{"$f":"IFERROR(SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,BMG!G$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,BMG!G$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":3.4584040939558633}]
["PAC (ratio)",{"$f":"IFERROR(SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,BMG!B$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,BMG!B$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,BMG!C$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,BMG!C$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":2.4974151428525544},{"$f":"IFERROR(SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,BMG!D$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,BMG!D$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":4.3232641198588881},{"$f":"IFERROR(SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,BMG!E$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,BMG!E$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":2.236279426683756},{"$f":"IFERROR(SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,BMG!F$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,BMG!F$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0.62916382769988688},{"$f":"IFERROR(SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,BMG!G$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,BMG!G$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":16.49343724099883}]
["Levelized Cost ($/kWh)",{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,BMG!B$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,BMG!B$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,BMG!C$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,BMG!C$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":2.2655055795068633E-2},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,BMG!D$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,BMG!D$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":2.1518461357241843E-2},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,BMG!E$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,BMG!E$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":3.3078169066858322E-2},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,BMG!F$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,BMG!F$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0.12037084518232302},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,BMG!G$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,BMG!G$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":4.7118298196245504E-3}]
[]
["Table 16: Total Portfolio Summary"]
["Metric",2015,2016,2017,2018,2019,2020]
["Incremental (first year) savings (MWh)",{"$f":"IF(MIN('Savings Results'!$G:$G)<=B20,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+B$20-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),B$20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":19051.517409349999},{"$f":"IF(MIN('Savings Results'!$G:$G)<=C20,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$20-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":34976.161172273183},{"$f":"IF(MIN('Savings Results'!$G:$G)<=D20,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+D$20-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),D$20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":26944.423012366449},{"$f":"IF(MIN('Savings Results'!$G:$G)<=E20,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$20-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":51121.874719347914},{"$f":"IF(MIN('Savings Results'!$G:$G)<=F20,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+F$20-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),F$20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":5321.3221272909586},{"$f":"IF(MIN('Savings Results'!$G:$G)<=G20,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$20-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":54001.559439999997}]
["Annual savings (MWh)",{"$f":"IF(MIN('Savings Results'!$G:$G)<=B20,(SUM(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+B$20-MIN('Savings Results'!$G:$G),2000))/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":19051.517409349999},{"$f":"IF(MIN('Savings Results'!$G:$G)<=C20,(SUM(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$20-MIN('Savings Results'!$G:$G),2000))/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":54027.678581623179},{"$f":"IF(MIN('Savings Results'!$G:$G)<=D20,(SUM(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+D$20-MIN('Savings Results'!$G:$G),2000))/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":80972.101593989646},{"$f":"IF(MIN('Savings Results'!$G:$G)<=E20,(SUM(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$20-MIN('Savings Results'!$G:$G),2000))/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":132093.97631333751},{"$f":"IF(MIN('Savings Results'!$G:$G)<=F20,(SUM(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+F$20-MIN('Savings Results'!$G:$G),2000))/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":137415.29844062848},{"$f":"IF(MIN('Savings Results'!$G:$G)<=G20,(SUM(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$20-MIN('Savings Results'!$G:$G),2000))/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":191140.86177758223}]
["Incentive Costs ($)",{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!B$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!C$8)","v":1179236.48},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!D$8)","v":6366526},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!E$8)","v":13877375.090000002},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!F$8)","v":7394107.6500000004},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!G$8)","v":3170000}]
["IESO Variable Program Costs ($)",{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!B$8)","v":0},{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!C$8)","v":36876},{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!D$8)","v":95184},{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!E$8)","v":14907},{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!F$8)","v":0},{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!G$8)","v":0}]
["LDC Variable Program Costs ($)",{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!B$8)","v":0},{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!C$8)","v":0},{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!D$8)","v":0},{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!E$8)","v":0},{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!F$8)","v":0},{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!G$8)","v":0}]
["Fixed Program Costs ($)",{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(8,MATCH(B20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")):INDIRECT(ADDRESS(20000,MATCH(B20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")))/2,0)","v":0},{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(8,MATCH(C20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")):INDIRECT(ADDRESS(20000,MATCH(C20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")))/2,0)","v":0},{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(8,MATCH(D20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")):INDIRECT(ADDRESS(20000,MATCH(D20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")))/2,0)","v":0},{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(8,MATCH(E20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")):INDIRECT(ADDRESS(20000,MATCH(E20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")))/2,0)","v":0},{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(8,MATCH(F20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")):INDIRECT(ADDRESS(20000,MATCH(F20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")))/2,0)","v":0},{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(8,MATCH(G20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")):INDIRECT(ADDRESS(20000,MATCH(G20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")))/2,0)","v":0}]
[]
["Table 17: Behind-the-Meter as % of Total Portfolio"]
["Metric",2015,2016,2017,2018,2019,2020]
["Incremental (first year) savings (%)",{"$f":"IFERROR(B10/B21,0)","v":9.5368309041268626E-2},3.2141151639339192E-2,0.19908589607324284,0.42862078873844617,0.98563345246496492,1]
["Annual savings (kWh)",{"$f":"IFERROR(B11/B22,0)","v":9.5368309041268626E-2},5.4436636502097874E-2,0.10257038580075541,0.22875560874865863,0.25806523339109982,0.46805099480869378]
["Incentive Costs (%)",0,0.11581222453362365,0.21734113706596031,0.62887278706538152,0.99765926453613363,1]
["IESO Variable Program Costs (%)",0,0,0,0,0,0]
["LDC Variable Program Costs (%)",0,0,0,0,0,0]

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

{"sheet":"Program Design","index":10,"n_rows":135,"n_cols":48,"rows_kept":135,"cut":false,"hidden":false,"merged":[[1,1,1,5],[0,2,0,4],[4,43,4,47],[4,23,4,26],[4,35,4,38],[4,31,4,34],[4,27,4,30],[4,39,4,42]]}
[null,"Program Design Module: \nMeasure Selection","Users select the measures to model for program design, tracking and evaluation purposes. The program year, quantity of measures, incentive and variable program costs are selected at this stage, these three components can be modified either within the User Input form or directly in the spreadsheet. Users can input single measures or all measures within a program. "]
[null,"Use buttons to add and remove measures and calculate cost effectiveness at the measure level.\n\"Single Measure Selection\": Activates the measure selection form (users quantity, program year, variable program costs and incentive costs) for one measure. \n\"Bulk Measure Selection\": Activates the bulk measure selection and specification form for all measures within a program (users specify placeholder values for the program year, quantity, incentive and variable program costs, but can modify these values after the table below is populated)\n\"Delete Measure\": Select any cell within the rows containing the measure(s) you would like to remove and click the button\n\"Clear All Measures\": Click the button to clear the sheet and re-start your measure selection"]
[null,"Click here to see detailed cost effectiveness calculations by measure"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost (TRC) Test",null,null,null,"Societal Cost (SC) Test",null,null,null,"Program Administrator Cost (PAC) Test",null,null,null,"Participant Cost (PC) Test",null,null,null,"Rate Impact Measure (RIM) Test",null,null,null,"Levelized Cost (LC) Metric ($/kW or $/kWh)"]
[null,"SOURCE","SECTOR","PROGRAM","END-USE","CONSERVATION MEASURE","MEASURE DESCRIPTION","BASE MEASURE","END USE LOAD PROFILE","PROGRAM YEAR","QUANTITY","PER UNIT INCENTIVE","IESO Variable Program Costs","LDC Variable Program Costs","EARLY REPLACEMENT","WEATHER SENSITIVE PEAK DEMAND","Distribution (Dx) or Transmission (Tx) Connected","Behind the Meter Project (True/False)","NET-TO-GROSS (ENERGY)","NET-TO-GROSS (DEMAND)","TOTAL INCENTIVE","TOTAL IESO VARIABLE PROGRAM COSTS","TOTAL LDC VARIABLE PROGRAM COSTS","TRC BENEFITS","TRC COSTS","TRC RATIO","TRC NET BENEFITS","SC BENEFITS","SC COSTS","SC RATIO","SC NET BENEFITS","PAC BENEFITS","PAC COSTS","PAC RATIO","PAC NET BENEFITS","PC BENEFITS","PC COSTS","PC RATIO","PC NET BENEFITS","RIM BENEFITS","RIM COSTS","RIM RATIO","RIM NET BENEFITS","LC BENEFITS (DEMAND)","LC BENEFITS (ENERGY)","LC COSTS","LC METRIC (DEMAND)","LC METRIC (ENERGY)"]
[{"$f":"CONCATENATE(TRIM(LEFT(B7,1)),TRIM(LEFT(C7,20)),TRIM(LEFT(D7,10)),TRIM(RIGHT(D7,10)),TRIM(LEFT(F7,20)),TRIM(RIGHT(F7,20)),TRIM(LEFT(G7,105)),TRIM(LEFT(H7,20)),TRIM(RIGHT(H7,20)),TRIM(LEFT(I7,1)),TRIM(RIGHT(I7,25)),TRIM(LEFT(O7,1)),TRIM(LEFT(P7,1)),TRIM(LEFT(Q7,1)))","v":"CNon-Residential2015 DIL2015 DILNew Participant GS >w Participant GS >50ARCHETYPE - NEW PARTICIPANT GS >50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},"CUSTOM - Archetype","Non-Residential","2015 DIL ","Lighting","New Participant GS >50","ARCHETYPE - NEW PARTICIPANT GS >50","BUSINESS CASE","PSP-Business-Commercial-Lighting_Small Business",2015,1,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A7,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A7,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A7,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"$K7*$L7","v":0},{"$f":"$K7*$M7","v":0},{"$f":"$K7*$N7","v":0},{"$f":"$K7*'Measure CE Results'!$DX8","v":330.47127568914766},{"$f":"$K7*'Measure CE Results'!$DY8","v":0},{"$f":"$X7/$Y7","v":{"$error":"#DIV/0!"}},{"$f":"$X7-$Y7","v":330.47127568914766},{"$f":"$K7*'Measure CE Results'!$DZ8","v":330.47127568914766},{"$f":"$K7*'Measure CE Results'!$EA8","v":0},{"$f":"$AB7/$AC7","v":{"$error":"#DIV/0!"}},{"$f":"$AB7-$AC7","v":330.47127568914766},{"$f":"$K7*'Measure CE Results'!$EB8","v":287.36632668621536},{"$f":"$K7*'Measure CE Results'!$EC8","v":0},{"$f":"$AF7/$AG7","v":{"$error":"#DIV/0!"}},{"$f":"$AF7-$AG7","v":287.36632668621536},{"$f":"$K7*'Measure CE Results'!$ED8","v":944.0921219763793},{"$f":"$K7*'Measure CE Results'!$EE8","v":0},{"$f":"$AJ7/$AK7","v":{"$error":"#DIV/0!"}},{"$f":"$AJ7-$AK7","v":944.0921219763793},{"$f":"$K7*'Measure CE Results'!$EF8","v":287.36632668621536},{"$f":"$K7*'Measure CE Results'!$EG8","v":944.0921219763793},{"$f":"$AN7/$AO7","v":0.30438377780829012},{"$f":"$AN7-$AO7","v":-656.72579529016389},{"$f":"$K7*'Measure CE Results'!$EH8","v":0},{"$f":"$K7*'Measure CE Results'!$EJ8","v":6861.7638572959813},{"$f":"$K7*'Measure CE Results'!$EI8","v":0},{"$f":"$AR7/$AT7","v":{"$error":"#DIV/0!"}},{"$f":"$AT7/$AS7","v":0}]
["CResidential2015 Heating ProgramCAC 15 SEERCAC 15 SEERARCHETYPE - CAC 15 SEERHISTORICAL PERFORMANSTORICAL PERFORMANCEPer-Residential-AC_CentralNND","CUSTOM - Archetype","Residential","2015 Heating and Cooling Program","Space Cooling","CAC 15 SEER","ARCHETYPE - CAC 15 SEER","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-AC_Central",2015,1,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A8,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A8,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A8,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"$K8*$L8","v":0},{"$f":"$K8*$M8","v":0},{"$f":"$K8*$N8","v":0},{"$f":"$K8*'Measure CE Results'!$DX9","v":1545767.5078292671},{"$f":"$K8*'Measure CE Results'!$DY9","v":1034549.9999999999},{"$f":"$X8/$Y8","v":1.4941448048226449},{"$f":"$X8-$Y8","v":511217.50782926718},{"$f":"$K8*'Measure CE Results'!$DZ9","v":1545767.5078292671},{"$f":"$K8*'Measure CE Results'!$EA9","v":1034549.9999999999},{"$f":"$AB8/$AC8","v":1.4941448048226449},{"$f":"$AB8-$AC8","v":511217.50782926718},{"$f":"$K8*'Measure CE Results'!$EB9","v":1344145.6589819714},{"$f":"$K8*'Measure CE Results'!$EC9","v":0},{"$f":"$AF8/$AG8","v":{"$error":"#DIV/0!"}},{"$f":"$AF8-$AG8","v":1344145.6589819714},{"$f":"$K8*'Measure CE Results'!$ED9","v":1438303.0643545417},{"$f":"$K8*'Measure CE Results'!$EE9","v":1034549.9999999999},{"$f":"$AJ8/$AK8","v":1.3902692613740679},{"$f":"$AJ8-$AK8","v":403753.06435454183},{"$f":"$K8*'Measure CE Results'!$EF9","v":1344145.6589819714},{"$f":"$K8*'Measure CE Results'!$EG9","v":1438303.0643545417},{"$f":"$AN8/$AO8","v":0.9345357680824905},{"$f":"$AN8-$AO8","v":-94157.405372570269},{"$f":"$K8*'Measure CE Results'!$EH9","v":5189.011655974442},{"$f":"$K8*'Measure CE Results'!$EJ9","v":9824611.100575991},{"$f":"$K8*'Measure CE Results'!$EI9","v":0},{"$f":"$AR8/$AT8","v":{"$error":"#DIV/0!"}},{"$f":"$AT8/$AS8","v":0}]
["CResidential2015 ResidnstructionNEW HOME CONSTRUCTIOEW HOME CONSTRUCTIONARCHETYPE - NEW HOME CONSTRUCTIONHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","CUSTOM - Archetype","Residential","2015 Residential New Construction","New Home","NEW HOME CONSTRUCTION","ARCHETYPE - NEW HOME CONSTRUCTION","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Furnace_ECM_3",2015,1,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A9,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A9,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A9,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K9*'Measure CE Results'!$DX10","v":10495.61228436049},{"$f":"$K9*'Measure CE Results'!$DY10","v":3239.9999999999995},3.2393865075186703,7255.6122843604899,{"$f":"$K9*'Measure CE Results'!$DZ10","v":10495.61228436049},{"$f":"$K9*'Measure CE Results'!$EA10","v":3239.9999999999995},3.2393865075186703,7255.6122843604899,{"$f":"$K9*'Measure CE Results'!$EB10","v":9126.6193777047738},{"$f":"$K9*'Measure CE Results'!$EC10","v":0},{"$error":"#DIV/0!"},9126.6193777047738,{"$f":"$K9*'Measure CE Results'!$ED10","v":14735.30020734965},{"$f":"$K9*'Measure CE Results'!$EE10","v":3239.9999999999995},4.5479321627622387,11495.30020734965,{"$f":"$K9*'Measure CE Results'!$EF10","v":9126.6193777047738},{"$f":"$K9*'Measure CE Results'!$EG10","v":14735.30020734965},0.61937111896455377,-5608.6808296448762,{"$f":"$K9*'Measure CE Results'!$EH10","v":28.899318394166563},{"$f":"$K9*'Measure CE Results'!$EJ10","v":104297.64008454711},{"$f":"$K9*'Measure CE Results'!$EI10","v":0},{"$error":"#DIV/0!"},0]
["CResidential2015 Low IInitiativeHAP HOMEHAP HOMEARCHETYPE - HAP HOMEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","CUSTOM - Archetype","Residential","2015 Low Income Initiative","2015 Low Income Initiative","HAP HOME","ARCHETYPE - HAP HOME","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Furnace_ECM_3",2015,1,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A10,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K10*'Measure CE Results'!$DX11","v":120957.27527289429},{"$f":"$K10*'Measure CE Results'!$DY11","v":110351.99999999999},1.0961040603966787,10605.275272894301,{"$f":"$K10*'Measure CE Results'!$DZ11","v":120957.27527289429},{"$f":"$K10*'Measure CE Results'!$EA11","v":110351.99999999999},1.0961040603966787,10605.275272894301,{"$f":"$K10*'Measure CE Results'!$EB11","v":105180.23936773418},{"$f":"$K10*'Measure CE Results'!$EC11","v":0},{"$error":"#DIV/0!"},105180.23936773418,{"$f":"$K10*'Measure CE Results'!$ED11","v":224224.93758317619},{"$f":"$K10*'Measure CE Results'!$EE11","v":110351.99999999999},2.0319064229300441,113872.9375831762,{"$f":"$K10*'Measure CE Results'!$EF11","v":105180.23936773418},{"$f":"$K10*'Measure CE Results'!$EG11","v":224224.93758317619},0.46908359302683533,-119044.69821544201,{"$f":"$K10*'Measure CE Results'!$EH11","v":266.76403764865591},{"$f":"$K10*'Measure CE Results'!$EJ11","v":1629691.1464442662},{"$f":"$K10*'Measure CE Results'!$EI11","v":0},{"$error":"#DIV/0!"},0]
[{"$f":"CONCATENATE(TRIM(LEFT(B11,1)),TRIM(LEFT(C11,20)),TRIM(LEFT(D11,10)),TRIM(RIGHT(D11,10)),TRIM(LEFT(F11,20)),TRIM(RIGHT(F11,20)),TRIM(LEFT(G11,105)),TRIM(LEFT(H11,20)),TRIM(RIGHT(H11,20)),TRIM(LEFT(I11,1)),TRIM(RIGHT(I11,25)),TRIM(LEFT(O11,1)),TRIM(LEFT(P11,1)),TRIM(LEFT(Q11,1)))","v":"IResidentialHeating anng ProgramCAC 14.5 SEERCAC 14.5 SEERARCHETYPE - CAC 14.5 SEERHISTORICAL PERFORMANSTORICAL PERFORMANCEPer-Residential-AC_CentralNND"},"IESO - Archetype","Residential","Heating and Cooling Program","Space Cooling","CAC 14.5 SEER","ARCHETYPE - CAC 14.5 SEER","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-AC_Central",2016,0,{"$f":"150-(70144/3400)","v":129.36941176470589},0,0,"No","No","Dx",{"$f":"VLOOKUP($A11,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A11,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.51364279715878636},{"$f":"VLOOKUP($A11,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.51364279715878636},0,0,0,{"$f":"$K11*'Measure CE Results'!$DX12","v":0},{"$f":"$K11*'Measure CE Results'!$DY12","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K11*'Measure CE Results'!$DZ12","v":0},{"$f":"$K11*'Measure CE Results'!$EA12","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K11*'Measure CE Results'!$EB12","v":0},{"$f":"$K11*'Measure CE Results'!$EC12","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K11*'Measure CE Results'!$ED12","v":0},{"$f":"$K11*'Measure CE Results'!$EE12","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K11*'Measure CE Results'!$EF12","v":0},{"$f":"$K11*'Measure CE Results'!$EG12","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K11*'Measure CE Results'!$EH12","v":0},{"$f":"$K11*'Measure CE Results'!$EJ12","v":0},{"$f":"$K11*'Measure CE Results'!$EI12","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["IResidentialHeating anng ProgramCAC 15 SEERCAC 15 SEERARCHETYPE - CAC 15 SEERHISTORICAL PERFORMANSTORICAL PERFORMANCEPer-Residential-AC_CentralNND","IESO - Archetype","Residential","Heating and Cooling Program","Space Cooling","CAC 15 SEER","ARCHETYPE - CAC 15 SEER","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-AC_Central",2016,0,150,0,0,"No","No","Dx",{"$f":"VLOOKUP($A12,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A12,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56653086399822961},{"$f":"VLOOKUP($A12,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56653086399822961},0,0,0,{"$f":"$K12*'Measure CE Results'!$DX13","v":0},{"$f":"$K12*'Measure CE Results'!$DY13","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K12*'Measure CE Results'!$DZ13","v":0},{"$f":"$K12*'Measure CE Results'!$EA13","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K12*'Measure CE Results'!$EB13","v":0},{"$f":"$K12*'Measure CE Results'!$EC13","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K12*'Measure CE Results'!$ED13","v":0},{"$f":"$K12*'Measure CE Results'!$EE13","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K12*'Measure CE Results'!$EF13","v":0},{"$f":"$K12*'Measure CE Results'!$EG13","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K12*'Measure CE Results'!$EH13","v":0},{"$f":"$K12*'Measure CE Results'!$EJ13","v":0},{"$f":"$K12*'Measure CE Results'!$EI13","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["IResidentialHeating anng ProgramECM FURNACEECM FURNACEARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","IESO - Archetype","Residential","Heating and Cooling Program","Space Cooling and Heating","ECM FURNACE","ARCHETYPE - ECM FURNACE","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Furnace_ECM_3",2016,0,{"$f":"7.5+0.4575","v":7.9574999999999996},0,0,"No","No","Dx",{"$f":"VLOOKUP($A13,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A13,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46860120183473908},{"$f":"VLOOKUP($A13,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46860120183473908},0,0,0,{"$f":"$K13*'Measure CE Results'!$DX14","v":0},{"$f":"$K13*'Measure CE Results'!$DY14","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K13*'Measure CE Results'!$DZ14","v":0},{"$f":"$K13*'Measure CE Results'!$EA14","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K13*'Measure CE Results'!$EB14","v":0},{"$f":"$K13*'Measure CE Results'!$EC14","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K13*'Measure CE Results'!$ED14","v":0},{"$f":"$K13*'Measure CE Results'!$EE14","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K13*'Measure CE Results'!$EF14","v":0},{"$f":"$K13*'Measure CE Results'!$EG14","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K13*'Measure CE Results'!$EH14","v":0},{"$f":"$K13*'Measure CE Results'!$EJ14","v":0},{"$f":"$K13*'Measure CE Results'!$EI14","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","IESO - Archetype","Non-Residential","Retrofit","Lighting","PRESCRIPTIVE LIGHTING","ARCHETYPE - PRESCRIPTIVE LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2016,225,750,0,0,"No","No","Dx",{"$f":"VLOOKUP($A14,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A14,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.77700000000000002},{"$f":"VLOOKUP($A14,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.76700000000000002},168750,0,0,{"$f":"$K14*'Measure CE Results'!$DX15","v":7556012.4306243323},{"$f":"$K14*'Measure CE Results'!$DY15","v":854597.73308823525},8.8416013032463674,6701414.6975360969,{"$f":"$K14*'Measure CE Results'!$DZ15","v":7556012.4306243323},{"$f":"$K14*'Measure CE Results'!$EA15","v":854597.73308823525},8.8416013032463674,6701414.6975360969,{"$f":"$K14*'Measure CE Results'!$EB15","v":6228552.8307918115},{"$f":"$K14*'Measure CE Results'!$EC15","v":165441.17647058822},37.648141555008287,6063111.6543212235,{"$f":"$K14*'Measure CE Results'!$ED15","v":14939521.742610712},{"$f":"$K14*'Measure CE Results'!$EE15","v":1099868.382352941},13.583008642043781,13839653.360257771,{"$f":"$K14*'Measure CE Results'!$EF15","v":6570445.5918472456},{"$f":"$K14*'Measure CE Results'!$EG15","v":11644901.776361464},0.56423366362650684,-5074456.184514218,{"$f":"$K14*'Measure CE Results'!$EH15","v":15946.692870171255},{"$f":"$K14*'Measure CE Results'!$EJ15","v":80863367.45791173},{"$f":"$K14*'Measure CE Results'!$EI15","v":165441.17647058822},9.6388899126368485E-2,2.045934786931772E-3]
["INon-ResidentialRetrofitRetrofitPRESCRIPTIVE NON-LIGRIPTIVE NON-LIGHTINGARCHETYPE - PRESCRIPTIVE NON-LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","IESO - Archetype","Non-Residential","Retrofit","Non-Lighting","PRESCRIPTIVE NON-LIGHTING","ARCHETYPE - PRESCRIPTIVE NON-LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2016,100,{"$f":"1000-(65767/100)","v":342.33000000000004},0,0,"No","No","Dx",{"$f":"VLOOKUP($A15,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A15,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($A15,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},34233.000000000007,0,0,{"$f":"$K15*'Measure CE Results'!$DX16","v":1216342.5119151939},{"$f":"$K15*'Measure CE Results'!$DY16","v":5122683.8666666662},0.23744243126731707,-3906341.3547514724,{"$f":"$K15*'Measure CE Results'!$DZ16","v":1216342.5119151939},{"$f":"$K15*'Measure CE Results'!$EA16","v":5122683.8666666662},0.23744243126731707,-3906341.3547514724,{"$f":"$K15*'Measure CE Results'!$EB16","v":1057689.1407958209},{"$f":"$K15*'Measure CE Results'!$EC16","v":33561.764705882357},31.514705798841387,1024127.3760899385,{"$f":"$K15*'Measure CE Results'!$ED16","v":1870490.2788365718},{"$f":"$K15*'Measure CE Results'!$EE16","v":7511266.666666666},0.24902461353654137,-5640776.3878300944,{"$f":"$K15*'Measure CE Results'!$EF16","v":1057689.1407958209},{"$f":"$K15*'Measure CE Results'!$EG16","v":1286347.0113430126},0.82224246759942243,-228657.87054719171,{"$f":"$K15*'Measure CE Results'!$EH16","v":3620.1570634858358},{"$f":"$K15*'Measure CE Results'!$EJ16","v":8511919.3412425872},{"$f":"$K15*'Measure CE Results'!$EI16","v":33561.764705882357},0.10786551586935274,3.9429138553118553E-3]
["INon-ResidentialRetrofitRetrofitENGINEERED LIGHTINGENGINEERED LIGHTINGARCHETYPE - ENGINEERED LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","IESO - Archetype","Non-Residential","Retrofit","Lighting","ENGINEERED LIGHTING","ARCHETYPE - ENGINEERED LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2016,251.27248,1000,0,0,"No","No","Dx",{"$f":"VLOOKUP($A16,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A16,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73099999999999998},{"$f":"VLOOKUP($A16,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.70799999999999996},251272.48,0,0,{"$f":"$K16*'Measure CE Results'!$DX17","v":8030817.3930512033},{"$f":"$K16*'Measure CE Results'!$DY17","v":2899517.7417882667},2.7697079680906613,5131299.6512629371,{"$f":"$K16*'Measure CE Results'!$DZ17","v":8030817.3930512033},{"$f":"$K16*'Measure CE Results'!$EA17","v":2899517.7417882667},2.7697079680906613,5131299.6512629371,{"$f":"$K16*'Measure CE Results'!$EB17","v":6628787.2413657242},{"$f":"$K16*'Measure CE Results'!$EC17","v":246345.56862745096},26.908489883942082,6382441.6727382736,{"$f":"$K16*'Measure CE Results'!$ED17","v":18756212.12091665},{"$f":"$K16*'Measure CE Results'!$EE17","v":3966508.538698039},4.7286453408400231,14789703.58221861,{"$f":"$K16*'Measure CE Results'!$EF17","v":6983319.4722184381},{"$f":"$K16*'Measure CE Results'!$EG17","v":13777058.018350856},0.50688031239447129,-6793738.5461324183,{"$f":"$K16*'Measure CE Results'!$EH17","v":15507.183248070553},{"$f":"$K16*'Measure CE Results'!$EJ17","v":96581316.62742126},{"$f":"$K16*'Measure CE Results'!$EI17","v":246345.56862745096},6.2948902772925891E-2,2.5506544871175302E-3]
["INon-ResidentialRetrofitRetrofitENGINEERED NON-LIGHTINEERED NON-LIGHTINGARCHETYPE - ENGINEERED NON-LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","IESO - Archetype","Non-Residential","Retrofit","Non-Lighting","ENGINEERED NON-LIGHTING","ARCHETYPE - ENGINEERED NON-LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2016,50,3000,0,0,"No","No","Dx",{"$f":"VLOOKUP($A17,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A17,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.70099999999999996},{"$f":"VLOOKUP($A17,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},150000,0,0,{"$f":"$K17*'Measure CE Results'!$DX18","v":721895.45941939729},{"$f":"$K17*'Measure CE Results'!$DY18","v":997130.23382352933},0.72397309291411704,-275234.77440413204,{"$f":"$K17*'Measure CE Results'!$DZ18","v":721895.45941939729},{"$f":"$K17*'Measure CE Results'!$EA18","v":997130.23382352933},0.72397309291411704,-275234.77440413204,{"$f":"$K17*'Measure CE Results'!$EB18","v":627735.18210382375},{"$f":"$K17*'Measure CE Results'!$EC18","v":147058.82352941175},4.2685992383060016,480676.35857441201,{"$f":"$K17*'Measure CE Results'!$ED18","v":1575501.6143562996},{"$f":"$K17*'Measure CE Results'!$EE18","v":1422439.705882353},1.1076051996024681,153061.90847394662,{"$f":"$K17*'Measure CE Results'!$EF18","v":627735.18210382375},{"$f":"$K17*'Measure CE Results'!$EG18","v":1148397.2198990602},0.54661851424457408,-520662.03779523645,{"$f":"$K17*'Measure CE Results'!$EH18","v":1723.5765344216322},{"$f":"$K17*'Measure CE Results'!$EJ18","v":6803489.8128525196},{"$f":"$K17*'Measure CE Results'!$EI18","v":147058.82352941175},1.1720320434067101E-2,2.1615204486909338E-2]
["INon-ResidentialRetrofitRetrofitCUSTOM LIGHTINGCUSTOM LIGHTINGARCHETYPE - CUSTOM LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","IESO - Archetype","Non-Residential","Retrofit","Lighting","CUSTOM LIGHTING","ARCHETYPE - CUSTOM LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2016,10,1000,0,0,"No","No","Dx",{"$f":"VLOOKUP($A18,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A18,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68},{"$f":"VLOOKUP($A18,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73099999999999998},10000,0,0,{"$f":"$K18*'Measure CE Results'!$DX19","v":179097.01367471617},{"$f":"$K18*'Measure CE Results'!$DY19","v":334074.26666666666},0.53609939927943018,-154977.25299195049,{"$f":"$K18*'Measure CE Results'!$DZ19","v":179097.01367471617},{"$f":"$K18*'Measure CE Results'!$EA19","v":334074.26666666666},0.53609939927943018,-154977.25299195049,{"$f":"$K18*'Measure CE Results'!$EB19","v":141139.09111907499},{"$f":"$K18*'Measure CE Results'!$EC19","v":9803.9215686274511},14.396187294145649,131335.16955044755,{"$f":"$K18*'Measure CE Results'!$ED19","v":497421.63966140349},{"$f":"$K18*'Measure CE Results'!$EE19","v":491285.68627450976},1.0124895830640286,6135.9533868937287,{"$f":"$K18*'Measure CE Results'!$EF19","v":155736.53363018797},{"$f":"$K18*'Measure CE Results'!$EG19","v":341383.96987171518},0.45619170018062194,-185647.4362415272,{"$f":"$K18*'Measure CE Results'!$EH19","v":243.30880293402748},{"$f":"$K18*'Measure CE Results'!$EJ19","v":2351683.3166687032},{"$f":"$K18*'Measure CE Results'!$EI19","v":9803.9215686274511},2.4817497899270805E-2,4.1688953181482271E-3]
["CResidentialHome Depotket UpliftENERGY STAR® REFRIGEReplace With NewStandard Refrigeratotandard RefrigeratorPResidential-RefrigeratorsNND","CUSTOM - Measure","Residential","Home Depot Appliance Market Uplift","Household Appliances","ENERGY STAR® REFRIGERATOR                                                                           ","Replace With New","Standard Refrigerator","PSP-Consumer-Residential-Refrigerators",2016,0.40839506170000001,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A19,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A19,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A19,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K19*'Measure CE Results'!$DX20","v":499.80210209121282},{"$f":"$K19*'Measure CE Results'!$DY20","v":12.011619461764706},41.609884802143377,487.79048262944809,{"$f":"$K19*'Measure CE Results'!$DZ20","v":499.80210209121282},{"$f":"$K19*'Measure CE Results'!$EA20","v":12.011619461764706},41.609884802143377,487.79048262944809,{"$f":"$K19*'Measure CE Results'!$EB20","v":434.61052355757636},{"$f":"$K19*'Measure CE Results'!$EC20","v":0},{"$error":"#DIV/0!"},434.61052355757636,{"$f":"$K19*'Measure CE Results'!$ED20","v":1189.3634443474059},{"$f":"$K19*'Measure CE Results'!$EE20","v":12.011619461764706},99.017742622747775,1177.3518248856412,{"$f":"$K19*'Measure CE Results'!$EF20","v":434.61052355757636},{"$f":"$K19*'Measure CE Results'!$EG20","v":1189.3634443474059},0.36541439508933593,-754.75292078982955,{"$f":"$K19*'Measure CE Results'!$EH20","v":0.39459481209679903},{"$f":"$K19*'Measure CE Results'!$EJ20","v":8198.3025442034395},{"$f":"$K19*'Measure CE Results'!$EI20","v":0},{"$error":"#DIV/0!"},0]
[{"$f":"CONCATENATE(TRIM(LEFT(B20,1)),TRIM(LEFT(C20,20)),TRIM(LEFT(D20,10)),TRIM(RIGHT(D20,10)),TRIM(LEFT(F20,20)),TRIM(RIGHT(F20,20)),TRIM(LEFT(G20,105)),TRIM(LEFT(H20,20)),TRIM(RIGHT(H20,20)),TRIM(LEFT(I20,1)),TRIM(RIGHT(I20,25)),TRIM(LEFT(O20,1)),TRIM(LEFT(P20,1)),TRIM(LEFT(Q20,1)))","v":"IResidentialHeating anng ProgramCAC 14.5 SEERCAC 14.5 SEERARCHETYPE - CAC 14.5 SEERHISTORICAL PERFORMANSTORICAL PERFORMANCEPer-Residential-AC_CentralNND"},"IESO - Archetype","Residential","Heating and Cooling Program","Space Cooling","CAC 14.5 SEER","ARCHETYPE - CAC 14.5 SEER","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-AC_Central",2017,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A20,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A20,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.51364279715878636},{"$f":"VLOOKUP($A20,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.51364279715878636},0,0,0,{"$f":"$K20*'Measure CE Results'!$DX21","v":0},{"$f":"$K20*'Measure CE Results'!$DY21","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K20*'Measure CE Results'!$DZ21","v":0},{"$f":"$K20*'Measure CE Results'!$EA21","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K20*'Measure CE Results'!$EB21","v":0},{"$f":"$K20*'Measure CE Results'!$EC21","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K20*'Measure CE Results'!$ED21","v":0},{"$f":"$K20*'Measure CE Results'!$EE21","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K20*'Measure CE Results'!$EF21","v":0},{"$f":"$K20*'Measure CE Results'!$EG21","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K20*'Measure CE Results'!$EH21","v":0},{"$f":"$K20*'Measure CE Results'!$EJ21","v":0},{"$f":"$K20*'Measure CE Results'!$EI21","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["IResidentialHeating anng ProgramCAC 15 SEERCAC 15 SEERARCHETYPE - CAC 15 SEERHISTORICAL PERFORMANSTORICAL PERFORMANCEPer-Residential-AC_CentralNND","IESO - Archetype","Residential","Heating and Cooling Program","Space Cooling","CAC 15 SEER","ARCHETYPE - CAC 15 SEER","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-AC_Central",2017,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A21,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A21,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56653086399822961},{"$f":"VLOOKUP($A21,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56653086399822961},0,0,0,{"$f":"$K21*'Measure CE Results'!$DX22","v":0},{"$f":"$K21*'Measure CE Results'!$DY22","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K21*'Measure CE Results'!$DZ22","v":0},{"$f":"$K21*'Measure CE Results'!$EA22","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K21*'Measure CE Results'!$EB22","v":0},{"$f":"$K21*'Measure CE Results'!$EC22","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K21*'Measure CE Results'!$ED22","v":0},{"$f":"$K21*'Measure CE Results'!$EE22","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K21*'Measure CE Results'!$EF22","v":0},{"$f":"$K21*'Measure CE Results'!$EG22","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K21*'Measure CE Results'!$EH22","v":0},{"$f":"$K21*'Measure CE Results'!$EJ22","v":0},{"$f":"$K21*'Measure CE Results'!$EI22","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["IResidentialHeating anng ProgramECM FURNACEECM FURNACEARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","IESO - Archetype","Residential","Heating and Cooling Program","Space Cooling and Heating","ECM FURNACE","ARCHETYPE - ECM FURNACE","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Furnace_ECM_3",2017,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A22,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A22,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46860120183473908},{"$f":"VLOOKUP($A22,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46860120183473908},0,0,0,{"$f":"$K22*'Measure CE Results'!$DX23","v":0},{"$f":"$K22*'Measure CE Results'!$DY23","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K22*'Measure CE Results'!$DZ23","v":0},{"$f":"$K22*'Measure CE Results'!$EA23","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K22*'Measure CE Results'!$EB23","v":0},{"$f":"$K22*'Measure CE Results'!$EC23","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K22*'Measure CE Results'!$ED23","v":0},{"$f":"$K22*'Measure CE Results'!$EE23","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K22*'Measure CE Results'!$EF23","v":0},{"$f":"$K22*'Measure CE Results'!$EG23","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K22*'Measure CE Results'!$EH23","v":0},{"$f":"$K22*'Measure CE Results'!$EJ23","v":0},{"$f":"$K22*'Measure CE Results'!$EI23","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","IESO - Archetype","Non-Residential","Retrofit","Lighting","PRESCRIPTIVE LIGHTING","ARCHETYPE - PRESCRIPTIVE LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2017,100,{"$f":"10000+(288669/K23)-2.62","v":12884.07},0,0,"No","No","Dx",{"$f":"VLOOKUP($A23,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A23,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.77700000000000002},{"$f":"VLOOKUP($A23,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.76700000000000002},1288407,0,0,{"$f":"$K23*'Measure CE Results'!$DX24","v":3550544.3830679134},{"$f":"$K23*'Measure CE Results'!$DY24","v":372373.73990772781},9.5348946570392403,3178170.6431601858,{"$f":"$K23*'Measure CE Results'!$DZ24","v":3550544.3830679134},{"$f":"$K23*'Measure CE Results'!$EA24","v":372373.73990772781},9.5348946570392403,3178170.6431601858,{"$f":"$K23*'Measure CE Results'!$EB24","v":2935477.5600730651},{"$f":"$K23*'Measure CE Results'!$EC24","v":1238376.5859284892},2.370423983648037,1697100.9741445759,{"$f":"$K23*'Measure CE Results'!$ED24","v":7798721.1001402726},{"$f":"$K23*'Measure CE Results'!$EE24","v":479245.48250672815},16.272915206938411,7319475.6176335448,{"$f":"$K23*'Measure CE Results'!$EF24","v":3087429.8983199247},{"$f":"$K23*'Measure CE Results'!$EG24","v":6335764.2734710453},0.48730188893667248,-3248334.3751511206,{"$f":"$K23*'Measure CE Results'!$EH24","v":6948.4500523622},{"$f":"$K23*'Measure CE Results'!$EJ24","v":35234582.770331904},{"$f":"$K23*'Measure CE Results'!$EI24","v":1238376.5859284892},5.6109346149761929E-3,3.5146622680352062E-2]
["INon-ResidentialRetrofitRetrofitPRESCRIPTIVE NON-LIGRIPTIVE NON-LIGHTINGARCHETYPE - PRESCRIPTIVE NON-LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","IESO - Archetype","Non-Residential","Retrofit","Non-Lighting","PRESCRIPTIVE NON-LIGHTING","ARCHETYPE - PRESCRIPTIVE NON-LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2017,74.052400000000006,15000,0,0,"No","No","Dx",{"$f":"VLOOKUP($A24,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A24,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($A24,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},1110786,0,0,{"$f":"$K24*'Measure CE Results'!$DX25","v":952340.73597155779},{"$f":"$K24*'Measure CE Results'!$DY25","v":3719088.576156341},0.25606831256377255,-2766747.8401847831,{"$f":"$K24*'Measure CE Results'!$DZ25","v":952340.73597155779},{"$f":"$K24*'Measure CE Results'!$EA25","v":3719088.576156341},0.25606831256377255,-2766747.8401847831,{"$f":"$K24*'Measure CE Results'!$EB25","v":828122.37910570251},{"$f":"$K24*'Measure CE Results'!$EC25","v":1067652.825836217},0.77564762539460597,-239530.44673051452,{"$f":"$K24*'Measure CE Results'!$ED25","v":2427019.0184258642},{"$f":"$K24*'Measure CE Results'!$EE25","v":5453209.0559477136},0.4450625298838965,-3026190.0375218494,{"$f":"$K24*'Measure CE Results'!$EF25","v":828122.37910570251},{"$f":"$K24*'Measure CE Results'!$EG25","v":1994740.5691823564},0.41515292359304129,-1166618.1900766538,{"$f":"$K24*'Measure CE Results'!$EH25","v":2628.2482247850821},{"$f":"$K24*'Measure CE Results'!$EJ25","v":6179686.8218179652},{"$f":"$K24*'Measure CE Results'!$EI25","v":1067652.825836217},2.4617068031703667E-3,0.17276811214231252]
["INon-ResidentialRetrofitRetrofitENGINEERED LIGHTINGENGINEERED LIGHTINGARCHETYPE - ENGINEERED LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","IESO - Archetype","Non-Residential","Retrofit","Lighting","ENGINEERED LIGHTING","ARCHETYPE - ENGINEERED LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2017,85,5000,0,0,"No","No","Dx",{"$f":"VLOOKUP($A25,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A25,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73099999999999998},{"$f":"VLOOKUP($A25,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.70799999999999996},425000,0,0,{"$f":"$K25*'Measure CE Results'!$DX26","v":2883861.8389416509},{"$f":"$K25*'Measure CE Results'!$DY26","v":961611.38888888888},2.9989888558556497,1922250.4500527619,{"$f":"$K25*'Measure CE Results'!$DZ26","v":2883861.8389416509},{"$f":"$K25*'Measure CE Results'!$EA26","v":961611.38888888888},2.9989888558556497,1922250.4500527619,{"$f":"$K25*'Measure CE Results'!$EB26","v":2387775.4251770186},{"$f":"$K25*'Measure CE Results'!$EC26","v":408496.73202614381},5.8452742408333416,1979278.6931508747,{"$f":"$K25*'Measure CE Results'!$ED26","v":6653878.1444675932},{"$f":"$K25*'Measure CE Results'!$EE26","v":1315473.8562091503},5.0581606871628146,5338404.2882584427,{"$f":"$K25*'Measure CE Results'!$EF26","v":2507705.9469057838},{"$f":"$K25*'Measure CE Results'!$EG26","v":4973870.5445208428},0.50417595803096305,-2466164.597615059,{"$f":"$K25*'Measure CE Results'!$EH26","v":5142.8842134743345},{"$f":"$K25*'Measure CE Results'!$EJ26","v":32030738.313583329},{"$f":"$K25*'Measure CE Results'!$EI26","v":408496.73202614381},1.258978055458517E-2,1.2753272435587659E-2]
["INon-ResidentialRetrofitRetrofitENGINEERED NON-LIGHTINEERED NON-LIGHTINGARCHETYPE - ENGINEERED NON-LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","IESO - Archetype","Non-Residential","Retrofit","Non-Lighting","ENGINEERED NON-LIGHTING","ARCHETYPE - ENGINEERED NON-LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2017,30,30000,0,0,"No","No","Dx",{"$f":"VLOOKUP($A26,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A26,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.70099999999999996},{"$f":"VLOOKUP($A26,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},900000,0,0,{"$f":"$K26*'Measure CE Results'!$DX27","v":453787.06856823154},{"$f":"$K26*'Measure CE Results'!$DY27","v":586547.19636678207},0.77365823480037155,-132760.12779855053,{"$f":"$K26*'Measure CE Results'!$DZ27","v":453787.06856823154},{"$f":"$K26*'Measure CE Results'!$EA27","v":586547.19636678207},0.77365823480037155,-132760.12779855053,{"$f":"$K26*'Measure CE Results'!$EB27","v":394597.45092889701},{"$f":"$K26*'Measure CE Results'!$EC27","v":865051.90311418695},0.45615465327380489,-470454.45218528993,{"$f":"$K26*'Measure CE Results'!$ED27","v":1721535.7423349125},{"$f":"$K26*'Measure CE Results'!$EE27","v":836729.23875432531},2.0574585691517564,884806.50358058722,{"$f":"$K26*'Measure CE Results'!$EF27","v":394597.45092889701},{"$f":"$K26*'Measure CE Results'!$EG27","v":1465447.0744079156},0.26926762338948756,-1070849.6234790185,{"$f":"$K26*'Measure CE Results'!$EH27","v":1013.8685496597835},{"$f":"$K26*'Measure CE Results'!$EJ27","v":4002052.8310897155},{"$f":"$K26*'Measure CE Results'!$EI27","v":865051.90311418695},1.1720320434067096E-3,0.21615204486909353]
["INon-ResidentialRetrofitRetrofitCUSTOM LIGHTINGCUSTOM LIGHTINGARCHETYPE - CUSTOM LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","IESO - Archetype","Non-Residential","Retrofit","Lighting","CUSTOM LIGHTING","ARCHETYPE - CUSTOM LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2017,1,30000,0,0,"No","No","Dx",{"$f":"VLOOKUP($A27,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A27,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68},{"$f":"VLOOKUP($A27,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73099999999999998},30000,0,0,{"$f":"$K27*'Measure CE Results'!$DX28","v":18638.017641536575},{"$f":"$K27*'Measure CE Results'!$DY28","v":32752.379084967324},0.56905843673783829,-14114.361443430749,{"$f":"$K27*'Measure CE Results'!$DZ28","v":18638.017641536575},{"$f":"$K27*'Measure CE Results'!$EA28","v":32752.379084967324},0.56905843673783829,-14114.361443430749,{"$f":"$K27*'Measure CE Results'!$EB28","v":14747.227611094419},{"$f":"$K27*'Measure CE Results'!$EC28","v":28835.063437139564},0.51143385355275439,-14087.835826045146,{"$f":"$K27*'Measure CE Results'!$ED28","v":77527.572549397111},{"$f":"$K27*'Measure CE Results'!$EE28","v":48165.263360246063},1.609615875439927,29362.309189151048,{"$f":"$K27*'Measure CE Results'!$EF28","v":16206.971862205719},{"$f":"$K27*'Measure CE Results'!$EG28","v":61945.969633474699},0.26163077207605301,-45738.99777126898,{"$f":"$K27*'Measure CE Results'!$EH28","v":23.853804209218374},{"$f":"$K27*'Measure CE Results'!$EJ28","v":230557.18790869642},{"$f":"$K27*'Measure CE Results'!$EI28","v":28835.063437139564},8.2724992997569319E-4,0.1250668595444468]
["IResidentialNew Constron ProgramNEW HOME CONSTRUCTIOEW HOME CONSTRUCTIONARCHETYPE - NEW HOME CONSTRUCTIONHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","IESO - Archetype","Residential","New Construction Program","New Home","NEW HOME CONSTRUCTION","ARCHETYPE - NEW HOME CONSTRUCTION","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Furnace_ECM_3",2017,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A28,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A28,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.62999999999999978},{"$f":"VLOOKUP($A28,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.62999999999999978},0,0,0,{"$f":"$K28*'Measure CE Results'!$DX29","v":0},{"$f":"$K28*'Measure CE Results'!$DY29","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K28*'Measure CE Results'!$DZ29","v":0},{"$f":"$K28*'Measure CE Results'!$EA29","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K28*'Measure CE Results'!$EB29","v":0},{"$f":"$K28*'Measure CE Results'!$EC29","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K28*'Measure CE Results'!$ED29","v":0},{"$f":"$K28*'Measure CE Results'!$EE29","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K28*'Measure CE Results'!$EF29","v":0},{"$f":"$K28*'Measure CE Results'!$EG29","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K28*'Measure CE Results'!$EH29","v":0},{"$f":"$K28*'Measure CE Results'!$EJ29","v":0},{"$f":"$K28*'Measure CE Results'!$EI29","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialSmall Busis LightingPast ParticipantPast ParticipantARCHETYPE - PAST PARTICIPANTBUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND","IESO - Archetype","Non-Residential","Small Business Lighting","Lighting","Past Participant","ARCHETYPE - PAST PARTICIPANT","BUSINESS CASE","PSP-Business-Commercial-Lighting_Small Business",2017,289.69400000000002,{"$f":"51188/K29","v":176.69679040642885},0,0,"No","No","Dx",{"$f":"VLOOKUP($A29,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A29,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($A29,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},51188,0,0,{"$f":"$K29*'Measure CE Results'!$DX30","v":180941.72566993101},{"$f":"$K29*'Measure CE Results'!$DY30","v":100350.40256055363},1.8030991511045191,80591.323109377379,{"$f":"$K29*'Measure CE Results'!$DZ30","v":180941.72566993101},{"$f":"$K29*'Measure CE Results'!$EA30","v":100350.40256055363},1.8030991511045191,80591.323109377379,{"$f":"$K29*'Measure CE Results'!$EB30","v":157340.63101733132},{"$f":"$K29*'Measure CE Results'!$EC30","v":49200.307574009996},3.1979603131677643,108140.32344332134,{"$f":"$K29*'Measure CE Results'!$ED30","v":380326.52700761921},{"$f":"$K29*'Measure CE Results'!$EE30","v":106755.7474048443},3.5625859614408073,273570.77960277488,{"$f":"$K29*'Measure CE Results'!$EF30","v":157340.63101733132},{"$f":"$K29*'Measure CE Results'!$EG30","v":360458.9538416026},0.43650082579574906,-203118.32282427128,{"$f":"$K29*'Measure CE Results'!$EH30","v":310.32143472696112},{"$f":"$K29*'Measure CE Results'!$EJ30","v":2185050.8022712148},{"$f":"$K29*'Measure CE Results'!$EI30","v":49200.307574009996},6.3073068041324207E-3,2.2516779711881093E-2]
["INon-ResidentialSmall Busis LightingNew Participant GS >w Participant GS >50ARCHETYPE - NEW PARTICIPANT GS >50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND","IESO - Archetype","Non-Residential","Small Business Lighting","Lighting","New Participant GS >50","ARCHETYPE - NEW PARTICIPANT GS >50","BUSINESS CASE","PSP-Business-Commercial-Lighting_Small Business",2017,0,1,0,0,"No","No","Dx",{"$f":"VLOOKUP($A30,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A30,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($A30,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},0,0,0,{"$f":"$K30*'Measure CE Results'!$DX31","v":0},{"$f":"$K30*'Measure CE Results'!$DY31","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K30*'Measure CE Results'!$DZ31","v":0},{"$f":"$K30*'Measure CE Results'!$EA31","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K30*'Measure CE Results'!$EB31","v":0},{"$f":"$K30*'Measure CE Results'!$EC31","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K30*'Measure CE Results'!$ED31","v":0},{"$f":"$K30*'Measure CE Results'!$EE31","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K30*'Measure CE Results'!$EF31","v":0},{"$f":"$K30*'Measure CE Results'!$EG31","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K30*'Measure CE Results'!$EH31","v":0},{"$f":"$K30*'Measure CE Results'!$EJ31","v":0},{"$f":"$K30*'Measure CE Results'!$EI31","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialSmall Busis LightingNew Participant GS <w Participant GS <50ARCHETYPE - NEW PARTICIPANT GS <50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND","IESO - Archetype","Non-Residential","Small Business Lighting","Lighting","New Participant GS <50","ARCHETYPE - NEW PARTICIPANT GS <50","BUSINESS CASE","PSP-Business-Commercial-Lighting_Small Business",2017,0,1,0,0,"No","No","Dx",{"$f":"VLOOKUP($A31,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A31,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($A31,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},0,0,0,{"$f":"$K31*'Measure CE Results'!$DX32","v":0},{"$f":"$K31*'Measure CE Results'!$DY32","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K31*'Measure CE Results'!$DZ32","v":0},{"$f":"$K31*'Measure CE Results'!$EA32","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K31*'Measure CE Results'!$EB32","v":0},{"$f":"$K31*'Measure CE Results'!$EC32","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K31*'Measure CE Results'!$ED32","v":0},{"$f":"$K31*'Measure CE Results'!$EE32","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K31*'Measure CE Results'!$EF32","v":0},{"$f":"$K31*'Measure CE Results'!$EG32","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K31*'Measure CE Results'!$EH32","v":0},{"$f":"$K31*'Measure CE Results'!$EJ32","v":0},{"$f":"$K31*'Measure CE Results'!$EI32","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialHigh PerfonstructionHPNC PROJECTHPNC PROJECTARCHETYPE - HPNC PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","IESO - Archetype","Non-Residential","High Performance New Construction","HPNC Project","HPNC PROJECT","ARCHETYPE - HPNC PROJECT","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2017,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A32,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A32,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.54},{"$f":"VLOOKUP($A32,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.54},0,0,0,{"$f":"$K32*'Measure CE Results'!$DX33","v":0},{"$f":"$K32*'Measure CE Results'!$DY33","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K32*'Measure CE Results'!$DZ33","v":0},{"$f":"$K32*'Measure CE Results'!$EA33","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K32*'Measure CE Results'!$EB33","v":0},{"$f":"$K32*'Measure CE Results'!$EC33","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K32*'Measure CE Results'!$ED33","v":0},{"$f":"$K32*'Measure CE Results'!$EE33","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K32*'Measure CE Results'!$EF33","v":0},{"$f":"$K32*'Measure CE Results'!$EG33","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K32*'Measure CE Results'!$EH33","v":0},{"$f":"$K32*'Measure CE Results'!$EJ33","v":0},{"$f":"$K32*'Measure CE Results'!$EI33","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["IResidentialHome Assisce ProgramHAP HOMEHAP HOMEARCHETYPE - HAP HOMEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","IESO - Archetype","Residential","Home Assistance Program","HAP Home","HAP HOME","ARCHETYPE - HAP HOME","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Furnace_ECM_3",2017,60.002000000000002,{"$f":"24685/K33","v":411.40295323489215},0,0,"No","No","Dx",{"$f":"VLOOKUP($A33,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A33,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A33,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},24685,0,0,{"$f":"$K33*'Measure CE Results'!$DX34","v":104357.33317780936},{"$f":"$K33*'Measure CE Results'!$DY34","v":27913.271818531339},3.7386277701966697,76444.061359278014,{"$f":"$K33*'Measure CE Results'!$DZ34","v":104357.33317780936},{"$f":"$K33*'Measure CE Results'!$EA34","v":27913.271818531339},3.7386277701966697,76444.061359278014,{"$f":"$K33*'Measure CE Results'!$EB34","v":90745.507111138577},{"$f":"$K33*'Measure CE Results'!$EC34","v":23726.451364859669},3.8246556855753928,67019.0557462789,{"$f":"$K33*'Measure CE Results'!$ED34","v":71477.719843991988},{"$f":"$K33*'Measure CE Results'!$EE34","v":27913.271818531339},2.5607073333674433,43564.448025460646,{"$f":"$K33*'Measure CE Results'!$EF34","v":90745.507111138577},{"$f":"$K33*'Measure CE Results'!$EG34","v":71477.719843991988},1.2695635410474853,19267.787267146588,{"$f":"$K33*'Measure CE Results'!$EH34","v":389.63999430610932},{"$f":"$K33*'Measure CE Results'!$EJ34","v":335216.2221064691},{"$f":"$K33*'Measure CE Results'!$EI34","v":23726.451364859669},1.6422177438771567E-2,7.0779544067899658E-2]
["IResidentialHeating anng ProgramECM FURNACEECM FURNACEARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","IESO - Archetype","Residential","Heating and Cooling Program","Space Cooling and Heating","ECM FURNACE","ARCHETYPE - ECM FURNACE","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Furnace_ECM_3",2018,0,250,null,0,"No","No","Dx",{"$f":"VLOOKUP($A34,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A34,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46860120183473908},{"$f":"VLOOKUP($A34,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46860120183473908},0,0,0,{"$f":"$K34*'Measure CE Results'!$DX35","v":0},{"$f":"$K34*'Measure CE Results'!$DY35","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K34*'Measure CE Results'!$DZ35","v":0},{"$f":"$K34*'Measure CE Results'!$EA35","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K34*'Measure CE Results'!$EB35","v":0},{"$f":"$K34*'Measure CE Results'!$EC35","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K34*'Measure CE Results'!$ED35","v":0},{"$f":"$K34*'Measure CE Results'!$EE35","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K34*'Measure CE Results'!$EF35","v":0},{"$f":"$K34*'Measure CE Results'!$EG35","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K34*'Measure CE Results'!$EH35","v":0},{"$f":"$K34*'Measure CE Results'!$EJ35","v":0},{"$f":"$K34*'Measure CE Results'!$EI35","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["IResidentialNew Constron ProgramNEW HOME CONSTRUCTIOEW HOME CONSTRUCTIONARCHETYPE - NEW HOME CONSTRUCTIONHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","IESO - Archetype","Residential","New Construction Program","New Home","NEW HOME CONSTRUCTION","ARCHETYPE - NEW HOME CONSTRUCTION","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Furnace_ECM_3",2018,0,592.05271047671067,0,0,"No","No","Dx",{"$f":"VLOOKUP($A35,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A35,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.62999999999999978},{"$f":"VLOOKUP($A35,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.62999999999999978},0,0,0,{"$f":"$K35*'Measure CE Results'!$DX36","v":0},{"$f":"$K35*'Measure CE Results'!$DY36","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K35*'Measure CE Results'!$DZ36","v":0},{"$f":"$K35*'Measure CE Results'!$EA36","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K35*'Measure CE Results'!$EB36","v":0},{"$f":"$K35*'Measure CE Results'!$EC36","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K35*'Measure CE Results'!$ED36","v":0},{"$f":"$K35*'Measure CE Results'!$EE36","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K35*'Measure CE Results'!$EF36","v":0},{"$f":"$K35*'Measure CE Results'!$EG36","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K35*'Measure CE Results'!$EH36","v":0},{"$f":"$K35*'Measure CE Results'!$EJ36","v":0},{"$f":"$K35*'Measure CE Results'!$EI36","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialHigh PerfonstructionHPNC PROJECTHPNC PROJECTARCHETYPE - HPNC PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","IESO - Archetype","Non-Residential","High Performance New Construction","HPNC Project","HPNC PROJECT","ARCHETYPE - HPNC PROJECT","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2018,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A36,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A36,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.54},{"$f":"VLOOKUP($A36,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.54},0,0,0,{"$f":"$K36*'Measure CE Results'!$DX37","v":0},{"$f":"$K36*'Measure CE Results'!$DY37","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K36*'Measure CE Results'!$DZ37","v":0},{"$f":"$K36*'Measure CE Results'!$EA37","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K36*'Measure CE Results'!$EB37","v":0},{"$f":"$K36*'Measure CE Results'!$EC37","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K36*'Measure CE Results'!$ED37","v":0},{"$f":"$K36*'Measure CE Results'!$EE37","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K36*'Measure CE Results'!$EF37","v":0},{"$f":"$K36*'Measure CE Results'!$EG37","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K36*'Measure CE Results'!$EH37","v":0},{"$f":"$K36*'Measure CE Results'!$EJ37","v":0},{"$f":"$K36*'Measure CE Results'!$EI37","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialSmall Busis LightingPast ParticipantPast ParticipantARCHETYPE - PAST PARTICIPANTBUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND","IESO - Archetype","Non-Residential","Small Business Lighting","Lighting","Past Participant","ARCHETYPE - PAST PARTICIPANT","BUSINESS CASE","PSP-Business-Commercial-Lighting_Small Business",2018,0,1500,0,0,"No","No","Dx",{"$f":"VLOOKUP($A37,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A37,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($A37,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},0,0,0,{"$f":"$K37*'Measure CE Results'!$DX38","v":0},{"$f":"$K37*'Measure CE Results'!$DY38","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K37*'Measure CE Results'!$DZ38","v":0},{"$f":"$K37*'Measure CE Results'!$EA38","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K37*'Measure CE Results'!$EB38","v":0},{"$f":"$K37*'Measure CE Results'!$EC38","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K37*'Measure CE Results'!$ED38","v":0},{"$f":"$K37*'Measure CE Results'!$EE38","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K37*'Measure CE Results'!$EF38","v":0},{"$f":"$K37*'Measure CE Results'!$EG38","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K37*'Measure CE Results'!$EH38","v":0},{"$f":"$K37*'Measure CE Results'!$EJ38","v":0},{"$f":"$K37*'Measure CE Results'!$EI38","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialSmall Busis LightingNew Participant GS >w Participant GS >50ARCHETYPE - NEW PARTICIPANT GS >50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND","IESO - Archetype","Non-Residential","Small Business Lighting","Lighting","New Participant GS >50","ARCHETYPE - NEW PARTICIPANT GS >50","BUSINESS CASE","PSP-Business-Commercial-Lighting_Small Business",2018,0,{"$f":"1500-437.78","v":1062.22},0,0,"No","No","Dx",{"$f":"VLOOKUP($A38,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A38,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($A38,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},0,0,0,{"$f":"$K38*'Measure CE Results'!$DX39","v":0},{"$f":"$K38*'Measure CE Results'!$DY39","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K38*'Measure CE Results'!$DZ39","v":0},{"$f":"$K38*'Measure CE Results'!$EA39","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K38*'Measure CE Results'!$EB39","v":0},{"$f":"$K38*'Measure CE Results'!$EC39","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K38*'Measure CE Results'!$ED39","v":0},{"$f":"$K38*'Measure CE Results'!$EE39","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K38*'Measure CE Results'!$EF39","v":0},{"$f":"$K38*'Measure CE Results'!$EG39","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K38*'Measure CE Results'!$EH39","v":0},{"$f":"$K38*'Measure CE Results'!$EJ39","v":0},{"$f":"$K38*'Measure CE Results'!$EI39","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialSmall Busis LightingNew Participant GS <w Participant GS <50ARCHETYPE - NEW PARTICIPANT GS <50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND","IESO - Archetype","Non-Residential","Small Business Lighting","Lighting","New Participant GS <50","ARCHETYPE - NEW PARTICIPANT GS <50","BUSINESS CASE","PSP-Business-Commercial-Lighting_Small Business",2018,0,{"$f":"1500-481.69411","v":1018.30589},0,0,"No","No","Dx",{"$f":"VLOOKUP($A39,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A39,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($A39,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},0,0,0,{"$f":"$K39*'Measure CE Results'!$DX40","v":0},{"$f":"$K39*'Measure CE Results'!$DY40","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K39*'Measure CE Results'!$DZ40","v":0},{"$f":"$K39*'Measure CE Results'!$EA40","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K39*'Measure CE Results'!$EB40","v":0},{"$f":"$K39*'Measure CE Results'!$EC40","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K39*'Measure CE Results'!$ED40","v":0},{"$f":"$K39*'Measure CE Results'!$EE40","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K39*'Measure CE Results'!$EF40","v":0},{"$f":"$K39*'Measure CE Results'!$EG40","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K39*'Measure CE Results'!$EH40","v":0},{"$f":"$K39*'Measure CE Results'!$EJ40","v":0},{"$f":"$K39*'Measure CE Results'!$EI40","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND","CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/20 hp to < 1/10 hp","Shaded Pole Motor (SP)","PSP-Business-Commercial-Refrigeration",2018,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A40,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A40,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($A40,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},0,0,0,{"$f":"$K40*'Measure CE Results'!$DX41","v":0},{"$f":"$K40*'Measure CE Results'!$DY41","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K40*'Measure CE Results'!$DZ41","v":0},{"$f":"$K40*'Measure CE Results'!$EA41","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K40*'Measure CE Results'!$EB41","v":0},{"$f":"$K40*'Measure CE Results'!$EC41","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K40*'Measure CE Results'!$ED41","v":0},{"$f":"$K40*'Measure CE Results'!$EE41","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K40*'Measure CE Results'!$EF41","v":0},{"$f":"$K40*'Measure CE Results'!$EG41","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K40*'Measure CE Results'!$EH41","v":0},{"$f":"$K40*'Measure CE Results'!$EJ41","v":0},{"$f":"$K40*'Measure CE Results'!$EI41","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND","CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/20 hp to < 1/10 hp","Shaded Pole Motor (SP)","PSP-Business-Commercial-Refrigeration",2018,0,300,0,0,"No","No","Dx",{"$f":"VLOOKUP($A41,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A41,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($A41,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},0,0,0,{"$f":"$K41*'Measure CE Results'!$DX42","v":0},{"$f":"$K41*'Measure CE Results'!$DY42","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K41*'Measure CE Results'!$DZ42","v":0},{"$f":"$K41*'Measure CE Results'!$EA42","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K41*'Measure CE Results'!$EB42","v":0},{"$f":"$K41*'Measure CE Results'!$EC42","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K41*'Measure CE Results'!$ED42","v":0},{"$f":"$K41*'Measure CE Results'!$EE42","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K41*'Measure CE Results'!$EF42","v":0},{"$f":"$K41*'Measure CE Results'!$EG42","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K41*'Measure CE Results'!$EH42","v":0},{"$f":"$K41*'Measure CE Results'!$EJ42","v":0},{"$f":"$K41*'Measure CE Results'!$EI42","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND","CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/20 hp to < 1/10 hp","Permanent Split Capacitor (PSC)","PSP-Business-Commercial-Refrigeration",2018,0,300,0,0,"No","No","Dx",{"$f":"VLOOKUP($A42,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A42,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($A42,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},0,0,0,{"$f":"$K42*'Measure CE Results'!$DX43","v":0},{"$f":"$K42*'Measure CE Results'!$DY43","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K42*'Measure CE Results'!$DZ43","v":0},{"$f":"$K42*'Measure CE Results'!$EA43","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K42*'Measure CE Results'!$EB43","v":0},{"$f":"$K42*'Measure CE Results'!$EC43","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K42*'Measure CE Results'!$ED43","v":0},{"$f":"$K42*'Measure CE Results'!$EE43","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K42*'Measure CE Results'!$EF43","v":0},{"$f":"$K42*'Measure CE Results'!$EG43","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K42*'Measure CE Results'!$EH43","v":0},{"$f":"$K42*'Measure CE Results'!$EJ43","v":0},{"$f":"$K42*'Measure CE Results'!$EI43","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(TRIM(LEFT(B43,1)),TRIM(LEFT(C43,20)),TRIM(LEFT(D43,10)),TRIM(RIGHT(D43,10)),TRIM(LEFT(F43,20)),TRIM(RIGHT(F43,20)),TRIM(LEFT(G43,105)),TRIM(LEFT(H43,20)),TRIM(RIGHT(H43,20)),TRIM(LEFT(I43,1)),TRIM(RIGHT(I43,25)),TRIM(LEFT(O43,1)),TRIM(LEFT(P43,1)),TRIM(LEFT(Q43,1)))","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND"},"CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/10 hp to ≤ 1 hp","Shaded Pole Motor (SP)","PSP-Business-Commercial-Refrigeration",2018,0,600,0,0,"No","No","Dx",{"$f":"VLOOKUP($A43,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A43,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($A43,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},0,0,0,{"$f":"$K43*'Measure CE Results'!$DX44","v":0},{"$f":"$K43*'Measure CE Results'!$DY44","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K43*'Measure CE Results'!$DZ44","v":0},{"$f":"$K43*'Measure CE Results'!$EA44","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K43*'Measure CE Results'!$EB44","v":0},{"$f":"$K43*'Measure CE Results'!$EC44","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K43*'Measure CE Results'!$ED44","v":0},{"$f":"$K43*'Measure CE Results'!$EE44","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K43*'Measure CE Results'!$EF44","v":0},{"$f":"$K43*'Measure CE Results'!$EG44","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K43*'Measure CE Results'!$EH44","v":0},{"$f":"$K43*'Measure CE Results'!$EJ44","v":0},{"$f":"$K43*'Measure CE Results'!$EI44","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND","CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/10 hp to ≤ 1 hp","Permanent Split Capacitor (PSC)","PSP-Business-Commercial-Refrigeration",2018,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A44,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A44,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($A44,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},0,0,0,{"$f":"$K44*'Measure CE Results'!$DX45","v":0},{"$f":"$K44*'Measure CE Results'!$DY45","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K44*'Measure CE Results'!$DZ45","v":0},{"$f":"$K44*'Measure CE Results'!$EA45","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K44*'Measure CE Results'!$EB45","v":0},{"$f":"$K44*'Measure CE Results'!$EC45","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K44*'Measure CE Results'!$ED45","v":0},{"$f":"$K44*'Measure CE Results'!$EE45","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K44*'Measure CE Results'!$EF45","v":0},{"$f":"$K44*'Measure CE Results'!$EG45","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K44*'Measure CE Results'!$EH45","v":0},{"$f":"$K44*'Measure CE Results'!$EJ45","v":0},{"$f":"$K44*'Measure CE Results'!$EI45","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size > 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND","CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size > 1 hp","Permanent Split Capacitor (PSC)","PSP-Business-Commercial-Refrigeration",2018,0,1,0,0,"No","No","Dx",{"$f":"VLOOKUP($A45,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A45,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($A45,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},0,0,0,{"$f":"$K45*'Measure CE Results'!$DX46","v":0},{"$f":"$K45*'Measure CE Results'!$DY46","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K45*'Measure CE Results'!$DZ46","v":0},{"$f":"$K45*'Measure CE Results'!$EA46","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K45*'Measure CE Results'!$EB46","v":0},{"$f":"$K45*'Measure CE Results'!$EC46","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K45*'Measure CE Results'!$ED46","v":0},{"$f":"$K45*'Measure CE Results'!$EE46","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K45*'Measure CE Results'!$EF46","v":0},{"$f":"$K45*'Measure CE Results'!$EG46","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K45*'Measure CE Results'!$EH46","v":0},{"$f":"$K45*'Measure CE Results'!$EJ46","v":0},{"$f":"$K45*'Measure CE Results'!$EI46","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialAudit Fundit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","IESO - Archetype","Non-Residential","Audit Funding","Miscellaneous       ","AUDIT PROJECT","ARCHETYPE - AUDIT PROJECT","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2017,9.9999999999999995E-8,{"$f":"2900/K46","v":29000000000},0,0,"No","No","Dx",{"$f":"VLOOKUP($A46,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A46,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A46,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},2900,0,0,{"$f":"$K46*'Measure CE Results'!$DX47","v":3.4308890985041331E-3},{"$f":"$K46*'Measure CE Results'!$DY47","v":5.5734121491733948E-3},0.6155814439477576,-2.1425230506692617E-3,{"$f":"$K46*'Measure CE Results'!$DZ47","v":3.4308890985041331E-3},{"$f":"$K46*'Measure CE Results'!$EA47","v":5.5734121491733948E-3},0.6155814439477576,-2.1425230506692617E-3,{"$f":"$K46*'Measure CE Results'!$EB47","v":1.9211967486883986E-3},{"$f":"$K46*'Measure CE Results'!$EC47","v":2787.3894655901577},6.8924589563289999E-7,-2787.3875443934089,{"$f":"$K46*'Measure CE Results'!$ED47","v":2787.393324138337},{"$f":"$K46*'Measure CE Results'!$EE47","v":5.5734121491733948E-3},500123.30858247069,2787.3877507261877,{"$f":"$K46*'Measure CE Results'!$EF47","v":2.9833818247862031E-3},{"$f":"$K46*'Measure CE Results'!$EG47","v":2787.393324138337},1.0703124668307986E-6,-2787.3903407565122,{"$f":"$K46*'Measure CE Results'!$EH47","v":4.8011177694368827E-6},{"$f":"$K46*'Measure CE Results'!$EJ47","v":2.7568639724262954E-2},{"$f":"$K46*'Measure CE Results'!$EI47","v":2787.3894655901577},1.72244238873177E-9,101107.25423775613]
["INon-ResidentialAudit Fundit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","IESO - Archetype","Non-Residential","Audit Funding","Miscellaneous       ","AUDIT PROJECT","ARCHETYPE - AUDIT PROJECT","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2018,1E-4,{"$f":"73319/K47","v":733190000},0,0,"No","No","Dx",{"$f":"VLOOKUP($A47,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A47,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A47,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},73319,0,0,{"$f":"$K47*'Measure CE Results'!$DX48","v":3.5121646586568844},{"$f":"$K47*'Measure CE Results'!$DY48","v":5.4641295580131333},0.64276745662194323,-1.9519648993562488,{"$f":"$K47*'Measure CE Results'!$DZ48","v":3.5121646586568844},{"$f":"$K47*'Measure CE Results'!$EA48","v":5.4641295580131333},0.64276745662194323,-1.9519648993562488,{"$f":"$K47*'Measure CE Results'!$EB48","v":1.9918711488212255},{"$f":"$K47*'Measure CE Results'!$EC48","v":69090.131246654768},2.8830038572515648E-5,-69088.13937550594,{"$f":"$K47*'Measure CE Results'!$ED48","v":69093.980524562678},{"$f":"$K47*'Measure CE Results'!$EE48","v":5.4641295580131333},12645.011394950641,69088.51639500467,{"$f":"$K47*'Measure CE Results'!$EF48","v":3.0540562249190302},{"$f":"$K47*'Measure CE Results'!$EG48","v":69093.980524562678},4.4201480385593411E-5,-69090.926468337755,{"$f":"$K47*'Measure CE Results'!$EH48","v":4.7069782053302768E-3},{"$f":"$K47*'Measure CE Results'!$EJ48","v":27.02807816104211},{"$f":"$K47*'Measure CE Results'!$EI48","v":69090.131246654768},6.8128083134278038E-8,2556.2354391234635]
["INon-ResidentialAudit Fundit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","IESO - Archetype","Non-Residential","Audit Funding","Miscellaneous       ","AUDIT PROJECT","ARCHETYPE - AUDIT PROJECT","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2019,0,110,0,0,"No","No","Dx",{"$f":"VLOOKUP($A48,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A48,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A48,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K48*'Measure CE Results'!$DX49","v":0},{"$f":"$K48*'Measure CE Results'!$DY49","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K48*'Measure CE Results'!$DZ49","v":0},{"$f":"$K48*'Measure CE Results'!$EA49","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K48*'Measure CE Results'!$EB49","v":0},{"$f":"$K48*'Measure CE Results'!$EC49","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K48*'Measure CE Results'!$ED49","v":0},{"$f":"$K48*'Measure CE Results'!$EE49","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K48*'Measure CE Results'!$EF49","v":0},{"$f":"$K48*'Measure CE Results'!$EG49","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K48*'Measure CE Results'!$EH49","v":0},{"$f":"$K48*'Measure CE Results'!$EJ49","v":0},{"$f":"$K48*'Measure CE Results'!$EI49","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialAudit Fundit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","IESO - Archetype","Non-Residential","Audit Funding","Miscellaneous       ","AUDIT PROJECT","ARCHETYPE - AUDIT PROJECT","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2020,0,110,0,0,"No","No","Dx",{"$f":"VLOOKUP($A49,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A49,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A49,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K49*'Measure CE Results'!$DX50","v":0},{"$f":"$K49*'Measure CE Results'!$DY50","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K49*'Measure CE Results'!$DZ50","v":0},{"$f":"$K49*'Measure CE Results'!$EA50","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K49*'Measure CE Results'!$EB50","v":0},{"$f":"$K49*'Measure CE Results'!$EC50","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K49*'Measure CE Results'!$ED50","v":0},{"$f":"$K49*'Measure CE Results'!$EE50","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K49*'Measure CE Results'!$EF50","v":0},{"$f":"$K49*'Measure CE Results'!$EG50","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K49*'Measure CE Results'!$EH50","v":0},{"$f":"$K49*'Measure CE Results'!$EJ50","v":0},{"$f":"$K49*'Measure CE Results'!$EI50","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(TRIM(LEFT(B50,1)),TRIM(LEFT(C50,20)),TRIM(LEFT(D50,10)),TRIM(RIGHT(D50,10)),TRIM(LEFT(F50,20)),TRIM(RIGHT(F50,20)),TRIM(LEFT(G50,105)),TRIM(LEFT(H50,20)),TRIM(RIGHT(H50,20)),TRIM(LEFT(I50,1)),TRIM(RIGHT(I50,25)),TRIM(LEFT(O50,1)),TRIM(LEFT(P50,1)),TRIM(LEFT(Q50,1)))","v":"CResidentialCoupon Proon ProgramCOUPONSCOUPONSARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},"CUSTOM - Archetype","Residential","Coupon Program","Miscellaneous       ","COUPONS","ARCHETYPE - COUPONS","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Lighting",2019,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A50,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A50,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A50,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K50*'Measure CE Results'!$DX51","v":0},{"$f":"$K50*'Measure CE Results'!$DY51","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K50*'Measure CE Results'!$DZ51","v":0},{"$f":"$K50*'Measure CE Results'!$EA51","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K50*'Measure CE Results'!$EB51","v":0},{"$f":"$K50*'Measure CE Results'!$EC51","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K50*'Measure CE Results'!$ED51","v":0},{"$f":"$K50*'Measure CE Results'!$EE51","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K50*'Measure CE Results'!$EF51","v":0},{"$f":"$K50*'Measure CE Results'!$EG51","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K50*'Measure CE Results'!$EH51","v":0},{"$f":"$K50*'Measure CE Results'!$EJ51","v":0},{"$f":"$K50*'Measure CE Results'!$EI51","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CResidentialCoupon Proon ProgramCOUPONSCOUPONSARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND","CUSTOM - Archetype","Residential","Coupon Program","Miscellaneous       ","COUPONS","ARCHETYPE - COUPONS","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Lighting",2020,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A51,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A51,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A51,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K51*'Measure CE Results'!$DX52","v":0},{"$f":"$K51*'Measure CE Results'!$DY52","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K51*'Measure CE Results'!$DZ52","v":0},{"$f":"$K51*'Measure CE Results'!$EA52","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K51*'Measure CE Results'!$EB52","v":0},{"$f":"$K51*'Measure CE Results'!$EC52","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K51*'Measure CE Results'!$ED52","v":0},{"$f":"$K51*'Measure CE Results'!$EE52","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K51*'Measure CE Results'!$EF52","v":0},{"$f":"$K51*'Measure CE Results'!$EG52","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K51*'Measure CE Results'!$EH52","v":0},{"$f":"$K51*'Measure CE Results'!$EJ52","v":0},{"$f":"$K51*'Measure CE Results'!$EI52","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["IResidentialHeating anng ProgramECM FURNACEECM FURNACEARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","IESO - Archetype","Residential","Heating and Cooling Program","Space Cooling and Heating","ECM FURNACE","ARCHETYPE - ECM FURNACE","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Furnace_ECM_3",2019,0,250,0,0,"No","No","Dx",{"$f":"VLOOKUP($A52,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A52,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46860120183473908},{"$f":"VLOOKUP($A52,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46860120183473908},0,0,0,{"$f":"$K52*'Measure CE Results'!$DX53","v":0},{"$f":"$K52*'Measure CE Results'!$DY53","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K52*'Measure CE Results'!$DZ53","v":0},{"$f":"$K52*'Measure CE Results'!$EA53","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K52*'Measure CE Results'!$EB53","v":0},{"$f":"$K52*'Measure CE Results'!$EC53","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K52*'Measure CE Results'!$ED53","v":0},{"$f":"$K52*'Measure CE Results'!$EE53","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K52*'Measure CE Results'!$EF53","v":0},{"$f":"$K52*'Measure CE Results'!$EG53","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K52*'Measure CE Results'!$EH53","v":0},{"$f":"$K52*'Measure CE Results'!$EJ53","v":0},{"$f":"$K52*'Measure CE Results'!$EI53","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["IResidentialHeating anng ProgramECM FURNACEECM FURNACEARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","IESO - Archetype","Residential","Heating and Cooling Program","Space Cooling and Heating","ECM FURNACE","ARCHETYPE - ECM FURNACE","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Furnace_ECM_3",2020,0,250,0,0,"No","No","Dx",{"$f":"VLOOKUP($A53,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A53,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46860120183473908},{"$f":"VLOOKUP($A53,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46860120183473908},0,0,0,{"$f":"$K53*'Measure CE Results'!$DX54","v":0},{"$f":"$K53*'Measure CE Results'!$DY54","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K53*'Measure CE Results'!$DZ54","v":0},{"$f":"$K53*'Measure CE Results'!$EA54","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K53*'Measure CE Results'!$EB54","v":0},{"$f":"$K53*'Measure CE Results'!$EC54","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K53*'Measure CE Results'!$ED54","v":0},{"$f":"$K53*'Measure CE Results'!$EE54","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K53*'Measure CE Results'!$EF54","v":0},{"$f":"$K53*'Measure CE Results'!$EG54","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K53*'Measure CE Results'!$EH54","v":0},{"$f":"$K53*'Measure CE Results'!$EJ54","v":0},{"$f":"$K53*'Measure CE Results'!$EI54","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["IResidentialNew Constron ProgramNEW HOME CONSTRUCTIOEW HOME CONSTRUCTIONARCHETYPE - NEW HOME CONSTRUCTIONHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","IESO - Archetype","Residential","New Construction Program","New Home","NEW HOME CONSTRUCTION","ARCHETYPE - NEW HOME CONSTRUCTION","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Furnace_ECM_3",2019,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A54,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A54,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.62999999999999978},{"$f":"VLOOKUP($A54,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.62999999999999978},0,0,0,{"$f":"$K54*'Measure CE Results'!$DX55","v":0},{"$f":"$K54*'Measure CE Results'!$DY55","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K54*'Measure CE Results'!$DZ55","v":0},{"$f":"$K54*'Measure CE Results'!$EA55","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K54*'Measure CE Results'!$EB55","v":0},{"$f":"$K54*'Measure CE Results'!$EC55","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K54*'Measure CE Results'!$ED55","v":0},{"$f":"$K54*'Measure CE Results'!$EE55","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K54*'Measure CE Results'!$EF55","v":0},{"$f":"$K54*'Measure CE Results'!$EG55","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K54*'Measure CE Results'!$EH55","v":0},{"$f":"$K54*'Measure CE Results'!$EJ55","v":0},{"$f":"$K54*'Measure CE Results'!$EI55","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["IResidentialNew Constron ProgramNEW HOME CONSTRUCTIOEW HOME CONSTRUCTIONARCHETYPE - NEW HOME CONSTRUCTIONHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","IESO - Archetype","Residential","New Construction Program","New Home","NEW HOME CONSTRUCTION","ARCHETYPE - NEW HOME CONSTRUCTION","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Furnace_ECM_3",2020,0,592.05271047671067,0,0,"No","No","Dx",{"$f":"VLOOKUP($A55,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A55,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.62999999999999978},{"$f":"VLOOKUP($A55,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.62999999999999978},0,0,0,{"$f":"$K55*'Measure CE Results'!$DX56","v":0},{"$f":"$K55*'Measure CE Results'!$DY56","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K55*'Measure CE Results'!$DZ56","v":0},{"$f":"$K55*'Measure CE Results'!$EA56","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K55*'Measure CE Results'!$EB56","v":0},{"$f":"$K55*'Measure CE Results'!$EC56","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K55*'Measure CE Results'!$ED56","v":0},{"$f":"$K55*'Measure CE Results'!$EE56","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K55*'Measure CE Results'!$EF56","v":0},{"$f":"$K55*'Measure CE Results'!$EG56","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K55*'Measure CE Results'!$EH56","v":0},{"$f":"$K55*'Measure CE Results'!$EJ56","v":0},{"$f":"$K55*'Measure CE Results'!$EI56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialSmall Busis LightingPast ParticipantPast ParticipantARCHETYPE - PAST PARTICIPANTBUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND","IESO - Archetype","Non-Residential","Small Business Lighting","Lighting","Past Participant","ARCHETYPE - PAST PARTICIPANT","BUSINESS CASE","PSP-Business-Commercial-Lighting_Small Business",2019,0,1500,0,0,"No","No","Dx",{"$f":"VLOOKUP($A56,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A56,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($A56,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},0,0,0,{"$f":"$K56*'Measure CE Results'!$DX57","v":0},{"$f":"$K56*'Measure CE Results'!$DY57","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K56*'Measure CE Results'!$DZ57","v":0},{"$f":"$K56*'Measure CE Results'!$EA57","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K56*'Measure CE Results'!$EB57","v":0},{"$f":"$K56*'Measure CE Results'!$EC57","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K56*'Measure CE Results'!$ED57","v":0},{"$f":"$K56*'Measure CE Results'!$EE57","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K56*'Measure CE Results'!$EF57","v":0},{"$f":"$K56*'Measure CE Results'!$EG57","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K56*'Measure CE Results'!$EH57","v":0},{"$f":"$K56*'Measure CE Results'!$EJ57","v":0},{"$f":"$K56*'Measure CE Results'!$EI57","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialSmall Busis LightingNew Participant GS >w Participant GS >50ARCHETYPE - NEW PARTICIPANT GS >50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND","IESO - Archetype","Non-Residential","Small Business Lighting","Lighting","New Participant GS >50","ARCHETYPE - NEW PARTICIPANT GS >50","BUSINESS CASE","PSP-Business-Commercial-Lighting_Small Business",2019,0,{"$f":"1500-437.78","v":1062.22},0,0,"No","No","Dx",{"$f":"VLOOKUP($A57,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A57,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($A57,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},0,0,0,{"$f":"$K57*'Measure CE Results'!$DX58","v":0},{"$f":"$K57*'Measure CE Results'!$DY58","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K57*'Measure CE Results'!$DZ58","v":0},{"$f":"$K57*'Measure CE Results'!$EA58","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K57*'Measure CE Results'!$EB58","v":0},{"$f":"$K57*'Measure CE Results'!$EC58","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K57*'Measure CE Results'!$ED58","v":0},{"$f":"$K57*'Measure CE Results'!$EE58","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K57*'Measure CE Results'!$EF58","v":0},{"$f":"$K57*'Measure CE Results'!$EG58","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K57*'Measure CE Results'!$EH58","v":0},{"$f":"$K57*'Measure CE Results'!$EJ58","v":0},{"$f":"$K57*'Measure CE Results'!$EI58","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialSmall Busis LightingNew Participant GS <w Participant GS <50ARCHETYPE - NEW PARTICIPANT GS <50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND","IESO - Archetype","Non-Residential","Small Business Lighting","Lighting","New Participant GS <50","ARCHETYPE - NEW PARTICIPANT GS <50","BUSINESS CASE","PSP-Business-Commercial-Lighting_Small Business",2019,0,{"$f":"1500-481.69411","v":1018.30589},0,0,"No","No","Dx",{"$f":"VLOOKUP($A58,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A58,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($A58,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},0,0,0,{"$f":"$K58*'Measure CE Results'!$DX59","v":0},{"$f":"$K58*'Measure CE Results'!$DY59","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K58*'Measure CE Results'!$DZ59","v":0},{"$f":"$K58*'Measure CE Results'!$EA59","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K58*'Measure CE Results'!$EB59","v":0},{"$f":"$K58*'Measure CE Results'!$EC59","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K58*'Measure CE Results'!$ED59","v":0},{"$f":"$K58*'Measure CE Results'!$EE59","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K58*'Measure CE Results'!$EF59","v":0},{"$f":"$K58*'Measure CE Results'!$EG59","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K58*'Measure CE Results'!$EH59","v":0},{"$f":"$K58*'Measure CE Results'!$EJ59","v":0},{"$f":"$K58*'Measure CE Results'!$EI59","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialSmall Busis LightingPast ParticipantPast ParticipantARCHETYPE - PAST PARTICIPANTBUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND","IESO - Archetype","Non-Residential","Small Business Lighting","Lighting","Past Participant","ARCHETYPE - PAST PARTICIPANT","BUSINESS CASE","PSP-Business-Commercial-Lighting_Small Business",2020,0,1500,0,0,"No","No","Dx",{"$f":"VLOOKUP($A59,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A59,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($A59,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},0,0,0,{"$f":"$K59*'Measure CE Results'!$DX60","v":0},{"$f":"$K59*'Measure CE Results'!$DY60","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K59*'Measure CE Results'!$DZ60","v":0},{"$f":"$K59*'Measure CE Results'!$EA60","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K59*'Measure CE Results'!$EB60","v":0},{"$f":"$K59*'Measure CE Results'!$EC60","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K59*'Measure CE Results'!$ED60","v":0},{"$f":"$K59*'Measure CE Results'!$EE60","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K59*'Measure CE Results'!$EF60","v":0},{"$f":"$K59*'Measure CE Results'!$EG60","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K59*'Measure CE Results'!$EH60","v":0},{"$f":"$K59*'Measure CE Results'!$EJ60","v":0},{"$f":"$K59*'Measure CE Results'!$EI60","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialSmall Busis LightingNew Participant GS >w Participant GS >50ARCHETYPE - NEW PARTICIPANT GS >50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND","IESO - Archetype","Non-Residential","Small Business Lighting","Lighting","New Participant GS >50","ARCHETYPE - NEW PARTICIPANT GS >50","BUSINESS CASE","PSP-Business-Commercial-Lighting_Small Business",2020,0,{"$f":"1500-437.78","v":1062.22},null,0,"No","No","Dx",{"$f":"VLOOKUP($A60,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A60,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($A60,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},0,0,0,{"$f":"$K60*'Measure CE Results'!$DX61","v":0},{"$f":"$K60*'Measure CE Results'!$DY61","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K60*'Measure CE Results'!$DZ61","v":0},{"$f":"$K60*'Measure CE Results'!$EA61","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K60*'Measure CE Results'!$EB61","v":0},{"$f":"$K60*'Measure CE Results'!$EC61","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K60*'Measure CE Results'!$ED61","v":0},{"$f":"$K60*'Measure CE Results'!$EE61","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K60*'Measure CE Results'!$EF61","v":0},{"$f":"$K60*'Measure CE Results'!$EG61","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K60*'Measure CE Results'!$EH61","v":0},{"$f":"$K60*'Measure CE Results'!$EJ61","v":0},{"$f":"$K60*'Measure CE Results'!$EI61","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialSmall Busis LightingNew Participant GS <w Participant GS <50ARCHETYPE - NEW PARTICIPANT GS <50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND","IESO - Archetype","Non-Residential","Small Business Lighting","Lighting","New Participant GS <50","ARCHETYPE - NEW PARTICIPANT GS <50","BUSINESS CASE","PSP-Business-Commercial-Lighting_Small Business",2020,0,{"$f":"1500-481.69411","v":1018.30589},0,0,"No","No","Dx",{"$f":"VLOOKUP($A61,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A61,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($A61,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},0,0,0,{"$f":"$K61*'Measure CE Results'!$DX62","v":0},{"$f":"$K61*'Measure CE Results'!$DY62","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K61*'Measure CE Results'!$DZ62","v":0},{"$f":"$K61*'Measure CE Results'!$EA62","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K61*'Measure CE Results'!$EB62","v":0},{"$f":"$K61*'Measure CE Results'!$EC62","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K61*'Measure CE Results'!$ED62","v":0},{"$f":"$K61*'Measure CE Results'!$EE62","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K61*'Measure CE Results'!$EF62","v":0},{"$f":"$K61*'Measure CE Results'!$EG62","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K61*'Measure CE Results'!$EH62","v":0},{"$f":"$K61*'Measure CE Results'!$EJ62","v":0},{"$f":"$K61*'Measure CE Results'!$EI62","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialHigh PerfonstructionHPNC PROJECTHPNC PROJECTARCHETYPE - HPNC PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","IESO - Archetype","Non-Residential","High Performance New Construction","HPNC Project","HPNC PROJECT","ARCHETYPE - HPNC PROJECT","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2019,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A62,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A62,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.54},{"$f":"VLOOKUP($A62,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.54},0,0,0,{"$f":"$K62*'Measure CE Results'!$DX63","v":0},{"$f":"$K62*'Measure CE Results'!$DY63","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K62*'Measure CE Results'!$DZ63","v":0},{"$f":"$K62*'Measure CE Results'!$EA63","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K62*'Measure CE Results'!$EB63","v":0},{"$f":"$K62*'Measure CE Results'!$EC63","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K62*'Measure CE Results'!$ED63","v":0},{"$f":"$K62*'Measure CE Results'!$EE63","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K62*'Measure CE Results'!$EF63","v":0},{"$f":"$K62*'Measure CE Results'!$EG63","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K62*'Measure CE Results'!$EH63","v":0},{"$f":"$K62*'Measure CE Results'!$EJ63","v":0},{"$f":"$K62*'Measure CE Results'!$EI63","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND","CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/20 hp to < 1/10 hp","Shaded Pole Motor (SP)","PSP-Business-Commercial-Refrigeration",2019,0,571,0,0,"No","No","Dx",{"$f":"VLOOKUP($A63,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A63,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($A63,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},0,0,0,{"$f":"$K63*'Measure CE Results'!$DX64","v":0},{"$f":"$K63*'Measure CE Results'!$DY64","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K63*'Measure CE Results'!$DZ64","v":0},{"$f":"$K63*'Measure CE Results'!$EA64","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K63*'Measure CE Results'!$EB64","v":0},{"$f":"$K63*'Measure CE Results'!$EC64","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K63*'Measure CE Results'!$ED64","v":0},{"$f":"$K63*'Measure CE Results'!$EE64","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K63*'Measure CE Results'!$EF64","v":0},{"$f":"$K63*'Measure CE Results'!$EG64","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K63*'Measure CE Results'!$EH64","v":0},{"$f":"$K63*'Measure CE Results'!$EJ64","v":0},{"$f":"$K63*'Measure CE Results'!$EI64","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND","CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/20 hp to < 1/10 hp","Permanent Split Capacitor (PSC)","PSP-Business-Commercial-Refrigeration",2019,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A64,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A64,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($A64,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},0,0,0,{"$f":"$K64*'Measure CE Results'!$DX65","v":0},{"$f":"$K64*'Measure CE Results'!$DY65","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K64*'Measure CE Results'!$DZ65","v":0},{"$f":"$K64*'Measure CE Results'!$EA65","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K64*'Measure CE Results'!$EB65","v":0},{"$f":"$K64*'Measure CE Results'!$EC65","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K64*'Measure CE Results'!$ED65","v":0},{"$f":"$K64*'Measure CE Results'!$EE65","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K64*'Measure CE Results'!$EF65","v":0},{"$f":"$K64*'Measure CE Results'!$EG65","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K64*'Measure CE Results'!$EH65","v":0},{"$f":"$K64*'Measure CE Results'!$EJ65","v":0},{"$f":"$K64*'Measure CE Results'!$EI65","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND","CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/10 hp to ≤ 1 hp","Shaded Pole Motor (SP)","PSP-Business-Commercial-Refrigeration",2019,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A65,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A65,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($A65,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},0,0,0,{"$f":"$K65*'Measure CE Results'!$DX66","v":0},{"$f":"$K65*'Measure CE Results'!$DY66","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K65*'Measure CE Results'!$DZ66","v":0},{"$f":"$K65*'Measure CE Results'!$EA66","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K65*'Measure CE Results'!$EB66","v":0},{"$f":"$K65*'Measure CE Results'!$EC66","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K65*'Measure CE Results'!$ED66","v":0},{"$f":"$K65*'Measure CE Results'!$EE66","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K65*'Measure CE Results'!$EF66","v":0},{"$f":"$K65*'Measure CE Results'!$EG66","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K65*'Measure CE Results'!$EH66","v":0},{"$f":"$K65*'Measure CE Results'!$EJ66","v":0},{"$f":"$K65*'Measure CE Results'!$EI66","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND","CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/10 hp to ≤ 1 hp","Permanent Split Capacitor (PSC)","PSP-Business-Commercial-Refrigeration",2019,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A66,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A66,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($A66,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},0,0,0,{"$f":"$K66*'Measure CE Results'!$DX67","v":0},{"$f":"$K66*'Measure CE Results'!$DY67","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K66*'Measure CE Results'!$DZ67","v":0},{"$f":"$K66*'Measure CE Results'!$EA67","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K66*'Measure CE Results'!$EB67","v":0},{"$f":"$K66*'Measure CE Results'!$EC67","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K66*'Measure CE Results'!$ED67","v":0},{"$f":"$K66*'Measure CE Results'!$EE67","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K66*'Measure CE Results'!$EF67","v":0},{"$f":"$K66*'Measure CE Results'!$EG67","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K66*'Measure CE Results'!$EH67","v":0},{"$f":"$K66*'Measure CE Results'!$EJ67","v":0},{"$f":"$K66*'Measure CE Results'!$EI67","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size > 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND","CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size > 1 hp","Permanent Split Capacitor (PSC)","PSP-Business-Commercial-Refrigeration",2019,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A67,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A67,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($A67,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},0,0,0,{"$f":"$K67*'Measure CE Results'!$DX68","v":0},{"$f":"$K67*'Measure CE Results'!$DY68","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K67*'Measure CE Results'!$DZ68","v":0},{"$f":"$K67*'Measure CE Results'!$EA68","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K67*'Measure CE Results'!$EB68","v":0},{"$f":"$K67*'Measure CE Results'!$EC68","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K67*'Measure CE Results'!$ED68","v":0},{"$f":"$K67*'Measure CE Results'!$EE68","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K67*'Measure CE Results'!$EF68","v":0},{"$f":"$K67*'Measure CE Results'!$EG68","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K67*'Measure CE Results'!$EH68","v":0},{"$f":"$K67*'Measure CE Results'!$EJ68","v":0},{"$f":"$K67*'Measure CE Results'!$EI68","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND","CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/20 hp to < 1/10 hp","Shaded Pole Motor (SP)","PSP-Business-Commercial-Refrigeration",2020,0,571,0,0,"No","No","Dx",{"$f":"VLOOKUP($A68,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A68,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($A68,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},0,0,0,{"$f":"$K68*'Measure CE Results'!$DX69","v":0},{"$f":"$K68*'Measure CE Results'!$DY69","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K68*'Measure CE Results'!$DZ69","v":0},{"$f":"$K68*'Measure CE Results'!$EA69","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K68*'Measure CE Results'!$EB69","v":0},{"$f":"$K68*'Measure CE Results'!$EC69","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K68*'Measure CE Results'!$ED69","v":0},{"$f":"$K68*'Measure CE Results'!$EE69","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K68*'Measure CE Results'!$EF69","v":0},{"$f":"$K68*'Measure CE Results'!$EG69","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K68*'Measure CE Results'!$EH69","v":0},{"$f":"$K68*'Measure CE Results'!$EJ69","v":0},{"$f":"$K68*'Measure CE Results'!$EI69","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND","CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/20 hp to < 1/10 hp","Permanent Split Capacitor (PSC)","PSP-Business-Commercial-Refrigeration",2020,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A69,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A69,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($A69,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},0,0,0,{"$f":"$K69*'Measure CE Results'!$DX70","v":0},{"$f":"$K69*'Measure CE Results'!$DY70","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K69*'Measure CE Results'!$DZ70","v":0},{"$f":"$K69*'Measure CE Results'!$EA70","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K69*'Measure CE Results'!$EB70","v":0},{"$f":"$K69*'Measure CE Results'!$EC70","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K69*'Measure CE Results'!$ED70","v":0},{"$f":"$K69*'Measure CE Results'!$EE70","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K69*'Measure CE Results'!$EF70","v":0},{"$f":"$K69*'Measure CE Results'!$EG70","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K69*'Measure CE Results'!$EH70","v":0},{"$f":"$K69*'Measure CE Results'!$EJ70","v":0},{"$f":"$K69*'Measure CE Results'!$EI70","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND","CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/10 hp to ≤ 1 hp","Shaded Pole Motor (SP)","PSP-Business-Commercial-Refrigeration",2020,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A70,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A70,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($A70,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},0,0,0,{"$f":"$K70*'Measure CE Results'!$DX71","v":0},{"$f":"$K70*'Measure CE Results'!$DY71","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K70*'Measure CE Results'!$DZ71","v":0},{"$f":"$K70*'Measure CE Results'!$EA71","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K70*'Measure CE Results'!$EB71","v":0},{"$f":"$K70*'Measure CE Results'!$EC71","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K70*'Measure CE Results'!$ED71","v":0},{"$f":"$K70*'Measure CE Results'!$EE71","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K70*'Measure CE Results'!$EF71","v":0},{"$f":"$K70*'Measure CE Results'!$EG71","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K70*'Measure CE Results'!$EH71","v":0},{"$f":"$K70*'Measure CE Results'!$EJ71","v":0},{"$f":"$K70*'Measure CE Results'!$EI71","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND","CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/10 hp to ≤ 1 hp","Permanent Split Capacitor (PSC)","PSP-Business-Commercial-Refrigeration",2020,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A71,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A71,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($A71,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},0,0,0,{"$f":"$K71*'Measure CE Results'!$DX72","v":0},{"$f":"$K71*'Measure CE Results'!$DY72","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K71*'Measure CE Results'!$DZ72","v":0},{"$f":"$K71*'Measure CE Results'!$EA72","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K71*'Measure CE Results'!$EB72","v":0},{"$f":"$K71*'Measure CE Results'!$EC72","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K71*'Measure CE Results'!$ED72","v":0},{"$f":"$K71*'Measure CE Results'!$EE72","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K71*'Measure CE Results'!$EF72","v":0},{"$f":"$K71*'Measure CE Results'!$EG72","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K71*'Measure CE Results'!$EH72","v":0},{"$f":"$K71*'Measure CE Results'!$EJ72","v":0},{"$f":"$K71*'Measure CE Results'!$EI72","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size > 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND","CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size > 1 hp","Permanent Split Capacitor (PSC)","PSP-Business-Commercial-Refrigeration",2020,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A72,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A72,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($A72,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},{"$f":"$K72*$L72","v":0},{"$f":"$K72*$M72","v":0},{"$f":"$K72*$N72","v":0},{"$f":"$K72*'Measure CE Results'!$DX73","v":0},{"$f":"$K72*'Measure CE Results'!$DY73","v":0},{"$f":"$X72/$Y72","v":{"$error":"#DIV/0!"}},{"$f":"$X72-$Y72","v":0},{"$f":"$K72*'Measure CE Results'!$DZ73","v":0},{"$f":"$K72*'Measure CE Results'!$EA73","v":0},{"$f":"$AB72/$AC72","v":{"$error":"#DIV/0!"}},{"$f":"$AB72-$AC72","v":0},{"$f":"$K72*'Measure CE Results'!$EB73","v":0},{"$f":"$K72*'Measure CE Results'!$EC73","v":0},{"$f":"$AF72/$AG72","v":{"$error":"#DIV/0!"}},{"$f":"$AF72-$AG72","v":0},{"$f":"$K72*'Measure CE Results'!$ED73","v":0},{"$f":"$K72*'Measure CE Results'!$EE73","v":0},{"$f":"$AJ72/$AK72","v":{"$error":"#DIV/0!"}},{"$f":"$AJ72-$AK72","v":0},{"$f":"$K72*'Measure CE Results'!$EF73","v":0},{"$f":"$K72*'Measure CE Results'!$EG73","v":0},{"$f":"$AN72/$AO72","v":{"$error":"#DIV/0!"}},{"$f":"$AN72-$AO72","v":0},{"$f":"$K72*'Measure CE Results'!$EH73","v":0},{"$f":"$K72*'Measure CE Results'!$EJ73","v":0},{"$f":"$K72*'Measure CE Results'!$EI73","v":0},{"$f":"$AR72/$AT72","v":{"$error":"#DIV/0!"}},{"$f":"$AT72/$AS72","v":{"$error":"#DIV/0!"}}]
[{"$f":"CONCATENATE(TRIM(LEFT(B73,1)),TRIM(LEFT(C73,20)),TRIM(LEFT(D73,10)),TRIM(RIGHT(D73,10)),TRIM(LEFT(F73,20)),TRIM(RIGHT(F73,20)),TRIM(LEFT(G73,105)),TRIM(LEFT(H73,20)),TRIM(RIGHT(H73,20)),TRIM(LEFT(I73,1)),TRIM(RIGHT(I73,25)),TRIM(LEFT(O73,1)),TRIM(LEFT(P73,1)),TRIM(LEFT(Q73,1)))","v":"CNon-ResidentialExisting BmissioningEBCX MeasuresEBCX MeasuresEBCx MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Non-Residential","Existing Building Commissioning","Miscellaneous       ","EBCX Measures","EBCx Measures","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2018,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A73,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A73,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A73,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K73*'Measure CE Results'!$DX74","v":0},{"$f":"$K73*'Measure CE Results'!$DY74","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K73*'Measure CE Results'!$DZ74","v":0},{"$f":"$K73*'Measure CE Results'!$EA74","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K73*'Measure CE Results'!$EB74","v":0},{"$f":"$K73*'Measure CE Results'!$EC74","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K73*'Measure CE Results'!$ED74","v":0},{"$f":"$K73*'Measure CE Results'!$EE74","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K73*'Measure CE Results'!$EF74","v":0},{"$f":"$K73*'Measure CE Results'!$EG74","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K73*'Measure CE Results'!$EH74","v":0},{"$f":"$K73*'Measure CE Results'!$EJ74","v":0},{"$f":"$K73*'Measure CE Results'!$EI74","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialExisting BmissioningEBCX MeasuresEBCX MeasuresEBCx MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Existing Building Commissioning","Miscellaneous       ","EBCX Measures","EBCx Measures","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2019,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A74,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A74,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A74,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K74*'Measure CE Results'!$DX75","v":0},{"$f":"$K74*'Measure CE Results'!$DY75","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K74*'Measure CE Results'!$DZ75","v":0},{"$f":"$K74*'Measure CE Results'!$EA75","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K74*'Measure CE Results'!$EB75","v":0},{"$f":"$K74*'Measure CE Results'!$EC75","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K74*'Measure CE Results'!$ED75","v":0},{"$f":"$K74*'Measure CE Results'!$EE75","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K74*'Measure CE Results'!$EF75","v":0},{"$f":"$K74*'Measure CE Results'!$EG75","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K74*'Measure CE Results'!$EH75","v":0},{"$f":"$K74*'Measure CE Results'!$EJ75","v":0},{"$f":"$K74*'Measure CE Results'!$EI75","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialExisting BmissioningEBCX MeasuresEBCX MeasuresEBCx MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Existing Building Commissioning","Miscellaneous       ","EBCX Measures","EBCx Measures","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2020,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A75,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A75,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A75,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K75*'Measure CE Results'!$DX76","v":0},{"$f":"$K75*'Measure CE Results'!$DY76","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K75*'Measure CE Results'!$DZ76","v":0},{"$f":"$K75*'Measure CE Results'!$EA76","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K75*'Measure CE Results'!$EB76","v":0},{"$f":"$K75*'Measure CE Results'!$EC76","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K75*'Measure CE Results'!$ED76","v":0},{"$f":"$K75*'Measure CE Results'!$EE76","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K75*'Measure CE Results'!$EF76","v":0},{"$f":"$K75*'Measure CE Results'!$EG76","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K75*'Measure CE Results'!$EH76","v":0},{"$f":"$K75*'Measure CE Results'!$EJ76","v":0},{"$f":"$K75*'Measure CE Results'!$EI76","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialMonitoringTargetingM&T MeasuresM&T MeasuresM&T MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Monitoring and Targeting","Miscellaneous       ","M&T Measures","M&T Measures","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2016,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A76,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A76,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A76,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K76*'Measure CE Results'!$DX77","v":0},{"$f":"$K76*'Measure CE Results'!$DY77","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K76*'Measure CE Results'!$DZ77","v":0},{"$f":"$K76*'Measure CE Results'!$EA77","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K76*'Measure CE Results'!$EB77","v":0},{"$f":"$K76*'Measure CE Results'!$EC77","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K76*'Measure CE Results'!$ED77","v":0},{"$f":"$K76*'Measure CE Results'!$EE77","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K76*'Measure CE Results'!$EF77","v":0},{"$f":"$K76*'Measure CE Results'!$EG77","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K76*'Measure CE Results'!$EH77","v":0},{"$f":"$K76*'Measure CE Results'!$EJ77","v":0},{"$f":"$K76*'Measure CE Results'!$EI77","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialMonitoringTargetingM&T MeasuresM&T MeasuresM&T MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Monitoring and Targeting","Miscellaneous       ","M&T Measures","M&T Measures","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2017,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A77,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A77,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A77,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K77*'Measure CE Results'!$DX78","v":0},{"$f":"$K77*'Measure CE Results'!$DY78","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K77*'Measure CE Results'!$DZ78","v":0},{"$f":"$K77*'Measure CE Results'!$EA78","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K77*'Measure CE Results'!$EB78","v":0},{"$f":"$K77*'Measure CE Results'!$EC78","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K77*'Measure CE Results'!$ED78","v":0},{"$f":"$K77*'Measure CE Results'!$EE78","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K77*'Measure CE Results'!$EF78","v":0},{"$f":"$K77*'Measure CE Results'!$EG78","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K77*'Measure CE Results'!$EH78","v":0},{"$f":"$K77*'Measure CE Results'!$EJ78","v":0},{"$f":"$K77*'Measure CE Results'!$EI78","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialMonitoringTargetingM&T MeasuresM&T MeasuresM&T MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Monitoring and Targeting","Miscellaneous       ","M&T Measures","M&T Measures","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2018,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A78,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A78,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A78,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K78*'Measure CE Results'!$DX79","v":0},{"$f":"$K78*'Measure CE Results'!$DY79","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K78*'Measure CE Results'!$DZ79","v":0},{"$f":"$K78*'Measure CE Results'!$EA79","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K78*'Measure CE Results'!$EB79","v":0},{"$f":"$K78*'Measure CE Results'!$EC79","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K78*'Measure CE Results'!$ED79","v":0},{"$f":"$K78*'Measure CE Results'!$EE79","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K78*'Measure CE Results'!$EF79","v":0},{"$f":"$K78*'Measure CE Results'!$EG79","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K78*'Measure CE Results'!$EH79","v":0},{"$f":"$K78*'Measure CE Results'!$EJ79","v":0},{"$f":"$K78*'Measure CE Results'!$EI79","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialMonitoringTargetingM&T MeasuresM&T MeasuresM&T MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Monitoring and Targeting","Miscellaneous       ","M&T Measures","M&T Measures","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2019,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A79,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A79,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A79,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K79*'Measure CE Results'!$DX80","v":0},{"$f":"$K79*'Measure CE Results'!$DY80","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K79*'Measure CE Results'!$DZ80","v":0},{"$f":"$K79*'Measure CE Results'!$EA80","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K79*'Measure CE Results'!$EB80","v":0},{"$f":"$K79*'Measure CE Results'!$EC80","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K79*'Measure CE Results'!$ED80","v":0},{"$f":"$K79*'Measure CE Results'!$EE80","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K79*'Measure CE Results'!$EF80","v":0},{"$f":"$K79*'Measure CE Results'!$EG80","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K79*'Measure CE Results'!$EH80","v":0},{"$f":"$K79*'Measure CE Results'!$EJ80","v":0},{"$f":"$K79*'Measure CE Results'!$EI80","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialMonitoringTargetingM&T MeasuresM&T MeasuresM&T MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Monitoring and Targeting","Miscellaneous       ","M&T Measures","M&T Measures","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2020,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A80,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A80,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A80,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K80*'Measure CE Results'!$DX81","v":0},{"$f":"$K80*'Measure CE Results'!$DY81","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K80*'Measure CE Results'!$DZ81","v":0},{"$f":"$K80*'Measure CE Results'!$EA81","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K80*'Measure CE Results'!$EB81","v":0},{"$f":"$K80*'Measure CE Results'!$EC81","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K80*'Measure CE Results'!$ED81","v":0},{"$f":"$K80*'Measure CE Results'!$EE81","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K80*'Measure CE Results'!$EF81","v":0},{"$f":"$K80*'Measure CE Results'!$EG81","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K80*'Measure CE Results'!$EH81","v":0},{"$f":"$K80*'Measure CE Results'!$EJ81","v":0},{"$f":"$K80*'Measure CE Results'!$EI81","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-ResidentialEnergy Mangy ManagerEnergy ManagerEnergy ManagerEnergy ManagerMiscellaneousMiscellaneousPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Energy Manager","Non-Lighting","Energy Manager","Energy Manager","Miscellaneous","PSP-Business-Commercial-Miscellaneous_Equipment",2016,1,90000,0,0,"No","No","Dx",{"$f":"VLOOKUP($A81,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A81,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A81,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},90000,0,0,{"$f":"$K81*'Measure CE Results'!$DX82","v":384269.814488551},{"$f":"$K81*'Measure CE Results'!$DY82","v":0.98039215686274506},391955.21077832201,384268.83409639413,{"$f":"$K81*'Measure CE Results'!$DZ82","v":384269.814488551},{"$f":"$K81*'Measure CE Results'!$EA82","v":0.98039215686274506},391955.21077832201,384268.83409639413,{"$f":"$K81*'Measure CE Results'!$EB82","v":334147.66477265308},{"$f":"$K81*'Measure CE Results'!$EC82","v":88235.294117647049},3.7870068674234019,245912.37065500603,{"$f":"$K81*'Measure CE Results'!$ED82","v":903104.76748102019},{"$f":"$K81*'Measure CE Results'!$EE82","v":0.98039215686274506},921166.86283064063,903103.78708886332,{"$f":"$K81*'Measure CE Results'!$EF82","v":334147.66477265308},{"$f":"$K81*'Measure CE Results'!$EG82","v":903104.76748102019},0.36999878287064364,-568957.10270836717,{"$f":"$K81*'Measure CE Results'!$EH82","v":683.43895204569833},{"$f":"$K81*'Measure CE Results'!$EJ82","v":5910033.0805924684},{"$f":"$K81*'Measure CE Results'!$EI82","v":88235.294117647049},7.7456414565179156E-3,1.4929746232283636E-2]
["CNon-ResidentialEnergy Mangy ManagerEnergy ManagerEnergy ManagerEnergy ManagerMiscellaneousMiscellaneousPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Energy Manager","Non-Lighting","Energy Manager","Energy Manager","Miscellaneous","PSP-Business-Commercial-Miscellaneous_Equipment",2017,0.31676502000000001,{"$f":"489842/K82","v":1546389.1814822229},0,0,"No","No","Dx",{"$f":"VLOOKUP($A82,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A82,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A82,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},489841.99999999994,0,0,{"$f":"$K82*'Measure CE Results'!$DX83","v":133178.16604523617},{"$f":"$K82*'Measure CE Results'!$DY83","v":0.30446464821222607},437417.50258113636,133177.86158058795,{"$f":"$K82*'Measure CE Results'!$DZ83","v":133178.16604523617},{"$f":"$K82*'Measure CE Results'!$EA83","v":0.30446464821222607},437417.50258113636,133177.86158058795,{"$f":"$K82*'Measure CE Results'!$EB83","v":115807.10090890102},{"$f":"$K82*'Measure CE Results'!$EC83","v":470820.83813917724},0.24596851185815144,-355013.73723027622,{"$f":"$K82*'Measure CE Results'!$ED83","v":728293.26609692757},{"$f":"$K82*'Measure CE Results'!$EE83","v":0.30446464821222607},2392045.4160223985,728292.96163227933,{"$f":"$K82*'Measure CE Results'!$EF83","v":115807.10090890102},{"$f":"$K82*'Measure CE Results'!$EG83","v":728293.26609692757},0.15901163212662248,-612486.16518802661,{"$f":"$K82*'Measure CE Results'!$EH83","v":212.24466011130855},{"$f":"$K82*'Measure CE Results'!$EJ83","v":1835384.0656613093},{"$f":"$K82*'Measure CE Results'!$EI83","v":470820.83813917724},4.5079708228327792E-4,0.25652442284309318]
["CNon-ResidentialEnergy Mangy ManagerEnergy ManagerEnergy ManagerEnergy ManagerMiscellaneousMiscellaneousPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Energy Manager","Non-Lighting","Energy Manager","Energy Manager","Miscellaneous","PSP-Business-Commercial-Miscellaneous_Equipment",2018,0.76322704492365001,{"$f":"500000/K83","v":655113.0536130541},0,0,"No","No","Dx",{"$f":"VLOOKUP($A83,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A83,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A83,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},500000,0,0,{"$f":"$K83*'Measure CE Results'!$DX84","v":327321.3595817897},{"$f":"$K83*'Measure CE Results'!$DY84","v":0.71920589076189601},455114.95913227217,327320.64037589892,{"$f":"$K83*'Measure CE Results'!$DZ84","v":327321.3595817897},{"$f":"$K83*'Measure CE Results'!$EA84","v":0.71920589076189601},455114.95913227217,327320.64037589892,{"$f":"$K83*'Measure CE Results'!$EB84","v":284627.26920155628},{"$f":"$K83*'Measure CE Results'!$EC84","v":471161.1672735223},0.60409747018969018,-186533.89807196602,{"$f":"$K83*'Measure CE Results'!$ED84","v":1088498.2175096637},{"$f":"$K83*'Measure CE Results'!$EE84","v":0.71920589076189601},1513472.3331542171,1088497.4983037729,{"$f":"$K83*'Measure CE Results'!$EF84","v":284627.26920155628},{"$f":"$K83*'Measure CE Results'!$EG84","v":1088498.2175096637},0.26148620606172868,-803870.94830810744,{"$f":"$K83*'Measure CE Results'!$EH84","v":501.36398669315128},{"$f":"$K83*'Measure CE Results'!$EJ84","v":4335541.2182829743},{"$f":"$K83*'Measure CE Results'!$EI84","v":471161.1672735223},1.0641029471813313E-3,0.10867412937665913]
["CNon-ResidentialEnergy Mangy ManagerEnergy ManagerEnergy ManagerEnergy ManagerMiscellaneousMiscellaneousPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Energy Manager","Non-Lighting","Energy Manager","Energy Manager","Miscellaneous","PSP-Business-Commercial-Miscellaneous_Equipment",2019,0.50881802994909997,{"$f":"250000/K84","v":491334.79020979063},0,0,"No","No","Dx",{"$f":"VLOOKUP($A84,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A84,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A84,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},250000,0,0,{"$f":"$K84*'Measure CE Results'!$DX85","v":223502.88974994107},{"$f":"$K84*'Measure CE Results'!$DY85","v":0.4700692096482979},475468.04845432052,223502.41968073143,{"$f":"$K84*'Measure CE Results'!$DZ85","v":223502.88974994107},{"$f":"$K84*'Measure CE Results'!$EA85","v":0.4700692096482979},475468.04845432052,223502.41968073143,{"$f":"$K84*'Measure CE Results'!$EB85","v":194350.33891299224},{"$f":"$K84*'Measure CE Results'!$EC85","v":230961.35650662854},0.84148422858528904,-36611.017593636294,{"$f":"$K84*'Measure CE Results'!$ED85","v":640104.43963254045},{"$f":"$K84*'Measure CE Results'!$EE85","v":0.4700692096482979},1361723.8195870381,640103.96956333076,{"$f":"$K84*'Measure CE Results'!$EF85","v":194350.33891299224},{"$f":"$K84*'Measure CE Results'!$EG85","v":640104.43963254045},0.30362285727085625,-445754.10071954818,{"$f":"$K84*'Measure CE Results'!$EH85","v":327.68888019160221},{"$f":"$K84*'Measure CE Results'!$EJ85","v":2833687.0707731857},{"$f":"$K84*'Measure CE Results'!$EI85","v":230961.35650662854},1.4188039295751089E-3,8.150559703249434E-2]
["CNon-ResidentialEnergy Mangy ManagerEnergy ManagerEnergy ManagerEnergy ManagerMiscellaneousMiscellaneousPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Energy Manager","Non-Lighting","Energy Manager","Energy Manager","Miscellaneous","PSP-Business-Commercial-Miscellaneous_Equipment",2020,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A85,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A85,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A85,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K85*'Measure CE Results'!$DX86","v":0},{"$f":"$K85*'Measure CE Results'!$DY86","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K85*'Measure CE Results'!$DZ86","v":0},{"$f":"$K85*'Measure CE Results'!$EA86","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K85*'Measure CE Results'!$EB86","v":0},{"$f":"$K85*'Measure CE Results'!$EC86","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K85*'Measure CE Results'!$ED86","v":0},{"$f":"$K85*'Measure CE Results'!$EE86","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K85*'Measure CE Results'!$EF86","v":0},{"$f":"$K85*'Measure CE Results'!$EG86","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K85*'Measure CE Results'!$EH86","v":0},{"$f":"$K85*'Measure CE Results'!$EJ86","v":0},{"$f":"$K85*'Measure CE Results'!$EI86","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(TRIM(LEFT(B86,1)),TRIM(LEFT(C86,20)),TRIM(LEFT(D86,10)),TRIM(RIGHT(D86,10)),TRIM(LEFT(F86,20)),TRIM(RIGHT(F86,20)),TRIM(LEFT(G86,105)),TRIM(LEFT(H86,20)),TRIM(RIGHT(H86,20)),TRIM(LEFT(I86,1)),TRIM(RIGHT(I86,25)),TRIM(LEFT(O86,1)),TRIM(LEFT(P86,1)),TRIM(LEFT(Q86,1)))","v":"CResidential2015 Bi-Aniler EventBI-ANNUAL COUPONSBI-ANNUAL COUPONSARCHETYPE - BI-ANNUAL COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},"CUSTOM - Archetype","Residential","2015 Bi-Annual Retailer Event","Miscellaneous       ","BI-ANNUAL COUPONS","ARCHETYPE - BI-ANNUAL COUPONS","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Lighting",2015,1,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A86,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A86,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A86,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K86*'Measure CE Results'!$DX87","v":680358.3176502299},{"$f":"$K86*'Measure CE Results'!$DY87","v":441248.72999999992},1.5418929764403628,239109.58765022998,{"$f":"$K86*'Measure CE Results'!$DZ87","v":680358.3176502299},{"$f":"$K86*'Measure CE Results'!$EA87","v":441248.72999999992},1.5418929764403628,239109.58765022998,{"$f":"$K86*'Measure CE Results'!$EB87","v":591615.92839150433},{"$f":"$K86*'Measure CE Results'!$EC87","v":0},{"$error":"#DIV/0!"},591615.92839150433,{"$f":"$K86*'Measure CE Results'!$ED87","v":1579097.5320583514},{"$f":"$K86*'Measure CE Results'!$EE87","v":441248.72999999992},3.5787015909560842,1137848.8020583515,{"$f":"$K86*'Measure CE Results'!$EF87","v":591615.92839150433},{"$f":"$K86*'Measure CE Results'!$EG87","v":1579097.5320583514},0.37465445697982558,-987481.60366684711,{"$f":"$K86*'Measure CE Results'!$EH87","v":769.53481858204032},{"$f":"$K86*'Measure CE Results'!$EJ87","v":11409820.611226669},{"$f":"$K86*'Measure CE Results'!$EI87","v":0},{"$error":"#DIV/0!"},0]
["CResidential2015 Coupoon ProgramCOUPONSCOUPONSARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND","CUSTOM - Archetype","Residential","2015 Coupon Program","Miscellaneous       ","COUPONS","ARCHETYPE - COUPONS","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Lighting",2015,1,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A87,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A87,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A87,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K87*'Measure CE Results'!$DX88","v":303223.46650272596},{"$f":"$K87*'Measure CE Results'!$DY88","v":1.9999999999999998},151611.73325136301,303221.46650272596,{"$f":"$K87*'Measure CE Results'!$DZ88","v":303223.46650272596},{"$f":"$K87*'Measure CE Results'!$EA88","v":1.9999999999999998},151611.73325136301,303221.46650272596,{"$f":"$K87*'Measure CE Results'!$EB88","v":263672.57956758782},{"$f":"$K87*'Measure CE Results'!$EC88","v":0},{"$error":"#DIV/0!"},263672.57956758782,{"$f":"$K87*'Measure CE Results'!$ED88","v":747195.04768016818},{"$f":"$K87*'Measure CE Results'!$EE88","v":1.9999999999999998},373597.52384008415,747193.04768016818,{"$f":"$K87*'Measure CE Results'!$EF88","v":263672.57956758782},{"$f":"$K87*'Measure CE Results'!$EG88","v":747195.04768016818},0.3528832001580009,-483522.46811258036,{"$f":"$K87*'Measure CE Results'!$EH88","v":359.05097123597255},{"$f":"$K87*'Measure CE Results'!$EJ88","v":5489664.182639787},{"$f":"$K87*'Measure CE Results'!$EI88","v":0},{"$error":"#DIV/0!"},0]
["CNon-Residential2015 PSUIInitiativeCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGBTM 1NO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","2015 PSUI Energy Manager Initiative","Non-Lighting","CUSTOM NON-LIGHTING","BTM 1","NO BTM","PSP-Business-Commercial-Miscellaneous_Equipment",2015,1,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A88,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A88,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A88,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K88*'Measure CE Results'!$DX89","v":65682.422936144838},{"$f":"$K88*'Measure CE Results'!$DY89","v":99999.999999999985},0.65682422936144846,-34317.577063855148,{"$f":"$K88*'Measure CE Results'!$DZ89","v":65682.422936144838},{"$f":"$K88*'Measure CE Results'!$EA89","v":99999.999999999985},0.65682422936144846,-34317.577063855148,{"$f":"$K88*'Measure CE Results'!$EB89","v":57115.150379256389},{"$f":"$K88*'Measure CE Results'!$EC89","v":0},{"$error":"#DIV/0!"},57115.150379256389,{"$f":"$K88*'Measure CE Results'!$ED89","v":117495.59446341687},{"$f":"$K88*'Measure CE Results'!$EE89","v":99999.999999999985},1.1749559446341689,17495.594463416885,{"$f":"$K88*'Measure CE Results'!$EF89","v":57115.150379256389},{"$f":"$K88*'Measure CE Results'!$EG89","v":117495.59446341687},0.48610461217794526,-60380.444084160481,{"$f":"$K88*'Measure CE Results'!$EH89","v":203.76995216377901},{"$f":"$K88*'Measure CE Results'!$EJ89","v":868805.36525324511},{"$f":"$K88*'Measure CE Results'!$EI89","v":0},{"$error":"#DIV/0!"},0]
["INon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","IESO - Archetype","Non-Residential","Retrofit","Lighting","PRESCRIPTIVE LIGHTING","ARCHETYPE - PRESCRIPTIVE LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2015,3.8953000000000002,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A89,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A89,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.77700000000000002},{"$f":"VLOOKUP($A89,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.76700000000000002},0,0,0,{"$f":"$K89*'Measure CE Results'!$DX90","v":125045.98425318312},{"$f":"$K89*'Measure CE Results'!$DY90","v":15091.079291966998},8.2860862257708288,109954.90496121612,{"$f":"$K89*'Measure CE Results'!$DZ90","v":125045.98425318312},{"$f":"$K89*'Measure CE Results'!$EA90","v":15091.079291966998},8.2860862257708288,109954.90496121612,{"$f":"$K89*'Measure CE Results'!$EB90","v":102816.6390492989},{"$f":"$K89*'Measure CE Results'!$EC90","v":0},{"$error":"#DIV/0!"},102816.6390492989,{"$f":"$K89*'Measure CE Results'!$ED90","v":256073.49427935519},{"$f":"$K89*'Measure CE Results'!$EE90","v":19422.238470999997},13.184551032143242,236651.2558083552,{"$f":"$K89*'Measure CE Results'!$EF90","v":108735.63848102881},{"$f":"$K89*'Measure CE Results'!$EG90","v":198969.10505505899},0.54649508752094622,-90233.466574030172,{"$f":"$K89*'Measure CE Results'!$EH90","v":281.59775907520731},{"$f":"$K89*'Measure CE Results'!$EJ90","v":1427941.4078399094},{"$f":"$K89*'Measure CE Results'!$EI90","v":0},{"$error":"#DIV/0!"},0]
["INon-ResidentialRetrofitRetrofitPRESCRIPTIVE NON-LIGRIPTIVE NON-LIGHTINGARCHETYPE - PRESCRIPTIVE NON-LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","IESO - Archetype","Non-Residential","Retrofit","Non-Lighting","PRESCRIPTIVE NON-LIGHTING","ARCHETYPE - PRESCRIPTIVE NON-LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A90,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A90,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($A90,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},0,0,0,{"$f":"$K90*'Measure CE Results'!$DX91","v":0},{"$f":"$K90*'Measure CE Results'!$DY91","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K90*'Measure CE Results'!$DZ91","v":0},{"$f":"$K90*'Measure CE Results'!$EA91","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K90*'Measure CE Results'!$EB91","v":0},{"$f":"$K90*'Measure CE Results'!$EC91","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K90*'Measure CE Results'!$ED91","v":0},{"$f":"$K90*'Measure CE Results'!$EE91","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K90*'Measure CE Results'!$EF91","v":0},{"$f":"$K90*'Measure CE Results'!$EG91","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K90*'Measure CE Results'!$EH91","v":0},{"$f":"$K90*'Measure CE Results'!$EJ91","v":0},{"$f":"$K90*'Measure CE Results'!$EI91","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialRetrofitRetrofitENGINEERED LIGHTINGENGINEERED LIGHTINGARCHETYPE - ENGINEERED LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","IESO - Archetype","Non-Residential","Retrofit","Lighting","ENGINEERED LIGHTING","ARCHETYPE - ENGINEERED LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A91,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A91,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73099999999999998},{"$f":"VLOOKUP($A91,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.70799999999999996},0,0,0,{"$f":"$K91*'Measure CE Results'!$DX92","v":0},{"$f":"$K91*'Measure CE Results'!$DY92","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K91*'Measure CE Results'!$DZ92","v":0},{"$f":"$K91*'Measure CE Results'!$EA92","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K91*'Measure CE Results'!$EB92","v":0},{"$f":"$K91*'Measure CE Results'!$EC92","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K91*'Measure CE Results'!$ED92","v":0},{"$f":"$K91*'Measure CE Results'!$EE92","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K91*'Measure CE Results'!$EF92","v":0},{"$f":"$K91*'Measure CE Results'!$EG92","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K91*'Measure CE Results'!$EH92","v":0},{"$f":"$K91*'Measure CE Results'!$EJ92","v":0},{"$f":"$K91*'Measure CE Results'!$EI92","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialRetrofitRetrofitENGINEERED NON-LIGHTINEERED NON-LIGHTINGARCHETYPE - ENGINEERED NON-LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","IESO - Archetype","Non-Residential","Retrofit","Non-Lighting","ENGINEERED NON-LIGHTING","ARCHETYPE - ENGINEERED NON-LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A92,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A92,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.70099999999999996},{"$f":"VLOOKUP($A92,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},0,0,0,{"$f":"$K92*'Measure CE Results'!$DX93","v":0},{"$f":"$K92*'Measure CE Results'!$DY93","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K92*'Measure CE Results'!$DZ93","v":0},{"$f":"$K92*'Measure CE Results'!$EA93","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K92*'Measure CE Results'!$EB93","v":0},{"$f":"$K92*'Measure CE Results'!$EC93","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K92*'Measure CE Results'!$ED93","v":0},{"$f":"$K92*'Measure CE Results'!$EE93","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K92*'Measure CE Results'!$EF93","v":0},{"$f":"$K92*'Measure CE Results'!$EG93","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K92*'Measure CE Results'!$EH93","v":0},{"$f":"$K92*'Measure CE Results'!$EJ93","v":0},{"$f":"$K92*'Measure CE Results'!$EI93","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialRetrofitRetrofitCUSTOM LIGHTINGCUSTOM LIGHTINGARCHETYPE - CUSTOM LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","IESO - Archetype","Non-Residential","Retrofit","Lighting","CUSTOM LIGHTING","ARCHETYPE - CUSTOM LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A93,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A93,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68},{"$f":"VLOOKUP($A93,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73099999999999998},0,0,0,{"$f":"$K93*'Measure CE Results'!$DX94","v":0},{"$f":"$K93*'Measure CE Results'!$DY94","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K93*'Measure CE Results'!$DZ94","v":0},{"$f":"$K93*'Measure CE Results'!$EA94","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K93*'Measure CE Results'!$EB94","v":0},{"$f":"$K93*'Measure CE Results'!$EC94","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K93*'Measure CE Results'!$ED94","v":0},{"$f":"$K93*'Measure CE Results'!$EE94","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K93*'Measure CE Results'!$EF94","v":0},{"$f":"$K93*'Measure CE Results'!$EG94","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K93*'Measure CE Results'!$EH94","v":0},{"$f":"$K93*'Measure CE Results'!$EJ94","v":0},{"$f":"$K93*'Measure CE Results'!$EI94","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["IResidentialHome Assisce ProgramHAP HOMEHAP HOMEARCHETYPE - HAP HOMEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","IESO - Archetype","Residential","Home Assistance Program","HAP Home","HAP HOME","ARCHETYPE - HAP HOME","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Furnace_ECM_3",2016,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A94,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A94,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A94,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K94*'Measure CE Results'!$DX95","v":0},{"$f":"$K94*'Measure CE Results'!$DY95","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K94*'Measure CE Results'!$DZ95","v":0},{"$f":"$K94*'Measure CE Results'!$EA95","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K94*'Measure CE Results'!$EB95","v":0},{"$f":"$K94*'Measure CE Results'!$EC95","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K94*'Measure CE Results'!$ED95","v":0},{"$f":"$K94*'Measure CE Results'!$EE95","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K94*'Measure CE Results'!$EF95","v":0},{"$f":"$K94*'Measure CE Results'!$EG95","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K94*'Measure CE Results'!$EH95","v":0},{"$f":"$K94*'Measure CE Results'!$EJ95","v":0},{"$f":"$K94*'Measure CE Results'!$EI95","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialAudit Fundit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","IESO - Archetype","Non-Residential","Audit Funding","Miscellaneous       ","AUDIT PROJECT","ARCHETYPE - AUDIT PROJECT","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2016,3.6385399999999999,{"$f":"51787/K95","v":14232.906605396671},0,0,"No","No","Dx",{"$f":"VLOOKUP($A95,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A95,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A95,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},51787,0,0,{"$f":"$K95*'Measure CE Results'!$DX96","v":115252.12266195746},{"$f":"$K95*'Measure CE Results'!$DY96","v":206846.64702078429},0.55718632292055836,-91594.524358826835,{"$f":"$K95*'Measure CE Results'!$DZ96","v":115252.12266195746},{"$f":"$K95*'Measure CE Results'!$EA96","v":206846.64702078429},0.55718632292055836,-91594.524358826835,{"$f":"$K95*'Measure CE Results'!$EB96","v":61571.208229505253},{"$f":"$K95*'Measure CE Results'!$EC96","v":50771.568627450979},1.2127103789386402,10799.639602054274,{"$f":"$K95*'Measure CE Results'!$ED96","v":189967.05209485881},{"$f":"$K95*'Measure CE Results'!$EE96","v":206846.64702078429},0.9183956077169122,-16879.594925925485,{"$f":"$K95*'Measure CE Results'!$EF96","v":100219.23709735433},{"$f":"$K95*'Measure CE Results'!$EG96","v":189967.05209485881},0.52756115332731757,-89747.81499750448,{"$f":"$K95*'Measure CE Results'!$EH96","v":178.18440229783008},{"$f":"$K95*'Measure CE Results'!$EJ96","v":1023157.9034996614},{"$f":"$K95*'Measure CE Results'!$EI96","v":50771.568627450979},3.5095311631063138E-3,4.9622417472209641E-2]
["INon-ResidentialSmall Busis LightingPast ParticipantPast ParticipantARCHETYPE - PAST PARTICIPANTBUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND","IESO - Archetype","Non-Residential","Small Business Lighting","Lighting","Past Participant","ARCHETYPE - PAST PARTICIPANT","BUSINESS CASE","PSP-Business-Commercial-Lighting_Small Business",2016,0,1000,0,0,"No","No","Dx",{"$f":"VLOOKUP($A96,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A96,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($A96,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},0,0,0,{"$f":"$K96*'Measure CE Results'!$DX97","v":0},{"$f":"$K96*'Measure CE Results'!$DY97","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K96*'Measure CE Results'!$DZ97","v":0},{"$f":"$K96*'Measure CE Results'!$EA97","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K96*'Measure CE Results'!$EB97","v":0},{"$f":"$K96*'Measure CE Results'!$EC97","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K96*'Measure CE Results'!$ED97","v":0},{"$f":"$K96*'Measure CE Results'!$EE97","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K96*'Measure CE Results'!$EF97","v":0},{"$f":"$K96*'Measure CE Results'!$EG97","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K96*'Measure CE Results'!$EH97","v":0},{"$f":"$K96*'Measure CE Results'!$EJ97","v":0},{"$f":"$K96*'Measure CE Results'!$EI97","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialSmall Busis LightingNew Participant GS >w Participant GS >50ARCHETYPE - NEW PARTICIPANT GS >50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND","IESO - Archetype","Non-Residential","Small Business Lighting","Lighting","New Participant GS >50","ARCHETYPE - NEW PARTICIPANT GS >50","BUSINESS CASE","PSP-Business-Commercial-Lighting_Small Business",2016,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A97,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A97,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($A97,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},0,0,0,{"$f":"$K97*'Measure CE Results'!$DX98","v":0},{"$f":"$K97*'Measure CE Results'!$DY98","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K97*'Measure CE Results'!$DZ98","v":0},{"$f":"$K97*'Measure CE Results'!$EA98","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K97*'Measure CE Results'!$EB98","v":0},{"$f":"$K97*'Measure CE Results'!$EC98","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K97*'Measure CE Results'!$ED98","v":0},{"$f":"$K97*'Measure CE Results'!$EE98","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K97*'Measure CE Results'!$EF98","v":0},{"$f":"$K97*'Measure CE Results'!$EG98","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K97*'Measure CE Results'!$EH98","v":0},{"$f":"$K97*'Measure CE Results'!$EJ98","v":0},{"$f":"$K97*'Measure CE Results'!$EI98","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialSmall Busis LightingNew Participant GS <w Participant GS <50ARCHETYPE - NEW PARTICIPANT GS <50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND","IESO - Archetype","Non-Residential","Small Business Lighting","Lighting","New Participant GS <50","ARCHETYPE - NEW PARTICIPANT GS <50","BUSINESS CASE","PSP-Business-Commercial-Lighting_Small Business",2016,0,1000,0,0,"No","No","Dx",{"$f":"VLOOKUP($A98,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A98,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($A98,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},0,0,0,{"$f":"$K98*'Measure CE Results'!$DX99","v":0},{"$f":"$K98*'Measure CE Results'!$DY99","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K98*'Measure CE Results'!$DZ99","v":0},{"$f":"$K98*'Measure CE Results'!$EA99","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K98*'Measure CE Results'!$EB99","v":0},{"$f":"$K98*'Measure CE Results'!$EC99","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K98*'Measure CE Results'!$ED99","v":0},{"$f":"$K98*'Measure CE Results'!$EE99","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K98*'Measure CE Results'!$EF99","v":0},{"$f":"$K98*'Measure CE Results'!$EG99","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K98*'Measure CE Results'!$EH99","v":0},{"$f":"$K98*'Measure CE Results'!$EJ99","v":0},{"$f":"$K98*'Measure CE Results'!$EI99","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["INon-ResidentialHigh PerfonstructionHPNC PROJECTHPNC PROJECTARCHETYPE - HPNC PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","IESO - Archetype","Non-Residential","High Performance New Construction","HPNC Project","HPNC PROJECT","ARCHETYPE - HPNC PROJECT","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2016,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A99,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A99,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.54},{"$f":"VLOOKUP($A99,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.54},0,0,0,{"$f":"$K99*'Measure CE Results'!$DX100","v":0},{"$f":"$K99*'Measure CE Results'!$DY100","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K99*'Measure CE Results'!$DZ100","v":0},{"$f":"$K99*'Measure CE Results'!$EA100","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K99*'Measure CE Results'!$EB100","v":0},{"$f":"$K99*'Measure CE Results'!$EC100","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K99*'Measure CE Results'!$ED100","v":0},{"$f":"$K99*'Measure CE Results'!$EE100","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K99*'Measure CE Results'!$EF100","v":0},{"$f":"$K99*'Measure CE Results'!$EG100","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K99*'Measure CE Results'!$EH100","v":0},{"$f":"$K99*'Measure CE Results'!$EJ100","v":0},{"$f":"$K99*'Measure CE Results'!$EI100","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(TRIM(LEFT(B100,1)),TRIM(LEFT(C100,20)),TRIM(LEFT(D100,10)),TRIM(RIGHT(D100,10)),TRIM(LEFT(F100,20)),TRIM(RIGHT(F100,20)),TRIM(LEFT(G100,105)),TRIM(LEFT(H100,20)),TRIM(RIGHT(H100,20)),TRIM(LEFT(I100,1)),TRIM(RIGHT(I100,25)),TRIM(LEFT(O100,1)),TRIM(LEFT(P100,1)),TRIM(LEFT(Q100,1)))","v":"INon-ResidentialHigh PerfonstructionHPNC PROJECTHPNC PROJECTARCHETYPE - HPNC PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},"IESO - Archetype","Non-Residential","High Performance New Construction","HPNC Project","HPNC PROJECT","ARCHETYPE - HPNC PROJECT","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2020,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A100,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A100,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.54},{"$f":"VLOOKUP($A100,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.54},0,0,0,{"$f":"$K100*'Measure CE Results'!$DX101","v":0},{"$f":"$K100*'Measure CE Results'!$DY101","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K100*'Measure CE Results'!$DZ101","v":0},{"$f":"$K100*'Measure CE Results'!$EA101","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K100*'Measure CE Results'!$EB101","v":0},{"$f":"$K100*'Measure CE Results'!$EC101","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K100*'Measure CE Results'!$ED101","v":0},{"$f":"$K100*'Measure CE Results'!$EE101","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K100*'Measure CE Results'!$EF101","v":0},{"$f":"$K100*'Measure CE Results'!$EG101","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K100*'Measure CE Results'!$EH101","v":0},{"$f":"$K100*'Measure CE Results'!$EJ101","v":0},{"$f":"$K100*'Measure CE Results'!$EI101","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CNon-Residential2015 Auditit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","2015 Audit Funding","Miscellaneous       ","AUDIT PROJECT","ARCHETYPE - AUDIT PROJECT","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2015,1,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A101,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A101,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A101,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K101*'Measure CE Results'!$DX102","v":78853.512349310768},{"$f":"$K101*'Measure CE Results'!$DY102","v":0.99999999999999989},78853.512349310782,78852.512349310768,{"$f":"$K101*'Measure CE Results'!$DZ102","v":78853.512349310768},{"$f":"$K101*'Measure CE Results'!$EA102","v":0.99999999999999989},78853.512349310782,78852.512349310768,{"$f":"$K101*'Measure CE Results'!$EB102","v":53228.656572132895},{"$f":"$K101*'Measure CE Results'!$EC102","v":0},{"$error":"#DIV/0!"},53228.656572132895,{"$f":"$K101*'Measure CE Results'!$ED102","v":110795.84434839714},{"$f":"$K101*'Measure CE Results'!$EE102","v":0.99999999999999989},110795.84434839715,110794.84434839714,{"$f":"$K101*'Measure CE Results'!$EF102","v":68568.271608096329},{"$f":"$K101*'Measure CE Results'!$EG102","v":110795.84434839714},0.61887042796012859,-42227.572740300806,{"$f":"$K101*'Measure CE Results'!$EH102","v":187.68285067716485},{"$f":"$K101*'Measure CE Results'!$EJ102","v":816785.04141269729},{"$f":"$K101*'Measure CE Results'!$EI102","v":0},{"$error":"#DIV/0!"},0]
["CResidentialHeating anng ProgramSEER 18 CACSEER 18 CACSEER 18 CACSEER 14.5 CACSEER 14.5 CACPer-Residential-AC_CentralNND","CUSTOM - Measure","Residential","Heating and Cooling Program","Space Cooling","SEER 18 CAC","SEER 18 CAC","SEER 14.5 CAC","PSP-Consumer-Residential-AC_Central",2018,0,600,0,0,"No","No","Dx",{"$f":"VLOOKUP($A102,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A102,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A102,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K102*'Measure CE Results'!$DX103","v":0},{"$f":"$K102*'Measure CE Results'!$DY103","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K102*'Measure CE Results'!$DZ103","v":0},{"$f":"$K102*'Measure CE Results'!$EA103","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K102*'Measure CE Results'!$EB103","v":0},{"$f":"$K102*'Measure CE Results'!$EC103","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K102*'Measure CE Results'!$ED103","v":0},{"$f":"$K102*'Measure CE Results'!$EE103","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K102*'Measure CE Results'!$EF103","v":0},{"$f":"$K102*'Measure CE Results'!$EG103","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K102*'Measure CE Results'!$EH103","v":0},{"$f":"$K102*'Measure CE Results'!$EJ103","v":0},{"$f":"$K102*'Measure CE Results'!$EI103","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CResidentialHeating anng ProgramSEER 18 CACSEER 18 CACSEER 18 CACSEER 14.5 CACSEER 14.5 CACPer-Residential-AC_CentralNND","CUSTOM - Measure","Residential","Heating and Cooling Program","Space Cooling","SEER 18 CAC","SEER 18 CAC","SEER 14.5 CAC","PSP-Consumer-Residential-AC_Central",2019,0,600,50,0,"No","No","Dx",{"$f":"VLOOKUP($A103,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A103,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A103,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K103*'Measure CE Results'!$DX104","v":0},{"$f":"$K103*'Measure CE Results'!$DY104","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K103*'Measure CE Results'!$DZ104","v":0},{"$f":"$K103*'Measure CE Results'!$EA104","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K103*'Measure CE Results'!$EB104","v":0},{"$f":"$K103*'Measure CE Results'!$EC104","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K103*'Measure CE Results'!$ED104","v":0},{"$f":"$K103*'Measure CE Results'!$EE104","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K103*'Measure CE Results'!$EF104","v":0},{"$f":"$K103*'Measure CE Results'!$EG104","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K103*'Measure CE Results'!$EH104","v":0},{"$f":"$K103*'Measure CE Results'!$EJ104","v":0},{"$f":"$K103*'Measure CE Results'!$EI104","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CResidentialHeating anng ProgramSEER 18 CACSEER 18 CACSEER 18 CACSEER 14.5 CACSEER 14.5 CACPer-Residential-AC_CentralNND","CUSTOM - Measure","Residential","Heating and Cooling Program","Space Cooling","SEER 18 CAC","SEER 18 CAC","SEER 14.5 CAC","PSP-Consumer-Residential-AC_Central",2020,0,600,50,0,"No","No","Dx",{"$f":"VLOOKUP($A104,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A104,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A104,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K104*'Measure CE Results'!$DX105","v":0},{"$f":"$K104*'Measure CE Results'!$DY105","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K104*'Measure CE Results'!$DZ105","v":0},{"$f":"$K104*'Measure CE Results'!$EA105","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K104*'Measure CE Results'!$EB105","v":0},{"$f":"$K104*'Measure CE Results'!$EC105","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K104*'Measure CE Results'!$ED105","v":0},{"$f":"$K104*'Measure CE Results'!$EE105","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K104*'Measure CE Results'!$EF105","v":0},{"$f":"$K104*'Measure CE Results'!$EG105","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K104*'Measure CE Results'!$EH105","v":0},{"$f":"$K104*'Measure CE Results'!$EJ105","v":0},{"$f":"$K104*'Measure CE Results'!$EI105","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(TRIM(LEFT(B105,1)),TRIM(LEFT(C105,20)),TRIM(LEFT(D105,10)),TRIM(RIGHT(D105,10)),TRIM(LEFT(F105,20)),TRIM(RIGHT(F105,20)),TRIM(LEFT(G105,105)),TRIM(LEFT(H105,20)),TRIM(RIGHT(H105,20)),TRIM(LEFT(I105,1)),TRIM(RIGHT(I105,25)),TRIM(LEFT(O105,1)),TRIM(LEFT(P105,1)),TRIM(LEFT(Q105,1)))","v":"CNon-Residential2015 ERIII RetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},"CUSTOM - Archetype","Non-Residential","2015 ERII Retrofit","Lighting","PRESCRIPTIVE LIGHTING","ARCHETYPE - PRESCRIPTIVE LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2015,1,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A105,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A105,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A105,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K105*'Measure CE Results'!$DX106","v":8629810.0704315901},{"$f":"$K105*'Measure CE Results'!$DY106","v":401199.99999999994},21.509995190507457,8228610.0704315901,{"$f":"$K105*'Measure CE Results'!$DZ106","v":8629810.0704315901},{"$f":"$K105*'Measure CE Results'!$EA106","v":401199.99999999994},21.509995190507457,8228610.0704315901,{"$f":"$K105*'Measure CE Results'!$EB106","v":7502227.0413916493},{"$f":"$K105*'Measure CE Results'!$EC106","v":0},{"$error":"#DIV/0!"},7502227.0413916493,{"$f":"$K105*'Measure CE Results'!$ED106","v":16171268.123181552},{"$f":"$K105*'Measure CE Results'!$EE106","v":401199.99999999994},40.307248562267084,15770068.123181552,{"$f":"$K105*'Measure CE Results'!$EF106","v":7504182.6699405145},{"$f":"$K105*'Measure CE Results'!$EG106","v":16171268.123181552},0.46404416850792612,-8667085.4532410372,{"$f":"$K105*'Measure CE Results'!$EH106","v":17225.797488373522},{"$f":"$K105*'Measure CE Results'!$EJ106","v":116131552.21825761},{"$f":"$K105*'Measure CE Results'!$EI106","v":0},{"$error":"#DIV/0!"},0]
["CNon-Residential2015 PSUIIncentiveCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGCustom ProjectNO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","2015 PSUI Capital Incentive","Non-Lighting","CUSTOM NON-LIGHTING","Custom Project","NO BTM","PSP-Business-Commercial-Miscellaneous_Equipment",2015,1,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A106,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A106,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A106,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K106*'Measure CE Results'!$DX107","v":1551024.030722996},{"$f":"$K106*'Measure CE Results'!$DY107","v":538034.28571428568},2.8827605821883293,1012989.7450087103,{"$f":"$K106*'Measure CE Results'!$DZ107","v":1551024.030722996},{"$f":"$K106*'Measure CE Results'!$EA107","v":538034.28571428568},2.8827605821883293,1012989.7450087103,{"$f":"$K106*'Measure CE Results'!$EB107","v":1348716.5484547792},{"$f":"$K106*'Measure CE Results'!$EC107","v":0},{"$error":"#DIV/0!"},1348716.5484547792,{"$f":"$K106*'Measure CE Results'!$ED107","v":3059080.9472520272},{"$f":"$K106*'Measure CE Results'!$EE107","v":538034.28571428568},5.6856617291421134,2521046.6615377413,{"$f":"$K106*'Measure CE Results'!$EF107","v":1348716.5484547792},{"$f":"$K106*'Measure CE Results'!$EG107","v":3059080.9472520272},0.4408894604983668,-1710364.398797248,{"$f":"$K106*'Measure CE Results'!$EH107","v":2304.8098050893391},{"$f":"$K106*'Measure CE Results'!$EJ107","v":20617358.421426523},{"$f":"$K106*'Measure CE Results'!$EI107","v":0},{"$error":"#DIV/0!"},0]
["CResidentialCoupon Proon Program2016 Coupons2016 CouponsARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND","CUSTOM - Archetype","Residential","Coupon Program","Miscellaneous       ","2016 Coupons","ARCHETYPE - COUPONS","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Lighting",2016,1,376624,36876,0,"No","No","Dx",{"$f":"VLOOKUP($A107,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A107,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A107,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},376624,36876,0,{"$f":"$K107*'Measure CE Results'!$DX108","v":2450324.5130102695},{"$f":"$K107*'Measure CE Results'!$DY108","v":140608.82352941175},17.426534491256337,2309715.6894808579,{"$f":"$K107*'Measure CE Results'!$DZ108","v":2450324.5130102695},{"$f":"$K107*'Measure CE Results'!$EA108","v":140608.82352941175},17.426534491256337,2309715.6894808579,{"$f":"$K107*'Measure CE Results'!$EB108","v":2130716.967835017},{"$f":"$K107*'Measure CE Results'!$EC108","v":405392.15686274512},5.255940283414068,1725324.810972272,{"$f":"$K107*'Measure CE Results'!$ED108","v":6153267.5726319551},{"$f":"$K107*'Measure CE Results'!$EE108","v":104455.88235294117},58.907812887367726,6048811.6902790144,{"$f":"$K107*'Measure CE Results'!$EF108","v":2130716.967835017},{"$f":"$K107*'Measure CE Results'!$EG108","v":6189420.5138084255},0.34425144697818583,-4058703.5459734085,{"$f":"$K107*'Measure CE Results'!$EH108","v":2708.6929368749011},{"$f":"$K107*'Measure CE Results'!$EJ108","v":41744514.062507384},{"$f":"$K107*'Measure CE Results'!$EI108","v":405392.15686274512},6.6816609325571919E-3,9.7112678388283358E-3]
["CResidentialCoupon Proon Program2017 Coupons2017 CouponsARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND","CUSTOM - Archetype","Residential","Coupon Program","Miscellaneous       ","2017 Coupons","ARCHETYPE - COUPONS","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Lighting",2017,1,922707,84547,0,"No","No","Dx",{"$f":"VLOOKUP($A108,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A108,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A108,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},922707,84547,0,{"$f":"$K108*'Measure CE Results'!$DX109","v":2115942.1861055298},{"$f":"$K108*'Measure CE Results'!$DY109","v":2741895.4248366016},0.77170783646193419,-625953.23873107182,{"$f":"$K108*'Measure CE Results'!$DZ109","v":2115942.1861055298},{"$f":"$K108*'Measure CE Results'!$EA109","v":2741895.4248366016},0.77170783646193419,-625953.23873107182,{"$f":"$K108*'Measure CE Results'!$EB109","v":1839949.7270482869},{"$f":"$K108*'Measure CE Results'!$EC109","v":968141.0995770857},1.900497487248537,871808.62747120124,{"$f":"$K108*'Measure CE Results'!$ED109","v":5533217.6333731934},{"$f":"$K108*'Measure CE Results'!$EE109","v":2660631.4878892736},2.0796632899217449,2872586.1454839199,{"$f":"$K108*'Measure CE Results'!$EF109","v":1839949.7270482869},{"$f":"$K108*'Measure CE Results'!$EG109","v":5614481.5703205215},0.32771498205189536,-3774531.8432722343,{"$f":"$K108*'Measure CE Results'!$EH109","v":2304.6234281953671},{"$f":"$K108*'Measure CE Results'!$EJ109","v":32983513.135218292},{"$f":"$K108*'Measure CE Results'!$EI109","v":968141.0995770857},2.3804623408737618E-3,2.9352273531570799E-2]
["CResidentialInstant Dint ProgramCOUPONSCOUPONSARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND","CUSTOM - Archetype","Residential","Instant Discount Program","Miscellaneous       ","COUPONS","ARCHETYPE - COUPONS","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Lighting",2017,1,227145,10637,0,"No","No","Dx",{"$f":"VLOOKUP($A109,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A109,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A109,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},227145,10637,0,{"$f":"$K109*'Measure CE Results'!$DX110","v":1790058.2903945085},{"$f":"$K109*'Measure CE Results'!$DY110","v":665198.00076893508},2.6910157401635186,1124860.2896255734,{"$f":"$K109*'Measure CE Results'!$DZ110","v":1790058.2903945085},{"$f":"$K109*'Measure CE Results'!$EA110","v":665198.00076893508},2.6910157401635186,1124860.2896255734,{"$f":"$K109*'Measure CE Results'!$EB110","v":1556572.4264300074},{"$f":"$K109*'Measure CE Results'!$EC110","v":228548.63514033068},6.8106835355820854,1328023.7912896767,{"$f":"$K109*'Measure CE Results'!$ED110","v":4157693.3048984925},{"$f":"$K109*'Measure CE Results'!$EE110","v":654974.04844290658},6.3478748734896087,3502719.2564555858,{"$f":"$K109*'Measure CE Results'!$EF110","v":1556572.4264300074},{"$f":"$K109*'Measure CE Results'!$EG110","v":4167917.2572245207},0.3734652898235683,-2611344.8307945132,{"$f":"$K109*'Measure CE Results'!$EH110","v":1936.1176516057526},{"$f":"$K109*'Measure CE Results'!$EJ110","v":27964850.511738449},{"$f":"$K109*'Measure CE Results'!$EI110","v":228548.63514033068},8.4713595004273865E-3,8.1727107764940753E-3]
["CNon-ResidentialProcess anes ProgramCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGChrysler Chiller ProjectNO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CUSTOM NON-LIGHTING","Chrysler Chiller Project","NO BTM","PSP-Business-Commercial-Miscellaneous_Equipment",2017,1,893866,0,0,"No","No","Dx",{"$f":"VLOOKUP($A110,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A110,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A110,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},893866,0,0,{"$f":"$K110*'Measure CE Results'!$DX111","v":6479139.6166113941},{"$f":"$K110*'Measure CE Results'!$DY111","v":694925.02883506345},9.3235087927005456,5784214.5877763303,{"$f":"$K110*'Measure CE Results'!$DZ111","v":6479139.6166113941},{"$f":"$K110*'Measure CE Results'!$EA111","v":694925.02883506345},9.3235087927005456,5784214.5877763303,{"$f":"$K110*'Measure CE Results'!$EB111","v":5634034.4492272995},{"$f":"$K110*'Measure CE Results'!$EC111","v":859156.0938100731},6.5576377678265896,4774878.3554172264,{"$f":"$K110*'Measure CE Results'!$ED111","v":10106802.516236208},{"$f":"$K110*'Measure CE Results'!$EE111","v":694925.02883506345},14.543730757803806,9411877.4874011446,{"$f":"$K110*'Measure CE Results'!$EF111","v":5634034.4492272995},{"$f":"$K110*'Measure CE Results'!$EG111","v":10106802.516236208},0.55744974141687531,-4472768.0670089088,{"$f":"$K110*'Measure CE Results'!$EH111","v":13083.508385759174},{"$f":"$K110*'Measure CE Results'!$EJ111","v":59970937.021587744},{"$f":"$K110*'Measure CE Results'!$EI111","v":859156.0938100731},1.5228325190290094E-2,1.4326207601205274E-2]
["CResidentialASHP - Ducless PilotAir Source Heat Pumpat Pump 2016 ProgramAir Source Heat PumpHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","CUSTOM - Archetype","Residential","ASHP - Ductless Pilot","Space Cooling and Heating","Air Source Heat Pump 2016 Program","Air Source Heat Pump","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Furnace_ECM_3",2016,1,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A111,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A111,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A111,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K111*'Measure CE Results'!$DX112","v":185735.23670896661},{"$f":"$K111*'Measure CE Results'!$DY112","v":138235.29411764705},1.3436166059797585,47499.942591319559,{"$f":"$K111*'Measure CE Results'!$DZ112","v":185735.23670896661},{"$f":"$K111*'Measure CE Results'!$EA112","v":138235.29411764705},1.3436166059797585,47499.942591319559,{"$f":"$K111*'Measure CE Results'!$EB112","v":161508.90148605793},{"$f":"$K111*'Measure CE Results'!$EC112","v":0},{"$error":"#DIV/0!"},161508.90148605793,{"$f":"$K111*'Measure CE Results'!$ED112","v":282101.01169933594},{"$f":"$K111*'Measure CE Results'!$EE112","v":138235.29411764705},2.0407307229313667,143865.71758168889,{"$f":"$K111*'Measure CE Results'!$EF112","v":161508.90148605793},{"$f":"$K111*'Measure CE Results'!$EG112","v":282101.01169933594},0.57252152522655464,-120592.11021327801,{"$f":"$K111*'Measure CE Results'!$EH112","v":380.31863273009026},{"$f":"$K111*'Measure CE Results'!$EJ112","v":1877383.5056857266},{"$f":"$K111*'Measure CE Results'!$EI112","v":0},{"$error":"#DIV/0!"},0]
["CNon-ResidentialRetrocommition PilotRetrocommissioningRetrocommissioningRetrocommissioning ProgramHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Retrocommissioning LDC Innovation Pilot","Miscellaneous       ","Retrocommissioning","Retrocommissioning Program","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Miscellaneous_Equipment",2016,1,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A112,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A112,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A112,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K112*'Measure CE Results'!$DX113","v":813931.12739299354},{"$f":"$K112*'Measure CE Results'!$DY113","v":609320.95098039217},1.335800329995851,204610.17641260137,{"$f":"$K112*'Measure CE Results'!$DZ113","v":813931.12739299354},{"$f":"$K112*'Measure CE Results'!$EA113","v":609320.95098039217},1.335800329995851,204610.17641260137,{"$f":"$K112*'Measure CE Results'!$EB113","v":692426.58269707451},{"$f":"$K112*'Measure CE Results'!$EC113","v":0},{"$error":"#DIV/0!"},692426.58269707451,{"$f":"$K112*'Measure CE Results'!$ED113","v":1305055.5188616498},{"$f":"$K112*'Measure CE Results'!$EE113","v":609320.95098039217},2.1418195398694673,695734.56788125762,{"$f":"$K112*'Measure CE Results'!$EF113","v":707766.19773303787},{"$f":"$K112*'Measure CE Results'!$EG113","v":1305055.5188616498},0.54232650450794262,-597289.32112861192,{"$f":"$K112*'Measure CE Results'!$EH113","v":2118.6607513416648},{"$f":"$K112*'Measure CE Results'!$EJ113","v":9462790.5855705813},{"$f":"$K112*'Measure CE Results'!$EI113","v":0},{"$error":"#DIV/0!"},0]
["CResidentialWhole Homeot ProgramWhole Home Pilot Hisome Pilot HistoricalARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","CUSTOM - Archetype","Residential","Whole Home Pilot Program","Space Cooling and Heating","Whole Home Pilot Historical","ARCHETYPE - ECM FURNACE","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Furnace_ECM_3",2017,1,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A113,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A113,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A113,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K113*'Measure CE Results'!$DX114","v":301752.29806382785},{"$f":"$K113*'Measure CE Results'!$DY114","v":282583.62168396771},1.0678336425360766,19168.676379860146,{"$f":"$K113*'Measure CE Results'!$DZ114","v":301752.29806382785},{"$f":"$K113*'Measure CE Results'!$EA114","v":282583.62168396771},1.0678336425360766,19168.676379860146,{"$f":"$K113*'Measure CE Results'!$EB114","v":262393.30266419816},{"$f":"$K113*'Measure CE Results'!$EC114","v":0},{"$error":"#DIV/0!"},262393.30266419816,{"$f":"$K113*'Measure CE Results'!$ED114","v":463456.76209010865},{"$f":"$K113*'Measure CE Results'!$EE114","v":282583.62168396771},1.6400694397229558,180873.14040614094,{"$f":"$K113*'Measure CE Results'!$EF114","v":262393.30266419816},{"$f":"$K113*'Measure CE Results'!$EG114","v":463456.76209010865},0.56616565800194696,-201063.45942591049,{"$f":"$K113*'Measure CE Results'!$EH114","v":547.64018806109789},{"$f":"$K113*'Measure CE Results'!$EJ114","v":3025653.7794430912},{"$f":"$K113*'Measure CE Results'!$EI114","v":0},{"$error":"#DIV/0!"},0]
["CNon-ResidentialSOE Energyance PilotPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGHistorical ResultHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","CUSTOM - Archetype","Non-Residential","SOE Energy Performance Pilot","Miscellaneous       ","PRESCRIPTIVE LIGHTING","Historical Result","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2017,1,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A114,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A114,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A114,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K114*'Measure CE Results'!$DX115","v":332678.66943823686},{"$f":"$K114*'Measure CE Results'!$DY115","v":0},{"$error":"#DIV/0!"},332678.66943823686,{"$f":"$K114*'Measure CE Results'!$DZ115","v":332678.66943823686},{"$f":"$K114*'Measure CE Results'!$EA115","v":0},{"$error":"#DIV/0!"},332678.66943823686,{"$f":"$K114*'Measure CE Results'!$EB115","v":287330.17096264474},{"$f":"$K114*'Measure CE Results'!$EC115","v":0},{"$error":"#DIV/0!"},287330.17096264474,{"$f":"$K114*'Measure CE Results'!$ED115","v":938819.9706799516},{"$f":"$K114*'Measure CE Results'!$EE115","v":0},{"$error":"#DIV/0!"},938819.9706799516,{"$f":"$K114*'Measure CE Results'!$EF115","v":289285.79951151035},{"$f":"$K114*'Measure CE Results'!$EG115","v":938819.9706799516},0.30813767127470848,-649534.17116844119,{"$f":"$K114*'Measure CE Results'!$EH115","v":0},{"$f":"$K114*'Measure CE Results'!$EJ115","v":6493325.1708054626},{"$f":"$K114*'Measure CE Results'!$EI115","v":0},{"$error":"#DIV/0!"},0]
["CNon-ResidentialProcess anes ProgramCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGADM CHPNO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CUSTOM NON-LIGHTING","ADM CHP","NO BTM","PSP-Business-Commercial-Miscellaneous_Equipment",2020,1,3170000,0,0,"No","No","Dx",{"$f":"VLOOKUP($A115,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A115,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A115,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},3170000,0,0,{"$f":"$K115*'Measure CE Results'!$DX116","v":54458718.318254717},{"$f":"$K115*'Measure CE Results'!$DY116","v":15746777.079471538},3.4584040939558633,38711941.238783181,{"$f":"$K115*'Measure CE Results'!$DZ116","v":54458718.318254717},{"$f":"$K115*'Measure CE Results'!$EA116","v":15746777.079471538},3.4584040939558633,38711941.238783181,{"$f":"$K115*'Measure CE Results'!$EB116","v":47355407.233264975},{"$f":"$K115*'Measure CE Results'!$EC116","v":2871166.6671608333},16.49343724099883,44484240.566104144,{"$f":"$K115*'Measure CE Results'!$ED116","v":102078387.35111064},{"$f":"$K115*'Measure CE Results'!$EE116","v":15746777.079471538},6.4824939627923142,86331610.271639094,{"$f":"$K115*'Measure CE Results'!$EF116","v":47355407.233264975},{"$f":"$K115*'Measure CE Results'!$EG116","v":102078387.35111064},0.46391218025790781,-54722980.117845662,{"$f":"$K115*'Measure CE Results'!$EH116","v":69565.768400346613},{"$f":"$K115*'Measure CE Results'!$EJ116","v":609352794.36505938},{"$f":"$K115*'Measure CE Results'!$EI116","v":2871166.6671608333},2.4229094463936868E-2,4.7118298196245504E-3]
["CNon-ResidentialProcess anes ProgramCHPCHPwfcu - chp 2017NO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CHP","wfcu - chp 2017","NO BTM","PSP-Business-Commercial-Miscellaneous_Equipment",2018,1,944800,0,0,"No","No","Dx",{"$f":"VLOOKUP($A116,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A116,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A116,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},944800,0,0,{"$f":"$K116*'Measure CE Results'!$DX117","v":4486396.4620459443},{"$f":"$K116*'Measure CE Results'!$DY117","v":1271865.9166857826},3.5274130733344582,3214530.5453601619,{"$f":"$K116*'Measure CE Results'!$DZ117","v":4486396.4620459443},{"$f":"$K116*'Measure CE Results'!$EA117","v":1271865.9166857826},3.5274130733344582,3214530.5453601619,{"$f":"$K116*'Measure CE Results'!$EB117","v":3901214.3148225602},{"$f":"$K116*'Measure CE Results'!$EC117","v":890306.14168004773},4.3818795942042961,3010908.1731425123,{"$f":"$K116*'Measure CE Results'!$ED117","v":9179246.1881794669},{"$f":"$K116*'Measure CE Results'!$EE117","v":1271865.9166857826},7.2171492826057237,7907380.2714936845,{"$f":"$K116*'Measure CE Results'!$EF117","v":3901214.3148225602},{"$f":"$K116*'Measure CE Results'!$EG117","v":9179246.1881794669},0.42500377861597516,-5278031.8733569067,{"$f":"$K116*'Measure CE Results'!$EH117","v":6057.7668011289279},{"$f":"$K116*'Measure CE Results'!$EJ117","v":52752524.266214699},{"$f":"$K116*'Measure CE Results'!$EI117","v":890306.14168004773},6.8041390680487158E-3,1.6877033925184949E-2]
["CNon-ResidentialProcess anes ProgramCHPCHPh.lodge chp 2017NO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CHP","h.lodge chp 2017","NO BTM","PSP-Business-Commercial-Miscellaneous_Equipment",2018,1,506200,0,0,"No","No","Dx",{"$f":"VLOOKUP($A117,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A117,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A117,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},506200,0,0,{"$f":"$K117*'Measure CE Results'!$DX118","v":2199917.0232865498},{"$f":"$K117*'Measure CE Results'!$DY118","v":681433.66535387712},3.2283656284344349,1518483.3579326728,{"$f":"$K117*'Measure CE Results'!$DZ118","v":2199917.0232865498},{"$f":"$K117*'Measure CE Results'!$EA118","v":681433.66535387712},3.2283656284344349,1518483.3579326728,{"$f":"$K117*'Measure CE Results'!$EB118","v":1912971.3245970001},{"$f":"$K117*'Measure CE Results'!$EC118","v":477003.56574771396},4.0103920850117207,1435967.7588492862,{"$f":"$K117*'Measure CE Results'!$ED118","v":4541687.1658812426},{"$f":"$K117*'Measure CE Results'!$EE118","v":681433.66535387712},6.6648998967825976,3860253.5005273656,{"$f":"$K117*'Measure CE Results'!$EF118","v":1912971.3245970001},{"$f":"$K117*'Measure CE Results'!$EG118","v":4541687.1658812426},0.42120279418800927,-2628715.8412842425,{"$f":"$K117*'Measure CE Results'!$EH118","v":2970.1841098558498},{"$f":"$K117*'Measure CE Results'!$EJ118","v":25868484.878363147},{"$f":"$K117*'Measure CE Results'!$EI118","v":477003.56574771396},6.2267545216355318E-3,1.8439563352498006E-2]
["CNon-ResidentialProcess anes ProgramCHPCHPc.salt chpNO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CHP","c.salt chp","NO BTM","PSP-Business-Commercial-Miscellaneous_Equipment",2018,1,2522625,0,0,"No","No","Dx",{"$f":"VLOOKUP($A118,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A118,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A118,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},2522625,0,0,{"$f":"$K118*'Measure CE Results'!$DX119","v":13018405.421243692},{"$f":"$K118*'Measure CE Results'!$DY119","v":4381798.8556437576},2.9710184903800374,8636606.5655999333,{"$f":"$K118*'Measure CE Results'!$DZ119","v":13018405.421243692},{"$f":"$K118*'Measure CE Results'!$EA119","v":4381798.8556437576},2.9710184903800374,8636606.5655999333,{"$f":"$K118*'Measure CE Results'!$EB119","v":11320352.540211907},{"$f":"$K118*'Measure CE Results'!$EC119","v":2377125.8791867383},4.7622015473933681,8943226.6610251684,{"$f":"$K118*'Measure CE Results'!$ED119","v":26423918.170053039},{"$f":"$K118*'Measure CE Results'!$EE119","v":4381798.8556437576},6.0303813663237937,22042119.314409282,{"$f":"$K118*'Measure CE Results'!$EF119","v":11320352.540211907},{"$f":"$K118*'Measure CE Results'!$EG119","v":26423918.170053039},0.42841309405209926,-15103565.629841132,{"$f":"$K118*'Measure CE Results'!$EH119","v":17586.307496300644},{"$f":"$K118*'Measure CE Results'!$EJ119","v":153038746.41779724},{"$f":"$K118*'Measure CE Results'!$EI119","v":2377125.8791867383},7.3981389249429515E-3,1.5532836845756447E-2]
["CNon-ResidentialProcess anes ProgramCHPCHPintnl nutrientsNO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CHP","intnl nutrients","NO BTM","PSP-Business-Commercial-Miscellaneous_Equipment",2018,1,78000,0,0,"No","No","Dx",{"$f":"VLOOKUP($A119,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A119,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A119,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},78000,0,0,{"$f":"$K119*'Measure CE Results'!$DX120","v":312262.86446210527},{"$f":"$K119*'Measure CE Results'!$DY120","v":105001.63156381354},2.9738858321675798,207261.23289829172,{"$f":"$K119*'Measure CE Results'!$DZ120","v":312262.86446210527},{"$f":"$K119*'Measure CE Results'!$EA120","v":105001.63156381354},2.9738858321675798,207261.23289829172,{"$f":"$K119*'Measure CE Results'!$EB120","v":271532.92561922199},{"$f":"$K119*'Measure CE Results'!$EC120","v":73501.142094669485},3.6942681144938883,198031.78352455251,{"$f":"$K119*'Measure CE Results'!$ED120","v":649737.63938731828},{"$f":"$K119*'Measure CE Results'!$EE120","v":105001.63156381354},6.1878813663237953,544736.00782350474,{"$f":"$K119*'Measure CE Results'!$EF120","v":271532.92561922199},{"$f":"$K119*'Measure CE Results'!$EG120","v":649737.63938731828},0.41791164488372384,-378204.71376809629,{"$f":"$K119*'Measure CE Results'!$EH120","v":422.63489310201822},{"$f":"$K119*'Measure CE Results'!$EJ120","v":3667287.9325923766},{"$f":"$K119*'Measure CE Results'!$EI120","v":73501.142094669485},5.7500452517821338E-3,2.0042370123556707E-2]
["CNon-ResidentialProcess anes ProgramCHPCHPwfcu-eeNO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CHP","wfcu-ee","NO BTM","PSP-Business-Commercial-Miscellaneous_Equipment",2018,1,74364,0,0,"No","No","Dx",{"$f":"VLOOKUP($A120,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A120,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A120,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},74364,0,0,{"$f":"$K120*'Measure CE Results'!$DX121","v":400419.73030560935},{"$f":"$K120*'Measure CE Results'!$DY121","v":100106.94012322348},3.9999197839103395,300312.79018238588,{"$f":"$K120*'Measure CE Results'!$DZ121","v":400419.73030560935},{"$f":"$K120*'Measure CE Results'!$EA121","v":100106.94012322348},3.9999197839103395,300312.79018238588,{"$f":"$K120*'Measure CE Results'!$EB121","v":348191.06983096467},{"$f":"$K120*'Measure CE Results'!$EC121","v":70074.858086256427},4.9688444520625348,278116.21174470824,{"$f":"$K120*'Measure CE Results'!$ED121","v":810317.12768527423},{"$f":"$K120*'Measure CE Results'!$EE121","v":100106.94012322348},8.0945149925453705,710210.18756205076,{"$f":"$K120*'Measure CE Results'!$EF121","v":348191.06983096467},{"$f":"$K120*'Measure CE Results'!$EG121","v":810317.12768527423},0.42969728509330174,-462126.05785430956,{"$f":"$K120*'Measure CE Results'!$EH121","v":540.03347451924549},{"$f":"$K120*'Measure CE Results'!$EJ121","v":4711054.4980225144},{"$f":"$K120*'Measure CE Results'!$EI121","v":70074.858086256427},7.7065225569848232E-3,1.4874559000680347E-2]
["CNon-ResidentialProcess anes ProgramStudies in 2017 2018Studies in 2017 2018Detailed Engineering StudiesNO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Study","Studies in 2017 2018","Detailed Engineering Studies","NO BTM","PSP-Business-Commercial-Miscellaneous_Equipment",2018,1,353273,0,0,"No","No","Dx",{"$f":"VLOOKUP($A121,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A121,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A121,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},353273,0,0,{"$f":"$K121*'Measure CE Results'!$DX122","v":291.7333042310795},{"$f":"$K121*'Measure CE Results'!$DY122","v":0},{"$error":"#DIV/0!"},291.7333042310795,{"$f":"$K121*'Measure CE Results'!$DZ122","v":291.7333042310795},{"$f":"$K121*'Measure CE Results'!$EA122","v":0},{"$error":"#DIV/0!"},291.7333042310795,{"$f":"$K121*'Measure CE Results'!$EB122","v":253.68113411398218},{"$f":"$K121*'Measure CE Results'!$EC122","v":332897.03809243807},7.6204082670011805E-4,-332643.35695832409,{"$f":"$K121*'Measure CE Results'!$ED122","v":332897.2225594027},{"$f":"$K121*'Measure CE Results'!$EE122","v":0},{"$error":"#DIV/0!"},332897.2225594027,{"$f":"$K121*'Measure CE Results'!$EF122","v":253.68113411398218},{"$f":"$K121*'Measure CE Results'!$EG122","v":332897.2225594027},7.6204040443357839E-4,-332643.54142528871,{"$f":"$K121*'Measure CE Results'!$EH122","v":1.1739858141722725},{"$f":"$K121*'Measure CE Results'!$EJ122","v":1.1739858141722725},{"$f":"$K121*'Measure CE Results'!$EI122","v":332897.03809243807},3.5265733239905933E-6,283561.38044747128]
["CNon-ResidentialProcess anes ProgramProgress Payment ADMss Payment ADM - CHPProgress PaymentNO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Study","Progress Payment ADM - CHP","Progress Payment","NO BTM","PSP-Business-Commercial-Miscellaneous_Equipment",2018,1,3000000,0,0,"No","No","Dx",{"$f":"VLOOKUP($A122,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A122,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A122,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},3000000,0,0,{"$f":"$K122*'Measure CE Results'!$DX123","v":291.7333042310795},{"$f":"$K122*'Measure CE Results'!$DY123","v":0},{"$error":"#DIV/0!"},291.7333042310795,{"$f":"$K122*'Measure CE Results'!$DZ123","v":291.7333042310795},{"$f":"$K122*'Measure CE Results'!$EA123","v":0},{"$error":"#DIV/0!"},291.7333042310795,{"$f":"$K122*'Measure CE Results'!$EB123","v":253.68113411398218},{"$f":"$K122*'Measure CE Results'!$EC123","v":2826967.0036411337},8.9736149656943599E-5,-2826713.3225070196,{"$f":"$K122*'Measure CE Results'!$ED123","v":2826967.1881080982},{"$f":"$K122*'Measure CE Results'!$EE123","v":0},{"$error":"#DIV/0!"},2826967.1881080982,{"$f":"$K122*'Measure CE Results'!$EF123","v":253.68113411398218},{"$f":"$K122*'Measure CE Results'!$EG123","v":2826967.1881080982},8.9736143801426343E-5,-2826713.5069739842,{"$f":"$K122*'Measure CE Results'!$EH123","v":1.1739858141722725},{"$f":"$K122*'Measure CE Results'!$EJ123","v":1.1739858141722725},{"$f":"$K122*'Measure CE Results'!$EI123","v":2826967.0036411337},4.15281045962043E-7,2408007.8051320473]
["CNon-ResidentialProcess anes ProgramProgress Payment ADMss Payment ADM - CHPProgress PaymentNO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Study","Progress Payment ADM - CHP","Progress Payment","NO BTM","PSP-Business-Commercial-Miscellaneous_Equipment",2019,1,6000000,0,0,"No","No","Dx",{"$f":"VLOOKUP($A123,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A123,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A123,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},6000000,0,0,{"$f":"$K123*'Measure CE Results'!$DX124","v":291.7341697866384},{"$f":"$K123*'Measure CE Results'!$DY124","v":0},{"$error":"#DIV/0!"},291.7341697866384,{"$f":"$K123*'Measure CE Results'!$DZ124","v":291.7341697866384},{"$f":"$K123*'Measure CE Results'!$EA124","v":0},{"$error":"#DIV/0!"},291.7341697866384,{"$f":"$K123*'Measure CE Results'!$EB124","v":253.68188677098993},{"$f":"$K123*'Measure CE Results'!$EC124","v":5543072.5561590856},4.5765572108399676E-5,-5542818.8742723148,{"$f":"$K123*'Measure CE Results'!$ED124","v":5543072.740364816},{"$f":"$K123*'Measure CE Results'!$EE124","v":0},{"$error":"#DIV/0!"},5543072.740364816,{"$f":"$K123*'Measure CE Results'!$EF124","v":253.68188677098993},{"$f":"$K123*'Measure CE Results'!$EG124","v":5543072.740364816},4.5765570587531914E-5,-5542819.0584780453,{"$f":"$K123*'Measure CE Results'!$EH124","v":1.1509664844826206},{"$f":"$K123*'Measure CE Results'!$EJ124","v":1.1509664844826206},{"$f":"$K123*'Measure CE Results'!$EI124","v":5543072.5561590856},2.0764052298102158E-7,4816015.6102640927]
["CNon-ResidentialProcess anes ProgramCHPCHPFAC - CHP (2019)NO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CHP","FAC - CHP (2019)","NO BTM","PSP-Business-Commercial-Miscellaneous_Equipment",2019,1,1126800,0,0,"No","No","Dx",{"$f":"VLOOKUP($A124,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A124,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A124,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},1126800,0,0,{"$f":"$K124*'Measure CE Results'!$DX125","v":4707136.1817605142},{"$f":"$K124*'Measure CE Results'!$DY125","v":1487127.1800666805},3.1652546230440448,3220009.0016938336,{"$f":"$K124*'Measure CE Results'!$DZ125","v":4707136.1817605142},{"$f":"$K124*'Measure CE Results'!$EA125","v":1487127.1800666805},3.1652546230440448,3220009.0016938336,{"$f":"$K124*'Measure CE Results'!$EB125","v":4093161.897183056},{"$f":"$K124*'Measure CE Results'!$EC125","v":1040989.0260466762},3.9319933205516091,3052172.8711363799,{"$f":"$K124*'Measure CE Results'!$ED125","v":9648688.8538967501},{"$f":"$K124*'Measure CE Results'!$EE125","v":1487127.1800666805},6.4881396717287609,8161561.6738300696,{"$f":"$K124*'Measure CE Results'!$EF125","v":4093161.897183056},{"$f":"$K124*'Measure CE Results'!$EG125","v":9648688.8538967501},0.42421949335945047,-5555526.9567136941,{"$f":"$K124*'Measure CE Results'!$EH125","v":6180.6900216716713},{"$f":"$K124*'Measure CE Results'!$EJ125","v":53783202.092437558},{"$f":"$K124*'Measure CE Results'!$EI125","v":1040989.0260466762},5.9373248584030118E-3,1.93552816780511E-2]
["CNon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","CUSTOM - Archetype","Non-Residential","Retrofit","Lighting 2019 Projects","PRESCRIPTIVE LIGHTING","ARCHETYPE - PRESCRIPTIVE LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2019,1.7664543377931111E-2,{"$f":"1968/K125","v":111409.61630849096},0,0,"No","No","Dx",{"$f":"VLOOKUP($A125,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A125,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A125,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},1968,0,0,{"$f":"$K125*'Measure CE Results'!$DX126","v":11119.054080977878},{"$f":"$K125*'Measure CE Results'!$DY126","v":0},{"$error":"#DIV/0!"},11119.054080977878,{"$f":"$K125*'Measure CE Results'!$DZ126","v":11119.054080977878},{"$f":"$K125*'Measure CE Results'!$EA126","v":0},{"$error":"#DIV/0!"},11119.054080977878,{"$f":"$K125*'Measure CE Results'!$EB126","v":9634.1973937786424},{"$f":"$K125*'Measure CE Results'!$EC126","v":1818.1277984201799},5.2989660034624935,7816.0695953584627,{"$f":"$K125*'Measure CE Results'!$ED126","v":23891.976583534539},{"$f":"$K125*'Measure CE Results'!$EE126","v":0},{"$error":"#DIV/0!"},23891.976583534539,{"$f":"$K125*'Measure CE Results'!$EF126","v":9668.7426791111993},{"$f":"$K125*'Measure CE Results'!$EG126","v":23891.976583534539},0.40468575905831655,-14223.233904423339,{"$f":"$K125*'Measure CE Results'!$EH126","v":12.472116063891292},{"$f":"$K125*'Measure CE Results'!$EJ126","v":147296.9519397761},{"$f":"$K125*'Measure CE Results'!$EI126","v":1818.1277984201799},6.8598676477685718E-3,1.2343281883820247E-2]
["CNon-ResidentialRetrofitRetrofitCUSTOM LIGHTINGCUSTOM LIGHTINGARCHETYPE - CUSTOM LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","CUSTOM - Archetype","Non-Residential","Retrofit","Lighting 2019 Projects","CUSTOM LIGHTING","ARCHETYPE - CUSTOM LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2019,1.9342846519654742,{"$f":"15339.65/K126","v":7930.3994809724645},0,0,"No","No","Dx",{"$f":"VLOOKUP($A126,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A126,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68},{"$f":"VLOOKUP($A126,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73099999999999998},15339.65,0,0,{"$f":"$K126*'Measure CE Results'!$DX127","v":37044.665230452418},{"$f":"$K126*'Measure CE Results'!$DY127","v":60892.372336992783},0.60836298223755325,-23847.707106540365,{"$f":"$K126*'Measure CE Results'!$DZ127","v":37044.665230452418},{"$f":"$K126*'Measure CE Results'!$EA127","v":60892.372336992783},0.60836298223755325,-23847.707106540365,{"$f":"$K126*'Measure CE Results'!$EB127","v":29389.19147358703},{"$f":"$K126*'Measure CE Results'!$EC127","v":14171.465489347618},2.073828673236247,15217.725984239412,{"$f":"$K126*'Measure CE Results'!$ED127","v":107976.99392863915},{"$f":"$K126*'Measure CE Results'!$EE127","v":89547.606377930555},1.2058054737156056,18429.38755070859,{"$f":"$K126*'Measure CE Results'!$EF127","v":32212.752374306456},{"$f":"$K126*'Measure CE Results'!$EG127","v":77959.224828065868},0.41320000866285728,-45746.472453759416,{"$f":"$K126*'Measure CE Results'!$EH127","v":44.348373099654495},{"$f":"$K126*'Measure CE Results'!$EJ127","v":428645.93422924966},{"$f":"$K126*'Measure CE Results'!$EI127","v":14171.465489347618},3.1294133364675801E-3,3.3061005267271223E-2]
["CNon-ResidentialSmall Busis Lighting2018 YTD Historical2018 YTD HistoricalARCHETYPE - PAST PARTICIPANTBUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND","CUSTOM - Archetype","Non-Residential","Small Business Lighting","Lighting","2018 YTD Historical","ARCHETYPE - PAST PARTICIPANT","BUSINESS CASE","PSP-Business-Commercial-Lighting_Small Business",2018,1,67391.62,0,0,"No","No","Dx",{"$f":"VLOOKUP($A127,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A127,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A127,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},67391.62,0,0,{"$f":"$K127*'Measure CE Results'!$DX128","v":313725.81747882505},{"$f":"$K127*'Measure CE Results'!$DY128","v":261844.04942292185},1.1981399545654958,51881.768055903201,{"$f":"$K127*'Measure CE Results'!$DZ128","v":313725.81747882505},{"$f":"$K127*'Measure CE Results'!$EA128","v":261844.04942292185},1.1981399545654958,51881.768055903201,{"$f":"$K127*'Measure CE Results'!$EB128","v":272805.05867723917},{"$f":"$K127*'Measure CE Results'!$EC128","v":63504.628687307297},4.2958295216639044,209300.42998993187,{"$f":"$K127*'Measure CE Results'!$ED128","v":503984.06467534183},{"$f":"$K127*'Measure CE Results'!$EE128","v":261844.04942292185},1.9247489709469143,242140.01525241998,{"$f":"$K127*'Measure CE Results'!$EF128","v":272805.05867723917},{"$f":"$K127*'Measure CE Results'!$EG128","v":503984.06467534183},0.54129699289793154,-231179.00599810266,{"$f":"$K127*'Measure CE Results'!$EH128","v":670.3405619474056},{"$f":"$K127*'Measure CE Results'!$EJ128","v":3038639.801879216},{"$f":"$K127*'Measure CE Results'!$EI128","v":63504.628687307297},1.0555774843564859E-2,2.0899031417950065E-2]
["CResidentialHome Assisce ProgramHAP HOMEHAP HOMEARCHETYPE - HAP HOMEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","CUSTOM - Archetype","Residential","Home Assistance Program","HAP Home","HAP HOME","ARCHETYPE - HAP HOME","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Furnace_ECM_3",2018,4.6412022542266698,{"$f":"15863/K128","v":3417.8644090663829},0,0,"No","No","Dx",{"$f":"VLOOKUP($A128,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A128,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A128,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},15863,0,0,{"$f":"$K128*'Measure CE Results'!$DX129","v":2743.5678848784723},{"$f":"$K128*'Measure CE Results'!$DY129","v":0},{"$error":"#DIV/0!"},2743.5678848784723,{"$f":"$K128*'Measure CE Results'!$DZ129","v":2743.5678848784723},{"$f":"$K128*'Measure CE Results'!$EA129","v":0},{"$error":"#DIV/0!"},2743.5678848784723,{"$f":"$K128*'Measure CE Results'!$EB129","v":2385.71120424215},{"$f":"$K128*'Measure CE Results'!$EC129","v":14948.059192919769},0.15960006402517829,-12562.347988677619,{"$f":"$K128*'Measure CE Results'!$ED129","v":22450.560720022779},{"$f":"$K128*'Measure CE Results'!$EE129","v":0},{"$error":"#DIV/0!"},22450.560720022779,{"$f":"$K128*'Measure CE Results'!$EF129","v":2385.71120424215},{"$f":"$K128*'Measure CE Results'!$EG129","v":22450.560720022779},0.10626510553540106,-20064.849515780628,{"$f":"$K128*'Measure CE Results'!$EH129","v":0},{"$f":"$K128*'Measure CE Results'!$EJ129","v":51755.877553689214},{"$f":"$K128*'Measure CE Results'!$EI129","v":14948.059192919769},0,0.28881858253515896]
[{"$f":"CONCATENATE(TRIM(LEFT(B129,1)),TRIM(LEFT(C129,20)),TRIM(LEFT(D129,10)),TRIM(RIGHT(D129,10)),TRIM(LEFT(F129,20)),TRIM(RIGHT(F129,20)),TRIM(LEFT(G129,105)),TRIM(LEFT(H129,20)),TRIM(RIGHT(H129,20)),TRIM(LEFT(I129,1)),TRIM(RIGHT(I129,25)),TRIM(LEFT(O129,1)),TRIM(LEFT(P129,1)),TRIM(LEFT(Q129,1)))","v":"CNon-ResidentialProcess anes ProgramAdvanced Payment FCAnced Payment FCA -EEProgress PaymentNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Advanced Payment","Advanced Payment FCA -EE","Progress Payment","NO BTM","PSP-Business-Commercial-Miscellaneous_Equipment",2018,1,{"$f":"361500*2","v":723000},0,0,"No","No","Dx",{"$f":"VLOOKUP($A129,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A129,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A129,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},723000,0,0,{"$f":"$K129*'Measure CE Results'!$DX130","v":291.7333042310795},{"$f":"$K129*'Measure CE Results'!$DY130","v":0},{"$error":"#DIV/0!"},291.7333042310795,{"$f":"$K129*'Measure CE Results'!$DZ130","v":291.7333042310795},{"$f":"$K129*'Measure CE Results'!$EA130","v":0},{"$error":"#DIV/0!"},291.7333042310795,{"$f":"$K129*'Measure CE Results'!$EB130","v":253.68113411398218},{"$f":"$K129*'Measure CE Results'!$EC130","v":681299.04787751322},3.7234916870101074E-4,-681045.3667433993,{"$f":"$K129*'Measure CE Results'!$ED130","v":681299.2323444779},{"$f":"$K129*'Measure CE Results'!$EE130","v":0},{"$error":"#DIV/0!"},681299.2323444779,{"$f":"$K129*'Measure CE Results'!$EF130","v":253.68113411398218},{"$f":"$K129*'Measure CE Results'!$EG130","v":681299.2323444779},3.7234906788463277E-4,-681045.55121036398,{"$f":"$K129*'Measure CE Results'!$EH130","v":1.1739858141722725},{"$f":"$K129*'Measure CE Results'!$EJ130","v":1.1739858141722725},{"$f":"$K129*'Measure CE Results'!$EI130","v":681299.04787751322},1.7231578670624189E-6,580329.88103682338]
["CNon-ResidentialProcess anes ProgramStudies in 2017 2018Studies in 2017 2018Detailed Engineering StudiesNO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Study","Studies in 2017 2018","Detailed Engineering Studies","NO BTM","PSP-Business-Commercial-Miscellaneous_Equipment",2016,1,46570,0,0,"No","No","Dx",{"$f":"VLOOKUP($A130,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A130,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A130,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},46570,0,0,{"$f":"$K130*'Measure CE Results'!$DX131","v":272.13057838948367},{"$f":"$K130*'Measure CE Results'!$DY131","v":0},{"$error":"#DIV/0!"},272.13057838948367,{"$f":"$K130*'Measure CE Results'!$DZ131","v":272.13057838948367},{"$f":"$K130*'Measure CE Results'!$EA131","v":0},{"$error":"#DIV/0!"},272.13057838948367,{"$f":"$K130*'Measure CE Results'!$EB131","v":236.6352855560728},{"$f":"$K130*'Measure CE Results'!$EC131","v":45656.862745098035},5.1829072636288233E-3,-45420.227459541959,{"$f":"$K130*'Measure CE Results'!$ED131","v":45657.047504470393},{"$f":"$K130*'Measure CE Results'!$EE131","v":0},{"$error":"#DIV/0!"},45657.047504470393,{"$f":"$K130*'Measure CE Results'!$EF131","v":236.6352855560728},{"$f":"$K130*'Measure CE Results'!$EG131","v":45657.047504470393},5.1828862900717195E-3,-45420.412218914316,{"$f":"$K130*'Measure CE Results'!$EH131","v":1.2214148410648331},{"$f":"$K130*'Measure CE Results'!$EJ131","v":1.2214148410648331},{"$f":"$K130*'Measure CE Results'!$EI131","v":45656.862745098035},2.6752053637237061E-5,37380.30782833312]
["CNon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","CUSTOM - Archetype","Non-Residential","Retrofit","Lighting 2015 - 2018 projects","PRESCRIPTIVE LIGHTING","ARCHETYPE - PRESCRIPTIVE LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2018,7.5407854065126099,{"$f":"1400316.18/K131","v":185698.98286597771},0,0,"No","No","Dx",{"$f":"VLOOKUP($A131,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A131,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A131,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},1400316.18,0,0,{"$f":"$K131*'Measure CE Results'!$DX132","v":4661463.0583566036},{"$f":"$K131*'Measure CE Results'!$DY132","v":0},{"$error":"#DIV/0!"},4661463.0583566036,{"$f":"$K131*'Measure CE Results'!$DZ132","v":4661463.0583566036},{"$f":"$K131*'Measure CE Results'!$EA132","v":0},{"$error":"#DIV/0!"},4661463.0583566036,{"$f":"$K131*'Measure CE Results'!$EB132","v":4038699.1624795487},{"$f":"$K131*'Measure CE Results'!$EC132","v":1319549.2118415993},3.0606658139282494,2719149.9506379496,{"$f":"$K131*'Measure CE Results'!$ED132","v":10763320.877320616},{"$f":"$K131*'Measure CE Results'!$EE132","v":0},{"$error":"#DIV/0!"},10763320.877320616,{"$f":"$K131*'Measure CE Results'!$EF132","v":4053446.1377013945},{"$f":"$K131*'Measure CE Results'!$EG132","v":10763320.877320616},0.37659809494692364,-6709874.7396192215,{"$f":"$K131*'Measure CE Results'!$EH132","v":5430.6833619503896},{"$f":"$K131*'Measure CE Results'!$EJ132","v":64136919.674861699},{"$f":"$K131*'Measure CE Results'!$EI132","v":1319549.2118415993},4.115559551106986E-3,2.0573941164168399E-2]
["CNon-ResidentialRetrofitRetrofitENGINEERED LIGHTINGENGINEERED LIGHTINGARCHETYPE - ENGINEERED LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","CUSTOM - Archetype","Non-Residential","Retrofit","Lighting 2015 - 2018 projects","ENGINEERED LIGHTING","ARCHETYPE - ENGINEERED LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2018,1,24841.55,0,0,"No","No","Dx",{"$f":"VLOOKUP($A132,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A132,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A132,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},24841.55,0,0,{"$f":"$K132*'Measure CE Results'!$DX133","v":405801.08892714285},{"$f":"$K132*'Measure CE Results'!$DY133","v":219299.8639286549},1.8504393101637429,186501.22499848795,{"$f":"$K132*'Measure CE Results'!$DZ133","v":405801.08892714285},{"$f":"$K132*'Measure CE Results'!$EA133","v":219299.8639286549},1.8504393101637429,186501.22499848795,{"$f":"$K132*'Measure CE Results'!$EB133","v":350940.35162566701},{"$f":"$K132*'Measure CE Results'!$EC133","v":23408.747389767137},14.991846670919116,327531.60423589987,{"$f":"$K132*'Measure CE Results'!$ED133","v":638343.91307057778},{"$f":"$K132*'Measure CE Results'!$EE133","v":219299.8639286549},2.9108267631130449,419044.04914192285,{"$f":"$K132*'Measure CE Results'!$EF133","v":352870.51211055904},{"$f":"$K132*'Measure CE Results'!$EG133","v":638343.91307057778},0.55279059592371227,-285473.40096001874,{"$f":"$K132*'Measure CE Results'!$EH133","v":809.99484568644846},{"$f":"$K132*'Measure CE Results'!$EJ133","v":4241828.529637482},{"$f":"$K132*'Measure CE Results'!$EI133","v":23408.747389767137},3.4602229337590627E-2,5.5185510744272612E-3]
["CNon-ResidentialRetrofitRetrofitCUSTOM LIGHTINGCUSTOM LIGHTINGARCHETYPE - CUSTOM LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","CUSTOM - Archetype","Non-Residential","Retrofit","Lighting 2015 - 2018 projects","CUSTOM LIGHTING","ARCHETYPE - CUSTOM LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2018,502.48566542886999,{"$f":"2419938.74/K133","v":4815.9358694035382},0,0,"No","No","Dx",{"$f":"VLOOKUP($A133,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A133,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68},{"$f":"VLOOKUP($A133,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73099999999999998},2419938.7400000002,0,0,{"$f":"$K133*'Measure CE Results'!$DX134","v":9481112.4647464007},{"$f":"$K133*'Measure CE Results'!$DY134","v":16134902.94008668},0.58761509133041412,-6653790.4753402788,{"$f":"$K133*'Measure CE Results'!$DZ134","v":9481112.4647464007},{"$f":"$K133*'Measure CE Results'!$EA134","v":16134902.94008668},0.58761509133041412,-6653790.4753402788,{"$f":"$K133*'Measure CE Results'!$EB134","v":7510945.06014298},{"$f":"$K133*'Measure CE Results'!$EC134","v":2280362.3229376338},3.2937507275015605,5230582.7372053461,{"$f":"$K133*'Measure CE Results'!$ED134","v":26706791.975527249},{"$f":"$K133*'Measure CE Results'!$EE134","v":23727798.441303935},1.1255486699110551,2978993.5342233144,{"$f":"$K133*'Measure CE Results'!$EF134","v":8244445.6215186091},{"$f":"$K133*'Measure CE Results'!$EG134","v":18890334.486698572},0.43643724928872213,-10645888.865179963,{"$f":"$K133*'Measure CE Results'!$EH134","v":11751.17125595988},{"$f":"$K133*'Measure CE Results'!$EJ134","v":113580080.37814739},{"$f":"$K133*'Measure CE Results'!$EI134","v":2280362.3229376338},5.1532035667128783E-3,2.0077132498458519E-2]
["CNon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","CUSTOM - Archetype","Non-Residential","Retrofit","2018 Progress to date","PRESCRIPTIVE LIGHTING","ARCHETYPE - PRESCRIPTIVE LIGHTING","HISTORICAL PERFORMANCE","PSP-Business-Commercial-Lighting_Interior_General",2018,0.97414936176325895,{"$f":"842286/K134","v":864637.42939318903},0,0,"No","No","Dx",{"$f":"VLOOKUP($A134,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A134,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A134,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},842286,0,0,{"$f":"$K134*'Measure CE Results'!$DX135","v":602186.77742232091},{"$f":"$K134*'Measure CE Results'!$DY135","v":0},{"$error":"#DIV/0!"},602186.77742232091,{"$f":"$K134*'Measure CE Results'!$DZ135","v":602186.77742232091},{"$f":"$K134*'Measure CE Results'!$EA135","v":0},{"$error":"#DIV/0!"},602186.77742232091,{"$f":"$K134*'Measure CE Results'!$EB135","v":521735.60171668598},{"$f":"$K134*'Measure CE Results'!$EC135","v":793704.90987629199},0.65734203634699007,-271969.30815960601,{"$f":"$K134*'Measure CE Results'!$ED135","v":2013689.7847434443},{"$f":"$K134*'Measure CE Results'!$EE135","v":0},{"$error":"#DIV/0!"},2013689.7847434443,{"$f":"$K134*'Measure CE Results'!$EF135","v":523640.6760194095},{"$f":"$K134*'Measure CE Results'!$EG135","v":2013689.7847434443},0.2600403895310639,-1490049.1087240349,{"$f":"$K134*'Measure CE Results'!$EH135","v":701.55778818653948},{"$f":"$K134*'Measure CE Results'!$EJ135","v":8285468.4225290259},{"$f":"$K134*'Measure CE Results'!$EI135","v":793704.90987629199},8.8390254294368079E-4,9.5794814414852894E-2]
[{"$f":"CONCATENATE(TRIM(LEFT(B135,1)),TRIM(LEFT(C135,20)),TRIM(LEFT(D135,10)),TRIM(RIGHT(D135,10)),TRIM(LEFT(F135,20)),TRIM(RIGHT(F135,20)),TRIM(LEFT(G135,105)),TRIM(LEFT(H135,20)),TRIM(RIGHT(H135,20)),TRIM(LEFT(I135,1)),TRIM(RIGHT(I135,25)),TRIM(LEFT(O135,1)),TRIM(LEFT(P135,1)),TRIM(LEFT(Q135,1)))","v":"CResidentialInstant Dint ProgramCOUPONSCOUPONSARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},"CUSTOM - Archetype","Residential","Instant Discount Program","2018 Results PTD","COUPONS","ARCHETYPE - COUPONS","HISTORICAL PERFORMANCE","PSP-Consumer-Residential-Lighting",2018,1,331157,14907,0,"No","No","Dx",{"$f":"VLOOKUP($A135,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A135,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A135,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},331157,14907,0,{"$f":"$K135*'Measure CE Results'!$DX136","v":1818995.4116806784},{"$f":"$K135*'Measure CE Results'!$DY136","v":656178.61908315809},2.7721040563958934,1162816.7925975202,{"$f":"$K135*'Measure CE Results'!$DZ136","v":1818995.4116806784},{"$f":"$K135*'Measure CE Results'!$EA136","v":656178.61908315809},2.7721040563958934,1162816.7925975202,{"$f":"$K135*'Measure CE Results'!$EB136","v":1581735.1405918943},{"$f":"$K135*'Measure CE Results'!$EC136","v":326103.83638268843},4.8504033504705566,1255631.3042092058,{"$f":"$K135*'Measure CE Results'!$ED136","v":4235192.0582461888},{"$f":"$K135*'Measure CE Results'!$EE136","v":642131.42004206532},6.5955222343250952,3593060.6382041234,{"$f":"$K135*'Measure CE Results'!$EF136","v":1581735.1405918943},{"$f":"$K135*'Measure CE Results'!$EG136","v":4249239.2572872816},0.37223960450786092,-2667504.1166953873,{"$f":"$K135*'Measure CE Results'!$EH136","v":1898.1545603977975},{"$f":"$K135*'Measure CE Results'!$EJ136","v":27416520.109547507},{"$f":"$K135*'Measure CE Results'!$EI136","v":326103.83638268843},5.820706010248468E-3,1.1894428435107135E-2]

{"sheet":"Measures","index":11,"n_rows":1200,"n_cols":35,"rows_kept":1200,"cut":false,"hidden":false,"merged":[[3,23,3,30],[1,1,1,6],[0,2,0,6]]}
[null,"Defined Inputs Module: \nFormatted Measure List","This tab contains all measures available for use in the \"Program Design\" worksheet. To add custom measures, select the rows of measures you wish to modify and click \"Add Custom Measure,\" the selected measures will be copied to the bottom of the sheet and the user can modify the fields of this sheet. Before moving on to program design click \"Validate Custom Measure\" to ensure no errors will occur when cost effectiveness is run. "]
[null,"Users can add measures to this worksheet through the \"Custom Measure Input\" worksheet."]
[null,"Click here to return to \"Custom Measure Input\" tab"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DUAL BASELINE"]
["Look Up Value","SOURCE","SECTOR","PROGRAM","END-USE","CONSERVATION MEASURE","MEASURE DESCRIPTION","BASE MEASURE","ASSUMED ANNUAL OPERATING HOURS","BASE CASE KW","BASE CASE KWH","CONSERVATION CASE KW","CONSERVATION CASE KWH","FIRST YEAR DEMAND SAVINGS (KW)","FIRST YEAR ENERGY SAVINGS (KWH)","PEAK DEMAND SAVINGS (KW)","EFFECTIVE USEFUL LIFE (YEAR)","END USE LOAD PROFILE","INCREMENTAL LIFE CYCLE COST ($)","NET-TO-GROSS (ENERGY)","NET-TO-GROSS (DEMAND)","FIRST YEAR NATURAL GAS SAVINGS (MMBtu)","FIRST YEAR WATER SAVINGS (Litre)","EARLY REPLACEMENT","REMAINNG USEFUL LIFE \n(YEARS)","REMAINNG USEFUL LIFE ANNUAL DEMAND SAVINGS (KW)","REMAINNG USEFUL LIFE ANNUAL ENERGY SAVINGS (KWH)","REMAINNG USEFUL LIFE PEAK DEMAND SAVINGS (KW)","REMAINING LIFE NATURAL GAS SAVINGS (MMBtu)","REMAINING USEFUL LIFE WATER SAVINGS (Litre)","REMAINING USEFUL LIFE INCREMENTAL LIFE CYCLE COST ($)","Weather Sensitive Peak Demand","Distribution (Dx) or Transmission (Tx) Connected","Behind the Meter Project (True/False)","IESO Variable Program Costs"]
[{"$f":"CONCATENATE(TRIM(LEFT(B6,1)),TRIM(LEFT(C6,20)),TRIM(LEFT(D6,10)),TRIM(RIGHT(D6,10)),TRIM(LEFT(F6,20)),TRIM(RIGHT(F6,20)),TRIM(LEFT(G6,105)),TRIM(LEFT(H6,20)),TRIM(RIGHT(H6,20)),TRIM(LEFT(R6,1)),TRIM(RIGHT(R6,25)),TRIM(LEFT(X6,1)),TRIM(LEFT(AF6,1)),TRIM(LEFT(AG6,1)))","v":"INon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},"IESO - Archetype","Non-Residential","Retrofit","Lighting","PRESCRIPTIVE LIGHTING","ARCHETYPE - PRESCRIPTIVE LIGHTING","HISTORICAL PERFORMANCE",4940,11.976010430247717,59881.441441441435,1,4940,10.976010430247717,54941.441441441435,10.976010430247717,11,"PSP-Business-Commercial-Lighting_Interior_General",4986.07,0.77700000000000002,0.76700000000000002,26.4,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitPRESCRIPTIVE NON-LIGRIPTIVE NON-LIGHTINGARCHETYPE - PRESCRIPTIVE NON-LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","IESO - Archetype","Non-Residential","Retrofit","Non-Lighting","PRESCRIPTIVE NON-LIGHTING","ARCHETYPE - PRESCRIPTIVE NON-LIGHTING","HISTORICAL PERFORMANCE",2148,5.8563583815028899,13733.973607038122,1,2148,4.8563583815028899,11585.973607038122,4.8563583815028899,16,"PSP-Business-Commercial-Miscellaneous_Equipment",76614.92,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENGINEERED LIGHTINGENGINEERED LIGHTINGARCHETYPE - ENGINEERED LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","IESO - Archetype","Non-Residential","Retrofit","Lighting","ENGINEERED LIGHTING","ARCHETYPE - ENGINEERED LIGHTING","HISTORICAL PERFORMANCE",6037,12.998587570621469,78414.938440492479,1,6037,11.998587570621469,72377.938440492479,11.998587570621469,9,"PSP-Business-Commercial-Lighting_Interior_General",16101.4,0.73099999999999998,0.70799999999999996,30.7,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENGINEERED NON-LIGHTINEERED NON-LIGHTINGARCHETYPE - ENGINEERED NON-LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND","IESO - Archetype","Non-Residential","Retrofit","Non-Lighting","ENGINEERED NON-LIGHTING","ARCHETYPE - ENGINEERED NON-LIGHTING","HISTORICAL PERFORMANCE",3610,5.6920821114369504,21629.101283880173,1,3610,4.6920821114369504,18019.101283880173,4.6920821114369504,16,"PSP-Business-Commercial-Miscellaneous_Equipment",29017.77,0.70099999999999996,0.68200000000000005,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitCUSTOM LIGHTINGCUSTOM LIGHTINGARCHETYPE - CUSTOM LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","IESO - Archetype","Non-Residential","Retrofit","Lighting","CUSTOM LIGHTING","ARCHETYPE - CUSTOM LIGHTING","HISTORICAL PERFORMANCE",8760,5.2352941176470589,52766.117647058818,1,8760,4.2352941176470589,44006.117647058818,4.2352941176470589,10,"PSP-Business-Commercial-Lighting_Interior_General",50111.14,0.68,0.73099999999999998,31.3,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHeating anng ProgramCAC 14.5 SEERCAC 14.5 SEERARCHETYPE - CAC 14.5 SEERHISTORICAL PERFORMANSTORICAL PERFORMANCEPer-Residential-AC_CentralNND","IESO - Archetype","Residential","Heating and Cooling Program","Space Cooling","CAC 14.5 SEER","ARCHETYPE - CAC 14.5 SEER","HISTORICAL PERFORMANCE",895,1.1647148693402856,1041.5514203202181,1,894.25442032020305,0.16471486934028556,147.29700000001503,0.83528513065971444,18,"PSP-Consumer-Residential-AC_Central",475,0.51364279715878636,0.51364279715878636,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramCAC 15 SEERCAC 15 SEERARCHETYPE - CAC 15 SEERHISTORICAL PERFORMANSTORICAL PERFORMANCEPer-Residential-AC_CentralNND","IESO - Archetype","Residential","Heating and Cooling Program","Space Cooling","CAC 15 SEER","ARCHETYPE - CAC 15 SEER","HISTORICAL PERFORMANCE",895,1.2336001872098958,1103.1524203200825,1,894.25442032004332,0.23360018720989584,208.89800000003913,0.76639981279010416,18,"PSP-Consumer-Residential-AC_Central",475,0.56653086399822961,0.56653086399822961,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramECM FURNACEECM FURNACEARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","IESO - Archetype","Residential","Heating and Cooling Program","Space Cooling and Heating","ECM FURNACE","ARCHETYPE - ECM FURNACE","HISTORICAL PERFORMANCE",1942,1.5611103367665669,3031.2530120879469,1,1941.7288712381455,0.56111033676656685,1089.5241408498014,0.43888966323343315,19,"PSP-Consumer-Residential-Furnace_ECM_3",959,0.46860120183473908,0.46860120183473908,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialApplianceRetirementAIR CONDITIONER - ROR CONDITIONER - ROOMARCHETYPE - AIR CONDITIONER ROOMHISTORICAL PERFORMANSTORICAL PERFORMANCEPsumer-Residential-AC_RoomNND","IESO - Archetype","Residential","Appliance Retirement","Space Cooling","AIR CONDITIONER - ROOM","ARCHETYPE - AIR CONDITIONER ROOM","HISTORICAL PERFORMANCE",1080,1.273428897239846,1246.2123605356301,1,978.62736053563117,0.27342889723984598,267.5849999999989,0.72657110276015402,3,"PSP-Consumer-Residential-AC_Room",116.43,0.38322222222222518,0.38322222222222518,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B15,1)),TRIM(LEFT(C15,20)),TRIM(LEFT(D15,10)),TRIM(RIGHT(D15,10)),TRIM(LEFT(F15,20)),TRIM(RIGHT(F15,20)),TRIM(LEFT(G15,105)),TRIM(LEFT(H15,20)),TRIM(RIGHT(H15,20)),TRIM(LEFT(R15,1)),TRIM(RIGHT(R15,25)),TRIM(LEFT(X15,1)),TRIM(LEFT(AF15,1)),TRIM(LEFT(AG15,1)))","v":"IResidentialApplianceRetirementDEHUMIDIFIERDEHUMIDIFIERARCHETYPE - DEHUMIDIFIERHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-DehumidifiersNND"},"IESO - Archetype","Residential","Appliance Retirement","Space Cooling and Heating","DEHUMIDIFIER","ARCHETYPE - DEHUMIDIFIER","HISTORICAL PERFORMANCE",2060,1.4417438305466279,2687.7052305786156,1,1864.2044263574821,0.44174383054662791,823.50080422113342,0.55825616945337209,4,"PSP-Consumer-Residential-Dehumidifiers",116.43,0.38322222222222602,0.38322222222222602,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialApplianceRetirementFREEZERFREEZERARCHETYPE - FREEZERHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-FreezersNND","IESO - Archetype","Residential","Appliance Retirement","Household Appliances","FREEZER","ARCHETYPE - FREEZER","HISTORICAL PERFORMANCE",7821,1.1335933500266782,8207.8603753229854,1,7240.5685646707607,0.13359335002667816,967.29181065222474,0.86640664997332184,4,"PSP-Consumer-Residential-Freezers",109.43,0.48452941176478675,0.48452941176478675,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialApplianceRetirementREFRIGERATORREFRIGERATORARCHETYPE - REFRIGERATORHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-RefrigeratorsNND","IESO - Archetype","Residential","Appliance Retirement","Household Appliances","REFRIGERATOR","ARCHETYPE - REFRIGERATOR","HISTORICAL PERFORMANCE",7375,1.1304044172586747,7691.4584173026833,1,6804.1652172194381,0.13040441725867469,887.29320008324521,0.86959558274132531,5,"PSP-Consumer-Residential-Refrigerators",106.43,0.46536965252313928,0.46536965252313928,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialCoupon Proon ProgramCOUPONSCOUPONSARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND","IESO - Archetype","Residential","Coupon Program","Miscellaneous       ","COUPONS","ARCHETYPE - COUPONS","HISTORICAL PERFORMANCE",2000,1.0019600953141021,2028.9216020520485,1,2000,1.9600953141021282E-3,28.92,1.9600953141020185E-3,10,"PSP-Consumer-Residential-Lighting",5,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramBI-ANNUAL COUPONSBI-ANNUAL COUPONSARCHETYPE - BI-ANNUAL COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND","IESO - Archetype","Residential","Coupon Program","Miscellaneous       ","BI-ANNUAL COUPONS","ARCHETYPE - BI-ANNUAL COUPONS","HISTORICAL PERFORMANCE",2000,1.0023225656233776,2033.4468384216038,1,2000,2.322565623377626E-3,33.446838421603843,2.3225656233775275E-3,10,"PSP-Consumer-Residential-Lighting",5,0.99,0.99,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialNew Constron ProgramNEW HOME CONSTRUCTIOEW HOME CONSTRUCTIONARCHETYPE - NEW HOME CONSTRUCTIONHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","IESO - Archetype","Residential","New Construction Program","New Home","NEW HOME CONSTRUCTION","ARCHETYPE - NEW HOME CONSTRUCTION","HISTORICAL PERFORMANCE",8760,1.3259664160136868,11679.392842415731,1,8760,0.32596641601368681,2919.3928424157311,0.67403358398631319,13,"PSP-Consumer-Residential-Furnace_ECM_3",540,0.62999999999999978,0.62999999999999978,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramHAP HOMEHAP HOMEARCHETYPE - HAP HOMEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","IESO - Archetype","Residential","Home Assistance Program","HAP Home","HAP HOME","ARCHETYPE - HAP HOME","HISTORICAL PERFORMANCE",8760,1.088255055551282,9544.3950833308481,1,8760,8.8255055551281991E-2,784.39508333084814,0.91174494444871801,9,"PSP-Consumer-Residential-Furnace_ECM_3",484,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B22,1)),TRIM(LEFT(C22,20)),TRIM(LEFT(D22,10)),TRIM(RIGHT(D22,10)),TRIM(LEFT(F22,20)),TRIM(RIGHT(F22,20)),TRIM(LEFT(G22,105)),TRIM(LEFT(H22,20)),TRIM(RIGHT(H22,20)),TRIM(LEFT(R22,1)),TRIM(RIGHT(R22,25)),TRIM(LEFT(X22,1)),TRIM(LEFT(AF22,1)),TRIM(LEFT(AG22,1)))","v":"INon-ResidentialHigh PerfonstructionHPNC PROJECTHPNC PROJECTARCHETYPE - HPNC PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},"IESO - Archetype","Non-Residential","High Performance New Construction","HPNC Project","HPNC PROJECT","ARCHETYPE - HPNC PROJECT","HISTORICAL PERFORMANCE",3130,34.723799999999997,108685.49,1,3130,33.72,105555.49,33.723799999999997,14,"PSP-Business-Commercial-Lighting_Interior_General",90639,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B23,1)),TRIM(LEFT(C23,20)),TRIM(LEFT(D23,10)),TRIM(RIGHT(D23,10)),TRIM(LEFT(F23,20)),TRIM(RIGHT(F23,20)),TRIM(LEFT(G23,105)),TRIM(LEFT(H23,20)),TRIM(RIGHT(H23,20)),TRIM(LEFT(R23,1)),TRIM(RIGHT(R23,25)),TRIM(LEFT(X23,1)),TRIM(LEFT(AF23,1)),TRIM(LEFT(AG23,1)))","v":"INon-ResidentialSmall Busis LightingPast ParticipantPast ParticipantARCHETYPE - PAST PARTICIPANTBUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},"IESO - Archetype","Non-Residential","Small Business Lighting","Lighting","Past Participant","ARCHETYPE - PAST PARTICIPANT","BUSINESS CASE",3440,0,0,0,0,0.16,1126.5999999999999,0.16,9,"PSP-Business-Commercial-Lighting_Small Business",383.4,0.94,0.94,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,37]
[{"$f":"CONCATENATE(TRIM(LEFT(B24,1)),TRIM(LEFT(C24,20)),TRIM(LEFT(D24,10)),TRIM(RIGHT(D24,10)),TRIM(LEFT(F24,20)),TRIM(RIGHT(F24,20)),TRIM(LEFT(G24,105)),TRIM(LEFT(H24,20)),TRIM(RIGHT(H24,20)),TRIM(LEFT(R24,1)),TRIM(RIGHT(R24,25)),TRIM(LEFT(X24,1)),TRIM(LEFT(AF24,1)),TRIM(LEFT(AG24,1)))","v":"INon-ResidentialSmall Busis LightingNew Participant GS >w Participant GS >50ARCHETYPE - NEW PARTICIPANT GS >50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},"IESO - Archetype","Non-Residential","Small Business Lighting","Lighting","New Participant GS >50","ARCHETYPE - NEW PARTICIPANT GS >50","BUSINESS CASE",3440,0,0,0,0,0.96,6759.3,0.96,9,"PSP-Business-Commercial-Lighting_Small Business",2875.5,0.94,0.94,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,37]
[{"$f":"CONCATENATE(TRIM(LEFT(B25,1)),TRIM(LEFT(C25,20)),TRIM(LEFT(D25,10)),TRIM(RIGHT(D25,10)),TRIM(LEFT(F25,20)),TRIM(RIGHT(F25,20)),TRIM(LEFT(G25,105)),TRIM(LEFT(H25,20)),TRIM(RIGHT(H25,20)),TRIM(LEFT(R25,1)),TRIM(RIGHT(R25,25)),TRIM(LEFT(X25,1)),TRIM(LEFT(AF25,1)),TRIM(LEFT(AG25,1)))","v":"INon-ResidentialSmall Busis LightingNew Participant GS <w Participant GS <50ARCHETYPE - NEW PARTICIPANT GS <50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},"IESO - Archetype","Non-Residential","Small Business Lighting","Lighting","New Participant GS <50","ARCHETYPE - NEW PARTICIPANT GS <50","BUSINESS CASE",3440,0,0,0,0,0.64,4506.2,0.64,9,"PSP-Business-Commercial-Lighting_Small Business",1917,0.94,0.94,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,37]
[{"$f":"CONCATENATE(TRIM(LEFT(B26,1)),TRIM(LEFT(C26,20)),TRIM(LEFT(D26,10)),TRIM(RIGHT(D26,10)),TRIM(LEFT(F26,20)),TRIM(RIGHT(F26,20)),TRIM(LEFT(G26,105)),TRIM(LEFT(H26,20)),TRIM(RIGHT(H26,20)),TRIM(LEFT(R26,1)),TRIM(RIGHT(R26,25)),TRIM(LEFT(X26,1)),TRIM(LEFT(AF26,1)),TRIM(LEFT(AG26,1)))","v":"INon-ResidentialAudit Fundit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},"IESO - Archetype","Non-Residential","Audit Funding","Miscellaneous       ","AUDIT PROJECT","ARCHETYPE - AUDIT PROJECT","HISTORICAL PERFORMANCE",5740,14.2149,81593.53,1,5740,13.21,75853.53,13.21,4,"PSP-Business-Commercial-Miscellaneous_Equipment",57985.78,1,1,346.06,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B27,1)),TRIM(LEFT(C27,20)),TRIM(LEFT(D27,10)),TRIM(RIGHT(D27,10)),TRIM(LEFT(F27,20)),TRIM(RIGHT(F27,20)),TRIM(LEFT(G27,105)),TRIM(LEFT(H27,20)),TRIM(RIGHT(H27,20)),TRIM(LEFT(R27,1)),TRIM(RIGHT(R27,25)),TRIM(LEFT(X27,1)),TRIM(LEFT(AF27,1)),TRIM(LEFT(AG27,1)))","v":"INon-ResidentialRetrofitRetrofitSINGLE CREEP HEAT PAINGLE CREEP HEAT PADUp to 100 Watt maximum175 W Heat Lamp175 W Heat LampPmmercial-Single_Creep_PadNND"},"IESO - Measure","Non-Residential","Retrofit","Agribusiness","SINGLE CREEP HEAT PAD","Up to 100 Watt maximum","175 W Heat Lamp",6900,0.17499999999999999,1207.5,0.08,552,9.4999999999999987E-2,655.5,4.975076923076923E-2,10,"PSP-Business-Commercial-Single_Creep_Pad",-21.002176285367312,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitDOUBLE CREEP HEAT PAOUBLE CREEP HEAT PADUp to 200 Watt maximum2 - 175 W Heat Lamps2 - 175 W Heat LampsPmmercial-Double_Creep_PadNND","IESO - Measure","Non-Residential","Retrofit","Agribusiness","DOUBLE CREEP HEAT PAD","Up to 200 Watt maximum","2 - 175 W Heat Lamps",6900,0.35,2415,0.16,1104,0.18999999999999997,1311,0.12067923076923077,10,"PSP-Business-Commercial-Double_Creep_Pad",-162.17391751956103,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH TEMPERATURE CUTRE CUTOUT THERMOSTATOperating range 24 to 40 CelsiusPoorly Controlled Crled Creep Heat LampsPcial-HT_Cutout_ThermostatNND","IESO - Measure","Non-Residential","Retrofit","Agribusiness","HIGH TEMPERATURE CUTOUT THERMOSTAT","Operating range 24 to 40 Celsius","Poorly Controlled Creep Heat Lamps",560,1.575,882,0,0,1.575,882,0.72301384615384612,10,"PSP-Business-Commercial-HT_Cutout_Thermostat",113.72,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitCREEP HEAT CONTROLLEREEP HEAT CONTROLLERFor use in animal housing facilitiesPoorly Controlled Crled Creep Heat LampsPial-Creep_Heat_ControllerNND","IESO - Measure","Non-Residential","Retrofit","Agribusiness","CREEP HEAT CONTROLLER","For use in animal housing facilities","Poorly Controlled Creep Heat Lamps",6900,6.125,42262.5,4.7779999999999996,32968.199999999997,1.3470000000000004,9294.3000000000029,1.0605034615384619,15,"PSP-Business-Commercial-Creep_Heat_Controller",400,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH EFFICIENCY VENTILATION EXHAUST FANS18-20\" FanMinimum fan groupingS Laboratory ratingsPcial-HE_Exhaust_Fans_≤24\"NND","IESO - Measure","Non-Residential","Retrofit","Agribusiness","HIGH EFFICIENCY VENTILATION EXHAUST FANS","18-20\" Fan","Minimum fan grouping in category from BESS Laboratory ratings",2804,0.47499999999999998,1331.8999999999999,0.38,1065.52,9.4999999999999973E-2,266.37999999999988,7.8138133333333304E-2,10,"PSP-Business-Commercial-HE_Exhaust_Fans_≤24\"",285,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH EFFICIENCY VENTILATION EXHAUST FANS24\" FansMinimum fan groupingS Laboratory ratingsPcial-HE_Exhaust_Fans_≤24\"NND","IESO - Measure","Non-Residential","Retrofit","Agribusiness","HIGH EFFICIENCY VENTILATION EXHAUST FANS","24\" Fans","Minimum fan grouping in category from BESS Laboratory ratings",2804,0.68235294117647061,1913.3176470588235,0.48739495798319327,1366.6554621848738,0.19495798319327734,546.66218487394963,0.16035424089635855,10,"PSP-Business-Commercial-HE_Exhaust_Fans_≤24\"",285,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH EFFICIENCY VENTILATION EXHAUST FANS36\" FansMinimum fan groupingS Laboratory ratingsPcial-HE_Exhaust_Fans_>24\"NND","IESO - Measure","Non-Residential","Retrofit","Agribusiness","HIGH EFFICIENCY VENTILATION EXHAUST FANS","36\" Fans","Minimum fan grouping in category from BESS Laboratory ratings",1342,0.9,1207.8,0.66666666666666674,894.66666666666674,0.23333333333333328,313.13333333333321,0.15552288888888885,10,"PSP-Business-Commercial-HE_Exhaust_Fans_>24\"",285,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH EFFICIENCY VENTILATION EXHAUST FANS≥ 48\" FansMinimum fan groupingS Laboratory ratingsPcial-HE_Exhaust_Fans_>24\"NND","IESO - Measure","Non-Residential","Retrofit","Agribusiness","HIGH EFFICIENCY VENTILATION EXHAUST FANS","≥ 48\" Fans","Minimum fan grouping in category from BESS Laboratory ratings",1342,1.3066666666666666,1753.5466666666666,1.1136363636363635,1494.4999999999998,0.19303030303030311,259.04666666666685,0.12865984444444453,10,"PSP-Business-Commercial-HE_Exhaust_Fans_>24\"",285,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH VOLUME LOW SPEEVOLUME LOW SPEED FAN≥10 ft to <11 ft, 1 hp2 units Box fan, 1 hunits Box fan, 1 hpP-Business-Commercial-HVLSNND","IESO - Measure","Non-Residential","Retrofit","Agribusiness","HIGH VOLUME LOW SPEED FAN","≥10 ft to <11 ft, 1 hp","2 units Box fan, 1 hp",2900,1.8084848484848486,5244.606060606061,0.90424242424242429,2622.3030303030305,0.90424242424242429,2622.3030303030305,0.89561734265734283,15,"PSP-Business-Commercial-HVLS",4900,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH VOLUME LOW SPEEVOLUME LOW SPEED FAN≥11 ft to <19 ft, 1.5 hp4 units Box fan, 1 hunits Box fan, 1 hpP-Business-Commercial-HVLSNND","IESO - Measure","Non-Residential","Retrofit","Agribusiness","HIGH VOLUME LOW SPEED FAN","≥11 ft to <19 ft, 1.5 hp","4 units Box fan, 1 hp",2900,3.6169696969696972,10489.212121212122,1.3563636363636364,3933.4545454545455,2.2606060606060607,6555.757575757576,2.2390433566433567,15,"PSP-Business-Commercial-HVLS",2900,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH VOLUME LOW SPEEVOLUME LOW SPEED FAN≥19 ft to <25 ft, 2 hp4 units Box fan, 1 hunits Box fan, 1 hpP-Business-Commercial-HVLSNND","IESO - Measure","Non-Residential","Retrofit","Agribusiness","HIGH VOLUME LOW SPEED FAN","≥19 ft to <25 ft, 2 hp","4 units Box fan, 1 hp",2900,3.6169696969696972,10489.212121212122,1.8084848484848486,5244.606060606061,1.8084848484848486,5244.606060606061,1.7912346853146857,15,"PSP-Business-Commercial-HVLS",2900,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLOW ENERGY LIVESTOCKY LIVESTOCK WATERERS300 W maximum1500 W (Max) electriric heated WaterersPmercial-Livestock_WatererNND","IESO - Measure","Non-Residential","Retrofit","Agribusiness","LOW ENERGY LIVESTOCK WATERERS","300 W maximum","1500 W (Max) electric heated Waterers ",1400,1,1400,0.3,420,0.7,980,0,10,"PSP-Business-Commercial-Livestock_Waterer",320,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitPHOTOCELL AND TIMERFOR LIGHTING CONTROL-250 W Metal Halide (Lamps per Photocell)Pommercial-Timer_PhotocellNND","IESO - Measure","Non-Residential","Retrofit","Agribusiness","PHOTOCELL AND TIMER FOR LIGHTING CONTROL","-","250 W Metal Halide (Assume 4 Lamps per Photocell)",6570,1.1000000000000001,7227.0000000000009,1.1000000000000001,3842.0032860000006,0,3384.9967140000003,0.63360194903076927,8,"PSP-Business-Commercial-Timer_Photocell",250,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitDUAL AND NATURAL EXHT VENTILATION SYSTEMEgg layersFans: 400W/1000 birdans: 400W/1000 birdsP_Exhaust_Fans_(non-dairy)NND","IESO - Measure","Non-Residential","Retrofit","Agribusiness","DUAL AND NATURAL EXHAUST VENTILATION SYSTEM","Egg layers","Fans: 400W/1000 birds",7008,0.4,2803.2000000000003,0,0,0.4,2803.2000000000003,0.40394830769230777,15,"PSP-Business-Commercial-D&N_Exhaust_Fans_(non-dairy)",0,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitDUAL AND NATURAL EXHT VENTILATION SYSTEMChicken broilersFans: 340W 1000 birdans: 340W 1000 birdsP_Exhaust_Fans_(non-dairy)NND","IESO - Measure","Non-Residential","Retrofit","Agribusiness","DUAL AND NATURAL EXHAUST VENTILATION SYSTEM","Chicken broilers","Fans: 340W 1000 birds",7008,0.34,2382.7200000000003,0,0,0.34,2382.7200000000003,0.3433560615384616,15,"PSP-Business-Commercial-D&N_Exhaust_Fans_(non-dairy)",0,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitDUAL AND NATURAL EXHT VENTILATION SYSTEMTurkeysFans: 1,130W/1000 bis: 1,130W/1000 birdsP_Exhaust_Fans_(non-dairy)NND","IESO - Measure","Non-Residential","Retrofit","Agribusiness","DUAL AND NATURAL EXHAUST VENTILATION SYSTEM","Turkeys","Fans: 1,130W/1000 birds",7008,1.1299999999999999,7919.0399999999991,0,0,1.1299999999999999,7919.0399999999991,1.1411539692307691,15,"PSP-Business-Commercial-D&N_Exhaust_Fans_(non-dairy)",0,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitDUAL AND NATURAL EXHT VENTILATION SYSTEMSwine - breeding & gestationFans: 17W/sowFans: 17W/sowP_Exhaust_Fans_(non-dairy)NND","IESO - Measure","Non-Residential","Retrofit","Agribusiness","DUAL AND NATURAL EXHAUST VENTILATION SYSTEM","Swine - breeding & gestation","Fans: 17W/sow ",7008,1.4999999999999999E-2,105.11999999999999,0,0,1.4999999999999999E-2,105.11999999999999,1.5148061538461537E-2,15,"PSP-Business-Commercial-D&N_Exhaust_Fans_(non-dairy)",0,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitDUAL AND NATURAL EXHT VENTILATION SYSTEMSwine - growing & finishingFans: 5W/market-weig5W/market-weight hogP_Exhaust_Fans_(non-dairy)NND","IESO - Measure","Non-Residential","Retrofit","Agribusiness","DUAL AND NATURAL EXHAUST VENTILATION SYSTEM","Swine - growing & finishing","Fans: 5W/market-weight hog",7008,5.0000000000000001E-3,35.04,0,0,5.0000000000000001E-3,35.04,5.0493538461538461E-3,15,"PSP-Business-Commercial-D&N_Exhaust_Fans_(non-dairy)",0,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitDUAL AND NATURAL EXHT VENTILATION SYSTEMDairy -tie stall, year round housingFans: 35W/cowFans: 35W/cowP-D&N_Exhaust_Fans_(dairy)NND","IESO - Measure","Non-Residential","Retrofit","Agribusiness","DUAL AND NATURAL EXHAUST VENTILATION SYSTEM","Dairy -tie stall, year round housing","Fans: 35W/cow",7008,3.5000000000000003E-2,245.28000000000003,0,0,3.5000000000000003E-2,245.28000000000003,0,15,"PSP-Business-Commercial-D&N_Exhaust_Fans_(dairy)",0,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitDUAL AND NATURAL EXHT VENTILATION SYSTEMDairy -tie stall, outside in summer50% in barn; 50% onbarn; 50% on pastureP-D&N_Exhaust_Fans_(dairy)NND","IESO - Measure","Non-Residential","Retrofit","Agribusiness","DUAL AND NATURAL EXHAUST VENTILATION SYSTEM","Dairy -tie stall, outside in summer","50% in barn; 50% on pasture",3500,3.5000000000000003E-2,122.50000000000001,0,0,3.5000000000000003E-2,122.50000000000001,0,15,"PSP-Business-Commercial-D&N_Exhaust_Fans_(dairy)",0,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitDUAL AND NATURAL EXHT VENTILATION SYSTEMGreenhouse - FlowersFans: 1260W/1000 sq.260W/1000 sq. metersP_Exhaust_Fans_(non-dairy)NND","IESO - Measure","Non-Residential","Retrofit","Agribusiness","DUAL AND NATURAL EXHAUST VENTILATION SYSTEM","Greenhouse - Flowers","Fans: 1260W/1000 sq. meters",7008,1.26,8830.08,0,0,1.26,8830.08,1.2724371692307692,15,"PSP-Business-Commercial-D&N_Exhaust_Fans_(non-dairy)",0,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionSINGLE CREEP HEAT PAINGLE CREEP HEAT PADUp to 100 Watt maximum175 W Heat Lamp175 W Heat LampPmmercial-Single_Creep_PadNND","IESO - Measure","Non-Residential","High Performance New Construction","Agribusiness","SINGLE CREEP HEAT PAD","Up to 100 Watt maximum","175 W Heat Lamp",6900,0.17499999999999999,1207.5,0.08,552,9.4999999999999987E-2,655.5,4.975076923076923E-2,10,"PSP-Business-Commercial-Single_Creep_Pad",-21.002176285367312,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionDOUBLE CREEP HEAT PAOUBLE CREEP HEAT PADUp to 200 Watt maximum2 - 175 W Heat Lamps2 - 175 W Heat LampsPmmercial-Double_Creep_PadNND","IESO - Measure","Non-Residential","High Performance New Construction","Agribusiness","DOUBLE CREEP HEAT PAD","Up to 200 Watt maximum","2 - 175 W Heat Lamps",6900,0.35,2415,0.16,1104,0.18999999999999997,1311,0.12067923076923077,10,"PSP-Business-Commercial-Double_Creep_Pad",-162.17391751956103,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionLOW ENERGY LIVESTOCKY LIVESTOCK WATERERS300 W maximum1500 W (Max) electriric heated WaterersPmercial-Livestock_WatererNND","IESO - Measure","Non-Residential","High Performance New Construction","Agribusiness","LOW ENERGY LIVESTOCK WATERERS","300 W maximum","1500 W (Max) electric heated Waterers ",1400,1,1400,0.3,420,0.7,980,0,10,"PSP-Business-Commercial-Livestock_Waterer",320,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionDUAL AND NATURAL EXHT VENTILATION SYSTEMEgg layersFans: 400W/1000 birdans: 400W/1000 birdsP_Exhaust_Fans_(non-dairy)NND","IESO - Measure","Non-Residential","High Performance New Construction","Agribusiness","DUAL AND NATURAL EXHAUST VENTILATION SYSTEM","Egg layers","Fans: 400W/1000 birds",7008,0.4,2803.2000000000003,0,0,0.4,2803.2000000000003,0.40394830769230777,15,"PSP-Business-Commercial-D&N_Exhaust_Fans_(non-dairy)",0,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionDUAL AND NATURAL EXHT VENTILATION SYSTEMChicken broilersFans: 340W 1000 birdans: 340W 1000 birdsP_Exhaust_Fans_(non-dairy)NND","IESO - Measure","Non-Residential","High Performance New Construction","Agribusiness","DUAL AND NATURAL EXHAUST VENTILATION SYSTEM","Chicken broilers","Fans: 340W 1000 birds",7008,0.34,2382.7200000000003,0,0,0.34,2382.7200000000003,0.3433560615384616,15,"PSP-Business-Commercial-D&N_Exhaust_Fans_(non-dairy)",0,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionDUAL AND NATURAL EXHT VENTILATION SYSTEMTurkeysFans: 1,130W/1000 bis: 1,130W/1000 birdsP_Exhaust_Fans_(non-dairy)NND","IESO - Measure","Non-Residential","High Performance New Construction","Agribusiness","DUAL AND NATURAL EXHAUST VENTILATION SYSTEM","Turkeys","Fans: 1,130W/1000 birds",7008,1.1299999999999999,7919.0399999999991,0,0,1.1299999999999999,7919.0399999999991,1.1411539692307691,15,"PSP-Business-Commercial-D&N_Exhaust_Fans_(non-dairy)",0,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionDUAL AND NATURAL EXHT VENTILATION SYSTEMSwine - breeding & gestationFans: 17W/sowFans: 17W/sowP_Exhaust_Fans_(non-dairy)NND","IESO - Measure","Non-Residential","High Performance New Construction","Agribusiness","DUAL AND NATURAL EXHAUST VENTILATION SYSTEM","Swine - breeding & gestation","Fans: 17W/sow ",7008,1.4999999999999999E-2,105.11999999999999,0,0,1.4999999999999999E-2,105.11999999999999,1.5148061538461537E-2,15,"PSP-Business-Commercial-D&N_Exhaust_Fans_(non-dairy)",0,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionDUAL AND NATURAL EXHT VENTILATION SYSTEMSwine - growing & finishingFans: 5W/market-weig5W/market-weight hogP_Exhaust_Fans_(non-dairy)NND","IESO - Measure","Non-Residential","High Performance New Construction","Agribusiness","DUAL AND NATURAL EXHAUST VENTILATION SYSTEM","Swine - growing & finishing","Fans: 5W/market-weight hog",7008,5.0000000000000001E-3,35.04,0,0,5.0000000000000001E-3,35.04,5.0493538461538461E-3,15,"PSP-Business-Commercial-D&N_Exhaust_Fans_(non-dairy)",0,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionDUAL AND NATURAL EXHT VENTILATION SYSTEMDairy -tie stall, year round housingFans: 35W/cowFans: 35W/cowP-D&N_Exhaust_Fans_(dairy)NND","IESO - Measure","Non-Residential","High Performance New Construction","Agribusiness","DUAL AND NATURAL EXHAUST VENTILATION SYSTEM","Dairy -tie stall, year round housing","Fans: 35W/cow",7008,3.5000000000000003E-2,245.28000000000003,0,0,3.5000000000000003E-2,245.28000000000003,0,15,"PSP-Business-Commercial-D&N_Exhaust_Fans_(dairy)",0,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionDUAL AND NATURAL EXHT VENTILATION SYSTEMGreenhouse - FlowersFans: 1260W/1000 sq.260W/1000 sq. metersP_Exhaust_Fans_(non-dairy)NND","IESO - Measure","Non-Residential","High Performance New Construction","Agribusiness","DUAL AND NATURAL EXHAUST VENTILATION SYSTEM","Greenhouse - Flowers","Fans: 1260W/1000 sq. meters",7008,1.26,8830.08,0,0,1.26,8830.08,1.2724371692307692,15,"PSP-Business-Commercial-D&N_Exhaust_Fans_(non-dairy)",0,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREFRIGERATED DISPLAYCASE LED STRIP LIGHTPer linear foot60 W (T8 Lighting)60 W (T8 Lighting)P_Display_Case_Food RetailNND","IESO - Measure","Non-Residential","Retrofit","Lighting ","REFRIGERATED DISPLAY CASE LED STRIP LIGHT","Per linear foot","60 W (T8 Lighting)",4800,1.4999999999999999E-2,72,7.4999999999999997E-3,36,7.4999999999999997E-3,36,6.8861538461538465E-3,10,"PSP-Business-Commercial-Refrigerated_Display_Case_Food Retail",16,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output > 350 and ≤600 lumensENERGY STAR® 15 or 1STAR® 15 or 18W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output > 350 and ≤600 lumens","ENERGY STAR® 15 or 18W CFL",6074,1.7999999999999999E-2,109.33199999999999,1.0999999999999999E-2,66.813999999999993,6.9999999999999993E-3,42.518000000000001,6.0397122413547531E-3,6,"PSP-Business-Food_Retail-Lighting_Interior_General",17.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output > 350 and ≤600 lumensENERGY STAR® 15 or 1STAR® 15 or 18W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output > 350 and ≤600 lumens","ENERGY STAR® 15 or 18W CFL",5182,1.7999999999999999E-2,93.275999999999996,1.0999999999999999E-2,57.001999999999995,6.9999999999999993E-3,36.274000000000001,4.8417482846018853E-3,7,"PSP-Business-Hospital-Lighting_Interior_General",17.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output > 350 and ≤600 lumensENERGY STAR® 15 or 1STAR® 15 or 18W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output > 350 and ≤600 lumens","ENERGY STAR® 15 or 18W CFL",7884,1.7999999999999999E-2,141.91199999999998,1.0999999999999999E-2,86.72399999999999,6.9999999999999993E-3,55.187999999999988,6.6658616587392267E-3,5,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",17.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output > 350 and ≤600 lumensENERGY STAR® 15 or 1STAR® 15 or 18W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output > 350 and ≤600 lumens","ENERGY STAR® 15 or 18W CFL",4089,1.7999999999999999E-2,73.60199999999999,1.0999999999999999E-2,44.978999999999999,6.9999999999999993E-3,28.62299999999999,4.2448253303097863E-3,9,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",17.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output > 350 and ≤600 lumensENERGY STAR® 15 or 1STAR® 15 or 18W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output > 350 and ≤600 lumens","ENERGY STAR® 15 or 18W CFL",3610,1.7999999999999999E-2,64.97999999999999,1.0999999999999999E-2,39.71,6.9999999999999993E-3,25.269999999999989,4.2711161405268446E-3,11,"PSP-Business-Large_Office-Lighting_Interior_General",17.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output > 350 and ≤600 lumensENERGY STAR® 15 or 1STAR® 15 or 18W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output > 350 and ≤600 lumens","ENERGY STAR® 15 or 18W CFL",4308,1.7999999999999999E-2,77.543999999999997,1.0999999999999999E-2,47.387999999999998,6.9999999999999993E-3,30.155999999999999,4.5597982334095533E-3,9,"PSP-Business-Nursing_Home-Lighting_Interior_General",17.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output > 350 and ≤600 lumensENERGY STAR® 15 or 1STAR® 15 or 18W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output > 350 and ≤600 lumens","ENERGY STAR® 15 or 18W CFL",2857,1.7999999999999999E-2,51.425999999999995,1.0999999999999999E-2,31.427,6.9999999999999993E-3,19.998999999999995,3.3835191720741433E-3,13,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",17.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output > 350 and ≤600 lumensENERGY STAR® 15 or 1STAR® 15 or 18W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output > 350 and ≤600 lumens","ENERGY STAR® 15 or 18W CFL",7884,1.7999999999999999E-2,141.91199999999998,1.0999999999999999E-2,86.72399999999999,6.9999999999999993E-3,55.187999999999988,6.6658618347363195E-3,5,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",17.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output > 350 and ≤600 lumensENERGY STAR® 15 or 1STAR® 15 or 18W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output > 350 and ≤600 lumens","ENERGY STAR® 15 or 18W CFL",4089,1.7999999999999999E-2,73.60199999999999,1.0999999999999999E-2,44.978999999999999,6.9999999999999993E-3,28.62299999999999,6.2621692497850474E-3,9,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",17.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output > 350 and ≤600 lumensENERGY STAR® 15 or 1STAR® 15 or 18W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output > 350 and ≤600 lumens","ENERGY STAR® 15 or 18W CFL",3610,1.7999999999999999E-2,64.97999999999999,1.0999999999999999E-2,39.71,6.9999999999999993E-3,25.269999999999989,4.2711161405268446E-3,11,"PSP-Business-Other_Office-Lighting_Interior_General",17.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output > 350 and ≤600 lumensENERGY STAR® 15 or 1STAR® 15 or 18W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output > 350 and ≤600 lumens","ENERGY STAR® 15 or 18W CFL",5110,1.7999999999999999E-2,91.97999999999999,1.0999999999999999E-2,56.209999999999994,6.9999999999999993E-3,35.769999999999996,5.8614037831766401E-3,7,"PSP-Business-Restaurant-Lighting_Interior_General",17.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output > 350 and ≤600 lumensENERGY STAR® 15 or 1STAR® 15 or 18W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output > 350 and ≤600 lumens","ENERGY STAR® 15 or 18W CFL",2596,1.7999999999999999E-2,46.727999999999994,1.0999999999999999E-2,28.555999999999997,6.9999999999999993E-3,18.171999999999997,9.1529634875780108E-4,15,"PSP-Business-Schools-Lighting_Interior_General",17.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output > 350 and ≤600 lumensENERGY STAR® 15 or 1STAR® 15 or 18W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output > 350 and ≤600 lumens","ENERGY STAR® 15 or 18W CFL",3255,1.7999999999999999E-2,58.589999999999996,1.0999999999999999E-2,35.805,6.9999999999999993E-3,22.784999999999997,3.0209200485122058E-3,12,"PSP-Business-University_Colleges-Lighting_Interior_General",17.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output > 350 and ≤600 lumensENERGY STAR® 15 or 1STAR® 15 or 18W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output > 350 and ≤600 lumens","ENERGY STAR® 15 or 18W CFL",3759,1.7999999999999999E-2,67.661999999999992,1.0999999999999999E-2,41.348999999999997,6.9999999999999993E-3,26.312999999999995,5.1209146153846138E-3,10,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",17.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >600 and ≤800 lumensENERGY STAR® 20W CFLENERGY STAR® 20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >600 and ≤800 lumens","ENERGY STAR® 20W CFL",6074,0.02,121.48,1.4E-2,85.036000000000001,6.0000000000000001E-3,36.444000000000003,5.1768962068755031E-3,6,"PSP-Business-Food_Retail-Lighting_Interior_General",22.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >600 and ≤800 lumensENERGY STAR® 20W CFLENERGY STAR® 20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >600 and ≤800 lumens","ENERGY STAR® 20W CFL",5182,0.02,103.64,1.4E-2,72.548000000000002,6.0000000000000001E-3,31.091999999999999,4.1500699582301872E-3,8,"PSP-Business-Hospital-Lighting_Interior_General",22.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >600 and ≤800 lumensENERGY STAR® 20W CFLENERGY STAR® 20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >600 and ≤800 lumens","ENERGY STAR® 20W CFL",7884,0.02,157.68,1.4E-2,110.376,6.0000000000000001E-3,47.304000000000002,5.7135957074907666E-3,5,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",22.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >600 and ≤800 lumensENERGY STAR® 20W CFLENERGY STAR® 20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >600 and ≤800 lumens","ENERGY STAR® 20W CFL",4089,0.02,81.78,1.4E-2,57.246000000000002,6.0000000000000001E-3,24.533999999999999,3.638421711694104E-3,10,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",22.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >600 and ≤800 lumensENERGY STAR® 20W CFLENERGY STAR® 20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >600 and ≤800 lumens","ENERGY STAR® 20W CFL",3610,0.02,72.2,1.4E-2,50.54,6.0000000000000001E-3,21.660000000000004,3.6609566918801551E-3,11,"PSP-Business-Large_Office-Lighting_Interior_General",22.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >600 and ≤800 lumensENERGY STAR® 20W CFLENERGY STAR® 20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >600 and ≤800 lumens","ENERGY STAR® 20W CFL",4308,0.02,86.16,1.4E-2,60.312000000000005,6.0000000000000001E-3,25.847999999999992,3.9083984857796157E-3,9,"PSP-Business-Nursing_Home-Lighting_Interior_General",22.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >600 and ≤800 lumensENERGY STAR® 20W CFLENERGY STAR® 20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >600 and ≤800 lumens","ENERGY STAR® 20W CFL",2857,0.02,57.14,1.4E-2,39.997999999999998,6.0000000000000001E-3,17.142000000000003,2.9001592903492666E-3,14,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",22.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >600 and ≤800 lumensENERGY STAR® 20W CFLENERGY STAR® 20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >600 and ≤800 lumens","ENERGY STAR® 20W CFL",7884,0.02,157.68,1.4E-2,110.376,6.0000000000000001E-3,47.304000000000002,5.7135958583454183E-3,5,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",22.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >600 and ≤800 lumensENERGY STAR® 20W CFLENERGY STAR® 20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >600 and ≤800 lumens","ENERGY STAR® 20W CFL",4089,0.02,81.78,1.4E-2,57.246000000000002,6.0000000000000001E-3,24.533999999999999,5.3675736426728989E-3,10,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",22.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >600 and ≤800 lumensENERGY STAR® 20W CFLENERGY STAR® 20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >600 and ≤800 lumens","ENERGY STAR® 20W CFL",3610,0.02,72.2,1.4E-2,50.54,6.0000000000000001E-3,21.660000000000004,3.6609566918801551E-3,11,"PSP-Business-Other_Office-Lighting_Interior_General",22.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >600 and ≤800 lumensENERGY STAR® 20W CFLENERGY STAR® 20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >600 and ≤800 lumens","ENERGY STAR® 20W CFL",5110,0.02,102.2,1.4E-2,71.540000000000006,6.0000000000000001E-3,30.659999999999997,5.024060385579978E-3,8,"PSP-Business-Restaurant-Lighting_Interior_General",22.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >600 and ≤800 lumensENERGY STAR® 20W CFLENERGY STAR® 20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >600 and ≤800 lumens","ENERGY STAR® 20W CFL",2596,0.02,51.92,1.4E-2,36.344000000000001,6.0000000000000001E-3,15.576000000000001,7.8453972750668673E-4,15,"PSP-Business-Schools-Lighting_Interior_General",22.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >600 and ≤800 lumensENERGY STAR® 20W CFLENERGY STAR® 20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >600 and ≤800 lumens","ENERGY STAR® 20W CFL",3255,0.02,65.099999999999994,1.4E-2,45.57,6.0000000000000001E-3,19.529999999999994,2.5893600415818905E-3,12,"PSP-Business-University_Colleges-Lighting_Interior_General",22.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >600 and ≤800 lumensENERGY STAR® 20W CFLENERGY STAR® 20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >600 and ≤800 lumens","ENERGY STAR® 20W CFL",3759,0.02,75.180000000000007,1.4E-2,52.625999999999998,6.0000000000000001E-3,22.554000000000009,4.3893553846153866E-3,10,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",22.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >800 lumensENERGY STAR® 25W CFLENERGY STAR® 25W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >800 lumens","ENERGY STAR® 25W CFL",6074,2.5000000000000001E-2,151.85,0.02,121.48,5.000000000000001E-3,30.36999999999999,4.3140801723962506E-3,7,"PSP-Business-Food_Retail-Lighting_Interior_General",47.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >800 lumensENERGY STAR® 25W CFLENERGY STAR® 25W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >800 lumens","ENERGY STAR® 25W CFL",5182,2.5000000000000001E-2,129.55000000000001,0.02,103.64,5.000000000000001E-3,25.910000000000011,3.4583916318584908E-3,8,"PSP-Business-Hospital-Lighting_Interior_General",47.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >800 lumensENERGY STAR® 25W CFLENERGY STAR® 25W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >800 lumens","ENERGY STAR® 25W CFL",7884,2.5000000000000001E-2,197.10000000000002,0.02,157.68,5.000000000000001E-3,39.420000000000016,4.7613297562423074E-3,5,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",47.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >800 lumensENERGY STAR® 25W CFLENERGY STAR® 25W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >800 lumens","ENERGY STAR® 25W CFL",4089,2.5000000000000001E-2,102.22500000000001,0.02,81.78,5.000000000000001E-3,20.445000000000007,3.0320180930784213E-3,10,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",47.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B91,1)),TRIM(LEFT(C91,20)),TRIM(LEFT(D91,10)),TRIM(RIGHT(D91,10)),TRIM(LEFT(F91,20)),TRIM(RIGHT(F91,20)),TRIM(LEFT(G91,105)),TRIM(LEFT(H91,20)),TRIM(RIGHT(H91,20)),TRIM(LEFT(R91,1)),TRIM(RIGHT(R91,25)),TRIM(LEFT(X91,1)),TRIM(LEFT(AF91,1)),TRIM(LEFT(AG91,1)))","v":"INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >800 lumensENERGY STAR® 25W CFLENERGY STAR® 25W CFLPLighting_Interior_GeneralNND"},"IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >800 lumens","ENERGY STAR® 25W CFL",3610,2.5000000000000001E-2,90.25,0.02,72.2,5.000000000000001E-3,18.049999999999997,3.0507972432334616E-3,11,"PSP-Business-Large_Office-Lighting_Interior_General",47.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >800 lumensENERGY STAR® 25W CFLENERGY STAR® 25W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >800 lumens","ENERGY STAR® 25W CFL",4308,2.5000000000000001E-2,107.7,0.02,86.16,5.000000000000001E-3,21.540000000000006,3.2569987381496821E-3,10,"PSP-Business-Nursing_Home-Lighting_Interior_General",47.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >800 lumensENERGY STAR® 25W CFLENERGY STAR® 25W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >800 lumens","ENERGY STAR® 25W CFL",2857,2.5000000000000001E-2,71.424999999999997,0.02,57.14,5.000000000000001E-3,14.284999999999997,2.4167994086243877E-3,14,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",47.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >800 lumensENERGY STAR® 25W CFLENERGY STAR® 25W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >800 lumens","ENERGY STAR® 25W CFL",7884,2.5000000000000001E-2,197.10000000000002,0.02,157.68,5.000000000000001E-3,39.420000000000016,4.7613298819545171E-3,5,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",47.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >800 lumensENERGY STAR® 25W CFLENERGY STAR® 25W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >800 lumens","ENERGY STAR® 25W CFL",4089,2.5000000000000001E-2,102.22500000000001,0.02,81.78,5.000000000000001E-3,20.445000000000007,4.4729780355607504E-3,10,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",47.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >800 lumensENERGY STAR® 25W CFLENERGY STAR® 25W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >800 lumens","ENERGY STAR® 25W CFL",3610,2.5000000000000001E-2,90.25,0.02,72.2,5.000000000000001E-3,18.049999999999997,3.0507972432334616E-3,11,"PSP-Business-Other_Office-Lighting_Interior_General",47.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >800 lumensENERGY STAR® 25W CFLENERGY STAR® 25W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >800 lumens","ENERGY STAR® 25W CFL",5110,2.5000000000000001E-2,127.75,0.02,102.2,5.000000000000001E-3,25.549999999999997,4.186716987983315E-3,8,"PSP-Business-Restaurant-Lighting_Interior_General",47.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >800 lumensENERGY STAR® 25W CFLENERGY STAR® 25W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >800 lumens","ENERGY STAR® 25W CFL",2596,2.5000000000000001E-2,64.900000000000006,0.02,51.92,5.000000000000001E-3,12.980000000000004,6.5378310625557249E-4,16,"PSP-Business-Schools-Lighting_Interior_General",47.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >800 lumensENERGY STAR® 25W CFLENERGY STAR® 25W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >800 lumens","ENERGY STAR® 25W CFL",3255,2.5000000000000001E-2,81.375,0.02,65.099999999999994,5.000000000000001E-3,16.275000000000006,2.1578000346515768E-3,13,"PSP-Business-University_Colleges-Lighting_Interior_General",47.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED RECESSED DOWNLIGRECESSED DOWNLIGHTSLED Downlight with Light Output >800 lumensENERGY STAR® 25W CFLENERGY STAR® 25W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","LED RECESSED DOWNLIGHTS","LED Downlight with Light Output >800 lumens","ENERGY STAR® 25W CFL",3759,2.5000000000000001E-2,93.975000000000009,0.02,75.180000000000007,5.000000000000001E-3,18.795000000000002,3.6577961538461537E-3,11,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",47.88,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp ≤6W20W Halogen MR1620W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","LED LIGHT BULB","LED MR16 lamp ≤6W","20W Halogen MR16",6074,0.02,121.48,6.0000000000000001E-3,36.444000000000003,1.4E-2,85.036000000000001,1.2079424482709506E-2,5,"PSP-Business-Food_Retail-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp ≤6W20W Halogen MR1620W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","LED LIGHT BULB","LED MR16 lamp ≤6W","20W Halogen MR16",5182,0.02,103.64,6.0000000000000001E-3,31.092000000000002,1.4E-2,72.548000000000002,9.6834965692037707E-3,5,"PSP-Business-Hospital-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp ≤6W20W Halogen MR1620W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","LED LIGHT BULB","LED MR16 lamp ≤6W","20W Halogen MR16",7884,0.02,157.68,6.0000000000000001E-3,47.304000000000002,1.4E-2,110.376,1.3331723317478455E-2,4,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp ≤6W20W Halogen MR1620W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","LED LIGHT BULB","LED MR16 lamp ≤6W","20W Halogen MR16",4089,0.02,81.78,6.0000000000000001E-3,24.533999999999999,1.4E-2,57.246000000000002,8.489650660619576E-3,7,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp ≤6W20W Halogen MR1620W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","LED LIGHT BULB","LED MR16 lamp ≤6W","20W Halogen MR16",3610,0.02,72.2,6.0000000000000001E-3,21.66,1.4E-2,50.540000000000006,8.5422322810536945E-3,8,"PSP-Business-Large_Office-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp ≤6W20W Halogen MR1620W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","LED LIGHT BULB","LED MR16 lamp ≤6W","20W Halogen MR16",4308,0.02,86.16,6.0000000000000001E-3,25.847999999999999,1.4E-2,60.311999999999998,9.1195964668191066E-3,6,"PSP-Business-Nursing_Home-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp ≤6W20W Halogen MR1620W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","LED LIGHT BULB","LED MR16 lamp ≤6W","20W Halogen MR16",2857,0.02,57.14,6.0000000000000001E-3,17.141999999999999,1.4E-2,39.998000000000005,6.7670383441482893E-3,10,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp ≤6W20W Halogen MR1620W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","LED LIGHT BULB","LED MR16 lamp ≤6W","20W Halogen MR16",7884,0.02,157.68,6.0000000000000001E-3,47.304000000000002,1.4E-2,110.376,1.3331723669472642E-2,4,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp ≤6W20W Halogen MR1620W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","LED LIGHT BULB","LED MR16 lamp ≤6W","20W Halogen MR16",4089,0.02,81.78,6.0000000000000001E-3,24.533999999999999,1.4E-2,57.246000000000002,1.25243384995701E-2,7,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp ≤6W20W Halogen MR1620W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","LED LIGHT BULB","LED MR16 lamp ≤6W","20W Halogen MR16",3610,0.02,72.2,6.0000000000000001E-3,21.66,1.4E-2,50.540000000000006,8.5422322810536945E-3,8,"PSP-Business-Other_Office-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp ≤6W20W Halogen MR1620W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","LED LIGHT BULB","LED MR16 lamp ≤6W","20W Halogen MR16",5110,0.02,102.2,6.0000000000000001E-3,30.66,1.4E-2,71.540000000000006,1.1722807566353284E-2,5,"PSP-Business-Restaurant-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp ≤6W20W Halogen MR1620W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","LED LIGHT BULB","LED MR16 lamp ≤6W","20W Halogen MR16",2596,0.02,51.92,6.0000000000000001E-3,15.576000000000001,1.4E-2,36.344000000000001,1.8305926975156024E-3,11,"PSP-Business-Schools-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp ≤6W20W Halogen MR1620W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","LED LIGHT BULB","LED MR16 lamp ≤6W","20W Halogen MR16",3255,0.02,65.099999999999994,6.0000000000000001E-3,19.53,1.4E-2,45.569999999999993,6.0418400970244117E-3,9,"PSP-Business-University_Colleges-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp ≤6W20W Halogen MR1620W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","LED LIGHT BULB","LED MR16 lamp ≤6W","20W Halogen MR16",3759,0.02,75.180000000000007,6.0000000000000001E-3,22.554000000000002,1.4E-2,52.626000000000005,1.0241829230769231E-2,7,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp 7W to 10 W35W Halogen MR1635W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","LED LIGHT BULB","LED MR16 lamp 7W to 10 W ","35W Halogen MR16",6074,3.5000000000000003E-2,212.59000000000003,7.4999999999999997E-3,45.555,2.7500000000000004E-2,167.03500000000003,2.3727440948179388E-2,5,"PSP-Business-Food_Retail-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp 7W to 10 W35W Halogen MR1635W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","LED LIGHT BULB","LED MR16 lamp 7W to 10 W ","35W Halogen MR16",5182,3.5000000000000003E-2,181.37,7.4999999999999997E-3,38.865000000000002,2.7500000000000004E-2,142.505,1.9021153975221691E-2,5,"PSP-Business-Hospital-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp 7W to 10 W35W Halogen MR1635W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","LED LIGHT BULB","LED MR16 lamp 7W to 10 W ","35W Halogen MR16",7884,3.5000000000000003E-2,275.94000000000005,7.4999999999999997E-3,59.129999999999995,2.7500000000000004E-2,216.81000000000006,2.6187313659332686E-2,4,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp 7W to 10 W35W Halogen MR1635W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","LED LIGHT BULB","LED MR16 lamp 7W to 10 W ","35W Halogen MR16",4089,3.5000000000000003E-2,143.11500000000001,7.4999999999999997E-3,30.6675,2.7500000000000004E-2,112.44750000000001,1.6676099511931313E-2,7,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp 7W to 10 W35W Halogen MR1635W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","LED LIGHT BULB","LED MR16 lamp 7W to 10 W ","35W Halogen MR16",3610,3.5000000000000003E-2,126.35000000000001,7.4999999999999997E-3,27.074999999999999,2.7500000000000004E-2,99.275000000000006,1.6779384837784041E-2,8,"PSP-Business-Large_Office-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp 7W to 10 W35W Halogen MR1635W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","LED LIGHT BULB","LED MR16 lamp 7W to 10 W ","35W Halogen MR16",4308,3.5000000000000003E-2,150.78,7.4999999999999997E-3,32.31,2.7500000000000004E-2,118.47,1.7913493059823246E-2,6,"PSP-Business-Nursing_Home-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp 7W to 10 W35W Halogen MR1635W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","LED LIGHT BULB","LED MR16 lamp 7W to 10 W ","35W Halogen MR16",2857,3.5000000000000003E-2,99.995000000000005,7.4999999999999997E-3,21.427499999999998,2.7500000000000004E-2,78.56750000000001,1.3292396747434139E-2,10,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp 7W to 10 W35W Halogen MR1635W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","LED LIGHT BULB","LED MR16 lamp 7W to 10 W ","35W Halogen MR16",7884,3.5000000000000003E-2,275.94000000000005,7.4999999999999997E-3,59.129999999999995,2.7500000000000004E-2,216.81000000000006,2.6187314350749839E-2,4,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp 7W to 10 W35W Halogen MR1635W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","LED LIGHT BULB","LED MR16 lamp 7W to 10 W ","35W Halogen MR16",4089,3.5000000000000003E-2,143.11500000000001,7.4999999999999997E-3,30.6675,2.7500000000000004E-2,112.44750000000001,2.4601379195584121E-2,7,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp 7W to 10 W35W Halogen MR1635W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","LED LIGHT BULB","LED MR16 lamp 7W to 10 W ","35W Halogen MR16",3610,3.5000000000000003E-2,126.35000000000001,7.4999999999999997E-3,27.074999999999999,2.7500000000000004E-2,99.275000000000006,1.6779384837784041E-2,8,"PSP-Business-Other_Office-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp 7W to 10 W35W Halogen MR1635W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","LED LIGHT BULB","LED MR16 lamp 7W to 10 W ","35W Halogen MR16",5110,3.5000000000000003E-2,178.85000000000002,7.4999999999999997E-3,38.324999999999996,2.7500000000000004E-2,140.52500000000003,2.3026943433908237E-2,5,"PSP-Business-Restaurant-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp 7W to 10 W35W Halogen MR1635W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","LED LIGHT BULB","LED MR16 lamp 7W to 10 W ","35W Halogen MR16",2596,3.5000000000000003E-2,90.860000000000014,7.4999999999999997E-3,19.47,2.7500000000000004E-2,71.390000000000015,3.5958070844056482E-3,11,"PSP-Business-Schools-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp 7W to 10 W35W Halogen MR1635W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","LED LIGHT BULB","LED MR16 lamp 7W to 10 W ","35W Halogen MR16",3255,3.5000000000000003E-2,113.92500000000001,7.4999999999999997E-3,24.412499999999998,2.7500000000000004E-2,89.512500000000017,1.1867900190583671E-2,9,"PSP-Business-University_Colleges-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED MR16 lamp 7W to 10 W35W Halogen MR1635W Halogen MR16PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","LED LIGHT BULB","LED MR16 lamp 7W to 10 W ","35W Halogen MR16",3759,3.5000000000000003E-2,131.56500000000003,7.4999999999999997E-3,28.192499999999999,2.7500000000000004E-2,103.37250000000003,2.0117878846153851E-2,7,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-69.73,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp ≤16W50 W Incandescent oror Halogen PAR LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","LED LIGHT BULB","LED PAR lamp ≤16W","50 W Incandescent or Halogen PAR Lamp",6074,0.05,303.7,1.0999999999999999E-2,66.813999999999993,3.9000000000000007E-2,236.886,3.364982534469077E-2,5,"PSP-Business-Food_Retail-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp ≤16W50 W Incandescent oror Halogen PAR LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","LED LIGHT BULB","LED PAR lamp ≤16W","50 W Incandescent or Halogen PAR Lamp",5182,0.05,259.10000000000002,1.0999999999999999E-2,57.001999999999995,3.9000000000000007E-2,202.09800000000001,2.6975454728496218E-2,6,"PSP-Business-Hospital-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp ≤16W50 W Incandescent oror Halogen PAR LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","LED LIGHT BULB","LED PAR lamp ≤16W","50 W Incandescent or Halogen PAR Lamp",7884,0.05,394.20000000000005,1.0999999999999999E-2,86.72399999999999,3.9000000000000007E-2,307.47600000000006,3.713837209868999E-2,4,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp ≤16W50 W Incandescent oror Halogen PAR LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","LED LIGHT BULB","LED PAR lamp ≤16W","50 W Incandescent or Halogen PAR Lamp",4089,0.05,204.45000000000002,1.0999999999999999E-2,44.978999999999999,3.9000000000000007E-2,159.471,2.3649741126011679E-2,8,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp ≤16W50 W Incandescent oror Halogen PAR LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","LED LIGHT BULB","LED PAR lamp ≤16W","50 W Incandescent or Halogen PAR Lamp",3610,0.05,180.5,1.0999999999999999E-2,39.71,3.9000000000000007E-2,140.79,2.3796218497221001E-2,9,"PSP-Business-Large_Office-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp ≤16W50 W Incandescent oror Halogen PAR LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","LED LIGHT BULB","LED PAR lamp ≤16W","50 W Incandescent or Halogen PAR Lamp",4308,0.05,215.4,1.0999999999999999E-2,47.387999999999998,3.9000000000000007E-2,168.012,2.5404590157567516E-2,7,"PSP-Business-Nursing_Home-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp ≤16W50 W Incandescent oror Halogen PAR LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","LED LIGHT BULB","LED PAR lamp ≤16W","50 W Incandescent or Halogen PAR Lamp",2857,0.05,142.85,1.0999999999999999E-2,31.427,3.9000000000000007E-2,111.423,1.8851035387270232E-2,11,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp ≤16W50 W Incandescent oror Halogen PAR LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","LED LIGHT BULB","LED PAR lamp ≤16W","50 W Incandescent or Halogen PAR Lamp",7884,0.05,394.20000000000005,1.0999999999999999E-2,86.72399999999999,3.9000000000000007E-2,307.47600000000006,3.7138373079245224E-2,4,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp ≤16W50 W Incandescent oror Halogen PAR LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","LED LIGHT BULB","LED PAR lamp ≤16W","50 W Incandescent or Halogen PAR Lamp",4089,0.05,204.45000000000002,1.0999999999999999E-2,44.978999999999999,3.9000000000000007E-2,159.471,3.4889228677373846E-2,8,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp ≤16W50 W Incandescent oror Halogen PAR LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","LED LIGHT BULB","LED PAR lamp ≤16W","50 W Incandescent or Halogen PAR Lamp",3610,0.05,180.5,1.0999999999999999E-2,39.71,3.9000000000000007E-2,140.79,2.3796218497221001E-2,9,"PSP-Business-Other_Office-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp ≤16W50 W Incandescent oror Halogen PAR LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","LED LIGHT BULB","LED PAR lamp ≤16W","50 W Incandescent or Halogen PAR Lamp",5110,0.05,255.5,1.0999999999999999E-2,56.209999999999994,3.9000000000000007E-2,199.29000000000002,3.2656392506269859E-2,6,"PSP-Business-Restaurant-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp ≤16W50 W Incandescent oror Halogen PAR LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","LED LIGHT BULB","LED PAR lamp ≤16W","50 W Incandescent or Halogen PAR Lamp",2596,0.05,129.80000000000001,1.0999999999999999E-2,28.555999999999997,3.9000000000000007E-2,101.24400000000001,5.0995082287934651E-3,12,"PSP-Business-Schools-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp ≤16W50 W Incandescent oror Halogen PAR LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","LED LIGHT BULB","LED PAR lamp ≤16W","50 W Incandescent or Halogen PAR Lamp",3255,0.05,162.75,1.0999999999999999E-2,35.805,3.9000000000000007E-2,126.94499999999999,1.6830840270282293E-2,10,"PSP-Business-University_Colleges-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp ≤16W50 W Incandescent oror Halogen PAR LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","LED LIGHT BULB","LED PAR lamp ≤16W","50 W Incandescent or Halogen PAR Lamp",3759,0.05,187.95000000000002,1.0999999999999999E-2,41.348999999999997,3.9000000000000007E-2,146.60100000000003,2.8530810000000004E-2,8,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp >16W to ≤25W75 W Incandescent oror Halogen Par LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","LED LIGHT BULB","LED PAR lamp >16W to ≤25W","75 W Incandescent or Halogen Par Lamp",6074,7.4999999999999997E-2,455.55,1.7999999999999999E-2,109.33199999999999,5.6999999999999995E-2,346.21800000000002,4.9180513965317273E-2,5,"PSP-Business-Food_Retail-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp >16W to ≤25W75 W Incandescent oror Halogen Par LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","LED LIGHT BULB","LED PAR lamp >16W to ≤25W","75 W Incandescent or Halogen Par Lamp",5182,7.4999999999999997E-2,388.65,1.7999999999999999E-2,93.275999999999996,5.6999999999999995E-2,295.37399999999997,3.9425664603186777E-2,6,"PSP-Business-Hospital-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp >16W to ≤25W75 W Incandescent oror Halogen Par LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","LED LIGHT BULB","LED PAR lamp >16W to ≤25W","75 W Incandescent or Halogen Par Lamp",7884,7.4999999999999997E-2,591.29999999999995,1.7999999999999999E-2,141.91199999999998,5.6999999999999995E-2,449.38799999999998,5.4279159221162276E-2,4,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp >16W to ≤25W75 W Incandescent oror Halogen Par LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","LED LIGHT BULB","LED PAR lamp >16W to ≤25W","75 W Incandescent or Halogen Par Lamp",4089,7.4999999999999997E-2,306.67500000000001,1.7999999999999999E-2,73.60199999999999,5.6999999999999995E-2,233.07300000000004,3.4565006261093996E-2,8,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp >16W to ≤25W75 W Incandescent oror Halogen Par LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","LED LIGHT BULB","LED PAR lamp >16W to ≤25W","75 W Incandescent or Halogen Par Lamp",3610,7.4999999999999997E-2,270.75,1.7999999999999999E-2,64.97999999999999,5.6999999999999995E-2,205.77,3.4779088572861466E-2,9,"PSP-Business-Large_Office-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp >16W to ≤25W75 W Incandescent oror Halogen Par LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","LED LIGHT BULB","LED PAR lamp >16W to ≤25W","75 W Incandescent or Halogen Par Lamp",4308,7.4999999999999997E-2,323.09999999999997,1.7999999999999999E-2,77.543999999999997,5.6999999999999995E-2,245.55599999999998,3.7129785614906367E-2,7,"PSP-Business-Nursing_Home-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp >16W to ≤25W75 W Incandescent oror Halogen Par LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","LED LIGHT BULB","LED PAR lamp >16W to ≤25W","75 W Incandescent or Halogen Par Lamp",2857,7.4999999999999997E-2,214.27500000000001,1.7999999999999999E-2,51.425999999999995,5.6999999999999995E-2,162.84900000000002,2.755151325831803E-2,11,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp >16W to ≤25W75 W Incandescent oror Halogen Par LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","LED LIGHT BULB","LED PAR lamp >16W to ≤25W","75 W Incandescent or Halogen Par Lamp",7884,7.4999999999999997E-2,591.29999999999995,1.7999999999999999E-2,141.91199999999998,5.6999999999999995E-2,449.38799999999998,5.4279160654281462E-2,4,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp >16W to ≤25W75 W Incandescent oror Halogen Par LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","LED LIGHT BULB","LED PAR lamp >16W to ≤25W","75 W Incandescent or Halogen Par Lamp",4089,7.4999999999999997E-2,306.67500000000001,1.7999999999999999E-2,73.60199999999999,5.6999999999999995E-2,233.07300000000004,5.099194960539255E-2,8,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp >16W to ≤25W75 W Incandescent oror Halogen Par LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","LED LIGHT BULB","LED PAR lamp >16W to ≤25W","75 W Incandescent or Halogen Par Lamp",3610,7.4999999999999997E-2,270.75,1.7999999999999999E-2,64.97999999999999,5.6999999999999995E-2,205.77,3.4779088572861466E-2,9,"PSP-Business-Other_Office-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp >16W to ≤25W75 W Incandescent oror Halogen Par LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","LED LIGHT BULB","LED PAR lamp >16W to ≤25W","75 W Incandescent or Halogen Par Lamp",5110,7.4999999999999997E-2,383.25,1.7999999999999999E-2,91.97999999999999,5.6999999999999995E-2,291.27,4.7728573663009789E-2,6,"PSP-Business-Restaurant-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp >16W to ≤25W75 W Incandescent oror Halogen Par LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","LED LIGHT BULB","LED PAR lamp >16W to ≤25W","75 W Incandescent or Halogen Par Lamp",2596,7.4999999999999997E-2,194.7,1.7999999999999999E-2,46.727999999999994,5.6999999999999995E-2,147.97199999999998,7.4531274113135227E-3,12,"PSP-Business-Schools-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B155,1)),TRIM(LEFT(C155,20)),TRIM(LEFT(D155,10)),TRIM(RIGHT(D155,10)),TRIM(LEFT(F155,20)),TRIM(RIGHT(F155,20)),TRIM(LEFT(G155,105)),TRIM(LEFT(H155,20)),TRIM(RIGHT(H155,20)),TRIM(LEFT(R155,1)),TRIM(RIGHT(R155,25)),TRIM(LEFT(X155,1)),TRIM(LEFT(AF155,1)),TRIM(LEFT(AG155,1)))","v":"INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp >16W to ≤25W75 W Incandescent oror Halogen Par LampPLighting_Interior_GeneralNND"},"IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","LED LIGHT BULB","LED PAR lamp >16W to ≤25W","75 W Incandescent or Halogen Par Lamp",3255,7.4999999999999997E-2,244.125,1.7999999999999999E-2,58.589999999999996,5.6999999999999995E-2,185.535,2.4598920395027968E-2,10,"PSP-Business-University_Colleges-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED LIGHT BULBLED LIGHT BULBLED PAR lamp >16W to ≤25W75 W Incandescent oror Halogen Par LampPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","LED LIGHT BULB","LED PAR lamp >16W to ≤25W","75 W Incandescent or Halogen Par Lamp",3759,7.4999999999999997E-2,281.92500000000001,1.7999999999999999E-2,67.661999999999992,5.6999999999999995E-2,214.26300000000003,4.1698876153846161E-2,8,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-22.55,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (28W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (28W)","Single-lamp Std. T8 fixtures (32W)",6074,0.03,182.22,2.5000000000000001E-2,151.85,4.9999999999999975E-3,30.370000000000005,4.3140801723962532E-3,8,"PSP-Business-Food_Retail-Lighting_Interior_General",-1.1828604968652598,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (28W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (28W)","Single-lamp Std. T8 fixtures (32W)",5182,0.03,155.46,2.5000000000000001E-2,129.55000000000001,4.9999999999999975E-3,25.909999999999997,3.458391631858489E-3,10,"PSP-Business-Hospital-Lighting_Interior_General",-1.0076433300206702,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (28W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (28W)","Single-lamp Std. T8 fixtures (32W)",7884,0.03,236.51999999999998,2.5000000000000001E-2,197.10000000000002,4.9999999999999975E-3,39.419999999999959,4.7613297562423005E-3,6,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-1.0371451531563771,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (28W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (28W)","Single-lamp Std. T8 fixtures (32W)",4089,0.03,122.67,2.5000000000000001E-2,102.22500000000001,4.9999999999999975E-3,20.444999999999993,3.0320180930784187E-3,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-0.8526967551803466,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (28W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (28W)","Single-lamp Std. T8 fixtures (32W)",3610,0.03,108.3,2.5000000000000001E-2,90.25,4.9999999999999975E-3,18.049999999999997,3.0507972432334616E-3,14,"PSP-Business-Large_Office-Lighting_Interior_General",-0.71573455318075574,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (28W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (28W)","Single-lamp Std. T8 fixtures (32W)",4308,0.03,129.24,2.5000000000000001E-2,107.7,4.9999999999999975E-3,21.540000000000006,3.2569987381496821E-3,12,"PSP-Business-Nursing_Home-Lighting_Interior_General",-0.8526967551803466,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (28W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (28W)","Single-lamp Std. T8 fixtures (32W)",2857,0.03,85.71,2.5000000000000001E-2,71.424999999999997,4.9999999999999975E-3,14.284999999999997,2.4167994086243877E-3,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-0.80633573748225729,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (28W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (28W)","Single-lamp Std. T8 fixtures (32W)",7884,0.03,236.51999999999998,2.5000000000000001E-2,197.10000000000002,4.9999999999999975E-3,39.419999999999959,4.7613298819545102E-3,6,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-1.0371451531563771,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (28W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (28W)","Single-lamp Std. T8 fixtures (32W)",4089,0.03,122.67,2.5000000000000001E-2,102.22500000000001,4.9999999999999975E-3,20.444999999999993,4.4729780355607478E-3,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-0.8526967551803466,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (28W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (28W)","Single-lamp Std. T8 fixtures (32W)",3610,0.03,108.3,2.5000000000000001E-2,90.25,4.9999999999999975E-3,18.049999999999997,3.0507972432334616E-3,14,"PSP-Business-Other_Office-Lighting_Interior_General",-0.71573455318075574,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (28W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (28W)","Single-lamp Std. T8 fixtures (32W)",5110,0.03,153.29999999999998,2.5000000000000001E-2,127.75,4.9999999999999975E-3,25.549999999999983,4.1867169879833124E-3,10,"PSP-Business-Restaurant-Lighting_Interior_General",-1.0076433300206702,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (28W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (28W)","Single-lamp Std. T8 fixtures (32W)",2596,0.03,77.88,2.5000000000000001E-2,64.900000000000006,4.9999999999999975E-3,12.97999999999999,6.5378310625557184E-4,19,"PSP-Business-Schools-Lighting_Interior_General",-0.68749620601124661,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (28W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (28W)","Single-lamp Std. T8 fixtures (32W)",3255,0.03,97.649999999999991,2.5000000000000001E-2,81.375,4.9999999999999975E-3,16.274999999999991,2.1578000346515747E-3,15,"PSP-Business-University_Colleges-Lighting_Interior_General",-0.83115475356911261,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (28W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (28W)","Single-lamp Std. T8 fixtures (32W)",3759,0.03,112.77,2.5000000000000001E-2,93.975000000000009,4.9999999999999975E-3,18.794999999999987,3.6577961538461511E-3,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-0.97504216759200091,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (28W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (28W)","Two-lamp Std. T8 fixtures (32W)",6074,5.8000000000000003E-2,352.29200000000003,4.9000000000000002E-2,297.62600000000003,9.0000000000000011E-3,54.665999999999997,7.7653443103132538E-3,8,"PSP-Business-Food_Retail-Lighting_Interior_General",-4.3657209937305197,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (28W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (28W)","Two-lamp Std. T8 fixtures (32W)",5182,5.8000000000000003E-2,300.55600000000004,4.9000000000000002E-2,253.91800000000001,9.0000000000000011E-3,46.638000000000034,6.2251049373452851E-3,10,"PSP-Business-Hospital-Lighting_Interior_General",-4.0152866600413368,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (28W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (28W)","Two-lamp Std. T8 fixtures (32W)",7884,5.8000000000000003E-2,457.27200000000005,4.9000000000000002E-2,386.31600000000003,9.0000000000000011E-3,70.956000000000017,8.5703935612361521E-3,6,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-4.0742903063127578,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (28W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (28W)","Two-lamp Std. T8 fixtures (32W)",4089,5.8000000000000003E-2,237.16200000000001,4.9000000000000002E-2,200.36100000000002,9.0000000000000011E-3,36.800999999999988,5.4576325675411543E-3,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-3.7053935103606932,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (28W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (28W)","Two-lamp Std. T8 fixtures (32W)",3610,5.8000000000000003E-2,209.38000000000002,4.9000000000000002E-2,176.89000000000001,9.0000000000000011E-3,32.490000000000009,5.4914350378202333E-3,14,"PSP-Business-Large_Office-Lighting_Interior_General",-3.4314691063615115,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (28W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (28W)","Two-lamp Std. T8 fixtures (32W)",4308,5.8000000000000003E-2,249.864,4.9000000000000002E-2,211.09200000000001,9.0000000000000011E-3,38.771999999999991,5.8625977286694249E-3,12,"PSP-Business-Nursing_Home-Lighting_Interior_General",-3.7053935103606932,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (28W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (28W)","Two-lamp Std. T8 fixtures (32W)",2857,5.8000000000000003E-2,165.70600000000002,4.9000000000000002E-2,139.99299999999999,9.0000000000000011E-3,25.713000000000022,4.3502389355239025E-3,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-3.612671474964511,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (28W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (28W)","Two-lamp Std. T8 fixtures (32W)",7884,5.8000000000000003E-2,457.27200000000005,4.9000000000000002E-2,386.31600000000003,9.0000000000000011E-3,70.956000000000017,8.5703937875181296E-3,6,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-4.0742903063127578,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (28W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (28W)","Two-lamp Std. T8 fixtures (32W)",4089,5.8000000000000003E-2,237.16200000000001,4.9000000000000002E-2,200.36100000000002,9.0000000000000011E-3,36.800999999999988,8.051360464009347E-3,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-3.7053935103606932,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (28W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (28W)","Two-lamp Std. T8 fixtures (32W)",3610,5.8000000000000003E-2,209.38000000000002,4.9000000000000002E-2,176.89000000000001,9.0000000000000011E-3,32.490000000000009,5.4914350378202333E-3,14,"PSP-Business-Other_Office-Lighting_Interior_General",-3.4314691063615115,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (28W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (28W)","Two-lamp Std. T8 fixtures (32W)",5110,5.8000000000000003E-2,296.38,4.9000000000000002E-2,250.39000000000001,9.0000000000000011E-3,45.989999999999981,7.5360905783699644E-3,10,"PSP-Business-Restaurant-Lighting_Interior_General",-4.0152866600413368,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (28W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (28W)","Two-lamp Std. T8 fixtures (32W)",2596,5.8000000000000003E-2,150.56800000000001,4.9000000000000002E-2,127.20400000000001,9.0000000000000011E-3,23.364000000000004,1.1768095912600303E-3,19,"PSP-Business-Schools-Lighting_Interior_General",-3.3749924120225003,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (28W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (28W)","Two-lamp Std. T8 fixtures (32W)",3255,5.8000000000000003E-2,188.79000000000002,4.9000000000000002E-2,159.495,9.0000000000000011E-3,29.295000000000016,3.8840400623728387E-3,15,"PSP-Business-University_Colleges-Lighting_Interior_General",-3.6623095071382252,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (28W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (28W)","Two-lamp Std. T8 fixtures (32W)",3759,5.8000000000000003E-2,218.02200000000002,4.9000000000000002E-2,184.191,9.0000000000000011E-3,33.831000000000017,6.5840330769230803E-3,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-3.9500843351840018,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (28W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (28W)","Three-lamp Std. T8 fixtures (32W)",6074,8.5000000000000006E-2,516.29000000000008,7.4999999999999997E-2,455.55,1.0000000000000009E-2,60.740000000000066,8.6281603447925133E-3,8,"PSP-Business-Food_Retail-Lighting_Interior_General",-4.0485814905957831,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (28W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (28W)","Three-lamp Std. T8 fixtures (32W)",5182,8.5000000000000006E-2,440.47,7.4999999999999997E-2,388.65,1.0000000000000009E-2,51.82000000000005,6.9167832637169859E-3,10,"PSP-Business-Hospital-Lighting_Interior_General",-3.5229299900620106,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (28W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (28W)","Three-lamp Std. T8 fixtures (32W)",7884,8.5000000000000006E-2,670.1400000000001,7.4999999999999997E-2,591.29999999999995,1.0000000000000009E-2,78.840000000000146,9.5226595124846287E-3,6,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-3.6114354594691385,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (28W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (28W)","Three-lamp Std. T8 fixtures (32W)",4089,8.5000000000000006E-2,347.565,7.4999999999999997E-2,306.67500000000001,1.0000000000000009E-2,40.889999999999986,6.0640361861568374E-3,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-3.0580902655410327,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (28W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (28W)","Three-lamp Std. T8 fixtures (32W)",3610,8.5000000000000006E-2,306.85000000000002,7.4999999999999997E-2,270.75,1.0000000000000009E-2,36.100000000000023,6.1015944864669276E-3,14,"PSP-Business-Large_Office-Lighting_Interior_General",-2.6472036595422637,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (28W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (28W)","Three-lamp Std. T8 fixtures (32W)",4308,8.5000000000000006E-2,366.18,7.4999999999999997E-2,323.09999999999997,1.0000000000000009E-2,43.080000000000041,6.5139974762993694E-3,12,"PSP-Business-Nursing_Home-Lighting_Interior_General",-3.0580902655410327,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (28W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (28W)","Three-lamp Std. T8 fixtures (32W)",2857,8.5000000000000006E-2,242.84500000000003,7.4999999999999997E-2,214.27500000000001,1.0000000000000009E-2,28.570000000000022,4.8335988172487805E-3,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-2.9190072124467648,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (28W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (28W)","Three-lamp Std. T8 fixtures (32W)",7884,8.5000000000000006E-2,670.1400000000001,7.4999999999999997E-2,591.29999999999995,1.0000000000000009E-2,78.840000000000146,9.5226597639090464E-3,6,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-3.6114354594691385,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (28W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (28W)","Three-lamp Std. T8 fixtures (32W)",4089,8.5000000000000006E-2,347.565,7.4999999999999997E-2,306.67500000000001,1.0000000000000009E-2,40.889999999999986,8.9459560711214955E-3,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-3.0580902655410327,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (28W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (28W)","Three-lamp Std. T8 fixtures (32W)",3610,8.5000000000000006E-2,306.85000000000002,7.4999999999999997E-2,270.75,1.0000000000000009E-2,36.100000000000023,6.1015944864669276E-3,14,"PSP-Business-Other_Office-Lighting_Interior_General",-2.6472036595422637,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (28W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (28W)","Three-lamp Std. T8 fixtures (32W)",5110,8.5000000000000006E-2,434.35,7.4999999999999997E-2,383.25,1.0000000000000009E-2,51.100000000000023,8.3734339759666335E-3,10,"PSP-Business-Restaurant-Lighting_Interior_General",-3.5229299900620106,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (28W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (28W)","Three-lamp Std. T8 fixtures (32W)",2596,8.5000000000000006E-2,220.66000000000003,7.4999999999999997E-2,194.7,1.0000000000000009E-2,25.960000000000036,1.3075662125111465E-3,19,"PSP-Business-Schools-Lighting_Interior_General",-2.5624886180337505,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (28W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (28W)","Three-lamp Std. T8 fixtures (32W)",3255,8.5000000000000006E-2,276.67500000000001,7.4999999999999997E-2,244.125,1.0000000000000009E-2,32.550000000000011,4.3156000693031537E-3,15,"PSP-Business-University_Colleges-Lighting_Interior_General",-2.9934642607073272,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (28W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (28W)","Three-lamp Std. T8 fixtures (32W)",3759,8.5000000000000006E-2,319.51500000000004,7.4999999999999997E-2,281.92500000000001,1.0000000000000009E-2,37.590000000000032,7.3155923076923136E-3,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-3.4251265027760027,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (28W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (28W)","Four-lamp Std. T8 fixtures (32W)",6074,0.112,680.28800000000001,9.5000000000000001E-2,577.03,1.7000000000000001E-2,103.25800000000004,1.4667872586147263E-2,8,"PSP-Business-Food_Retail-Lighting_Interior_General",-3.7314419874610394,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (28W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (28W)","Four-lamp Std. T8 fixtures (32W)",5182,0.112,580.38400000000001,9.5000000000000001E-2,492.29,1.7000000000000001E-2,88.093999999999994,1.1758531548318863E-2,10,"PSP-Business-Hospital-Lighting_Interior_General",-3.0305733200826737,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (28W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (28W)","Four-lamp Std. T8 fixtures (32W)",7884,0.112,883.00800000000004,9.5000000000000001E-2,748.98,1.7000000000000001E-2,134.02800000000002,1.6188521171223842E-2,6,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-3.1485806126255156,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (28W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (28W)","Four-lamp Std. T8 fixtures (32W)",4089,0.112,457.96800000000002,9.5000000000000001E-2,388.45499999999998,1.7000000000000001E-2,69.513000000000034,1.0308861516466634E-2,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-2.4107870207213864,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (28W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (28W)","Four-lamp Std. T8 fixtures (32W)",3610,0.112,404.32,9.5000000000000001E-2,342.95,1.7000000000000001E-2,61.370000000000005,1.037271062699377E-2,14,"PSP-Business-Large_Office-Lighting_Interior_General",-1.862938212723023,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (28W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (28W)","Four-lamp Std. T8 fixtures (32W)",4308,0.112,482.49600000000004,9.5000000000000001E-2,409.26,1.7000000000000001E-2,73.236000000000047,1.1073795709708923E-2,12,"PSP-Business-Nursing_Home-Lighting_Interior_General",-2.4107870207213864,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (28W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (28W)","Four-lamp Std. T8 fixtures (32W)",2857,0.112,319.98399999999998,9.5000000000000001E-2,271.41500000000002,1.7000000000000001E-2,48.56899999999996,8.2171179893229147E-3,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-2.225342949929022,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (28W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (28W)","Four-lamp Std. T8 fixtures (32W)",7884,0.112,883.00800000000004,9.5000000000000001E-2,748.98,1.7000000000000001E-2,134.02800000000002,1.6188521598645353E-2,6,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-3.1485806126255156,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (28W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (28W)","Four-lamp Std. T8 fixtures (32W)",4089,0.112,457.96800000000002,9.5000000000000001E-2,388.45499999999998,1.7000000000000001E-2,69.513000000000034,1.5208125320906554E-2,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-2.4107870207213864,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (28W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (28W)","Four-lamp Std. T8 fixtures (32W)",3610,0.112,404.32,9.5000000000000001E-2,342.95,1.7000000000000001E-2,61.370000000000005,1.037271062699377E-2,14,"PSP-Business-Other_Office-Lighting_Interior_General",-1.862938212723023,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (28W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (28W)","Four-lamp Std. T8 fixtures (32W)",5110,0.112,572.32000000000005,9.5000000000000001E-2,485.45,1.7000000000000001E-2,86.870000000000061,1.4234837759143281E-2,10,"PSP-Business-Restaurant-Lighting_Interior_General",-3.0305733200826737,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (28W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (28W)","Four-lamp Std. T8 fixtures (32W)",2596,0.112,290.75200000000001,9.5000000000000001E-2,246.62,1.7000000000000001E-2,44.132000000000005,2.2228625612689457E-3,19,"PSP-Business-Schools-Lighting_Interior_General",-1.7499848240450007,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (28W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (28W)","Four-lamp Std. T8 fixtures (32W)",3255,0.112,364.56,9.5000000000000001E-2,309.22500000000002,1.7000000000000001E-2,55.33499999999998,7.3365201178153556E-3,15,"PSP-Business-University_Colleges-Lighting_Interior_General",-2.3246190142764505,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (28W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (28W)","Four-lamp Std. T8 fixtures (32W)",3759,0.112,421.00799999999998,9.5000000000000001E-2,357.10500000000002,1.7000000000000001E-2,63.902999999999963,1.2436506923076913E-2,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-2.9001686703680036,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (25W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (25W)","Single-lamp Std. T8 fixtures (32W)",6074,0.03,182.22,2.3E-2,139.702,6.9999999999999993E-3,42.518000000000001,6.0397122413547531E-3,8,"PSP-Business-Food_Retail-Lighting_Interior_General",-0.30923141043222913,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (25W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (25W)","Single-lamp Std. T8 fixtures (32W)",5182,0.03,155.46,2.3E-2,119.18599999999999,6.9999999999999993E-3,36.274000000000015,4.8417482846018871E-3,10,"PSP-Business-Hospital-Lighting_Interior_General",-0.15516305980083089,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (25W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (25W)","Single-lamp Std. T8 fixtures (32W)",7884,0.03,236.51999999999998,2.3E-2,181.33199999999999,6.9999999999999993E-3,55.187999999999988,6.6658616587392267E-3,6,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-0.1410983215373669,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (25W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (25W)","Single-lamp Std. T8 fixtures (32W)",4089,0.03,122.67,2.3E-2,94.046999999999997,6.9999999999999993E-3,28.623000000000005,4.2448253303097889E-3,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-2.0168198369177048E-2,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (25W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (25W)","Single-lamp Std. T8 fixtures (32W)",3610,0.03,108.3,2.3E-2,83.03,6.9999999999999993E-3,25.269999999999996,4.2711161405268455E-3,14,"PSP-Business-Large_Office-Lighting_Interior_General",9.797163249015739E-2,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (25W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (25W)","Single-lamp Std. T8 fixtures (32W)",4308,0.03,129.24,2.3E-2,99.084000000000003,6.9999999999999993E-3,30.156000000000006,4.5597982334095542E-3,12,"PSP-Business-Nursing_Home-Lighting_Interior_General",-2.0168198369177048E-2,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B219,1)),TRIM(LEFT(C219,20)),TRIM(LEFT(D219,10)),TRIM(RIGHT(D219,10)),TRIM(LEFT(F219,20)),TRIM(RIGHT(F219,20)),TRIM(LEFT(G219,105)),TRIM(LEFT(H219,20)),TRIM(RIGHT(H219,20)),TRIM(LEFT(R219,1)),TRIM(RIGHT(R219,25)),TRIM(LEFT(X219,1)),TRIM(LEFT(AF219,1)),TRIM(LEFT(AG219,1)))","v":"INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (25W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND"},"IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (25W)","Single-lamp Std. T8 fixtures (32W)",2857,0.03,85.71,2.3E-2,65.710999999999999,6.9999999999999993E-3,19.998999999999995,3.3835191720741433E-3,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-4.2941974786447901E-2,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (25W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (25W)","Single-lamp Std. T8 fixtures (32W)",7884,0.03,236.51999999999998,2.3E-2,181.33199999999999,6.9999999999999993E-3,55.187999999999988,6.6658618347363195E-3,6,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-0.1410983215373669,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (25W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (25W)","Single-lamp Std. T8 fixtures (32W)",4089,0.03,122.67,2.3E-2,94.046999999999997,6.9999999999999993E-3,28.623000000000005,6.26216924978505E-3,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-2.0168198369177048E-2,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (25W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (25W)","Single-lamp Std. T8 fixtures (32W)",3610,0.03,108.3,2.3E-2,83.03,6.9999999999999993E-3,25.269999999999996,4.2711161405268455E-3,14,"PSP-Business-Other_Office-Lighting_Interior_General",9.797163249015739E-2,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (25W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (25W)","Single-lamp Std. T8 fixtures (32W)",5110,0.03,153.29999999999998,2.3E-2,117.53,6.9999999999999993E-3,35.769999999999982,5.8614037831766384E-3,10,"PSP-Business-Restaurant-Lighting_Interior_General",-0.15516305980083089,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (25W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (25W)","Single-lamp Std. T8 fixtures (32W)",2596,0.03,77.88,2.3E-2,59.707999999999998,6.9999999999999993E-3,18.171999999999997,9.1529634875780108E-4,19,"PSP-Business-Schools-Lighting_Interior_General",6.0988475777254081E-2,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (25W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (25W)","Single-lamp Std. T8 fixtures (32W)",3255,0.03,97.649999999999991,2.3E-2,74.864999999999995,6.9999999999999993E-3,22.784999999999997,3.0209200485122058E-3,15,"PSP-Business-University_Colleges-Lighting_Interior_General",-3.5205521804098083E-2,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESSingle-lamp Reduced Watt. T8 fixtures (25W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","REDUCED WATTAGE T8 FIXTURES","Single-lamp Reduced Watt. T8 fixtures (25W)","Single-lamp Std. T8 fixtures (32W)",3759,0.03,112.77,2.3E-2,86.456999999999994,6.9999999999999993E-3,26.313000000000002,5.1209146153846155E-3,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-0.16133598192108778,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (25W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (25W)","Two-lamp Std. T8 fixtures (32W)",6074,5.8000000000000003E-2,352.29200000000003,4.3999999999999997E-2,267.25599999999997,1.4000000000000005E-2,85.036000000000058,1.2079424482709515E-2,8,"PSP-Business-Food_Retail-Lighting_Interior_General",-2.6184628208644618,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (25W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (25W)","Two-lamp Std. T8 fixtures (32W)",5182,5.8000000000000003E-2,300.55600000000004,4.3999999999999997E-2,228.00799999999998,1.4000000000000005E-2,72.548000000000059,9.6834965692037794E-3,10,"PSP-Business-Hospital-Lighting_Interior_General",-2.3103261196016618,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (25W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (25W)","Two-lamp Std. T8 fixtures (32W)",7884,5.8000000000000003E-2,457.27200000000005,4.3999999999999997E-2,346.89599999999996,1.4000000000000005E-2,110.37600000000009,1.3331723317478467E-2,6,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-2.2821966430747374,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (25W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (25W)","Two-lamp Std. T8 fixtures (32W)",4089,5.8000000000000003E-2,237.16200000000001,4.3999999999999997E-2,179.916,1.4000000000000005E-2,57.246000000000009,8.4896506606195778E-3,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-2.0403363967383541,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (25W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (25W)","Two-lamp Std. T8 fixtures (32W)",3610,5.8000000000000003E-2,209.38000000000002,4.3999999999999997E-2,158.84,1.4000000000000005E-2,50.54000000000002,8.5422322810536962E-3,14,"PSP-Business-Large_Office-Lighting_Interior_General",-1.8040567350196852,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (25W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (25W)","Two-lamp Std. T8 fixtures (32W)",4308,5.8000000000000003E-2,249.864,4.3999999999999997E-2,189.55199999999999,1.4000000000000005E-2,60.312000000000012,9.1195964668191083E-3,12,"PSP-Business-Nursing_Home-Lighting_Interior_General",-2.0403363967383541,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (25W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (25W)","Two-lamp Std. T8 fixtures (32W)",2857,5.8000000000000003E-2,165.70600000000002,4.3999999999999997E-2,125.708,1.4000000000000005E-2,39.998000000000019,6.767038344148291E-3,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-2.0858839495728887,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (25W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (25W)","Two-lamp Std. T8 fixtures (32W)",7884,5.8000000000000003E-2,457.27200000000005,4.3999999999999997E-2,346.89599999999996,1.4000000000000005E-2,110.37600000000009,1.3331723669472651E-2,6,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-2.2821966430747374,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (25W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (25W)","Two-lamp Std. T8 fixtures (32W)",4089,5.8000000000000003E-2,237.16200000000001,4.3999999999999997E-2,179.916,1.4000000000000005E-2,57.246000000000009,1.25243384995701E-2,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-2.0403363967383541,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (25W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (25W)","Two-lamp Std. T8 fixtures (32W)",3610,5.8000000000000003E-2,209.38000000000002,4.3999999999999997E-2,158.84,1.4000000000000005E-2,50.54000000000002,8.5422322810536962E-3,14,"PSP-Business-Other_Office-Lighting_Interior_General",-1.8040567350196852,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (25W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (25W)","Two-lamp Std. T8 fixtures (32W)",5110,5.8000000000000003E-2,296.38,4.3999999999999997E-2,224.83999999999997,1.4000000000000005E-2,71.54000000000002,1.1722807566353285E-2,10,"PSP-Business-Restaurant-Lighting_Interior_General",-2.3103261196016618,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (25W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (25W)","Two-lamp Std. T8 fixtures (32W)",2596,5.8000000000000003E-2,150.56800000000001,4.3999999999999997E-2,114.22399999999999,1.4000000000000005E-2,36.344000000000023,1.8305926975156035E-3,19,"PSP-Business-Schools-Lighting_Interior_General",-1.8780230484454989,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (25W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (25W)","Two-lamp Std. T8 fixtures (32W)",3255,5.8000000000000003E-2,188.79000000000002,4.3999999999999997E-2,143.22,1.4000000000000005E-2,45.570000000000022,6.041840097024416E-3,15,"PSP-Business-University_Colleges-Lighting_Interior_General",-2.0704110436081997,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESTwo-lamp Reduced Watt. T-8 fixtures (25W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","REDUCED WATTAGE T8 FIXTURES","Two-lamp Reduced Watt. T-8 fixtures (25W)","Two-lamp Std. T8 fixtures (32W)",3759,5.8000000000000003E-2,218.02200000000002,4.3999999999999997E-2,165.39599999999999,1.4000000000000005E-2,52.626000000000033,1.0241829230769236E-2,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-2.3226719638421756,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (25W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (25W)","Three-lamp Std. T8 fixtures (32W)",6074,8.5000000000000006E-2,516.29000000000008,6.8000000000000005E-2,413.03200000000004,1.7000000000000001E-2,103.25800000000004,1.4667872586147263E-2,8,"PSP-Business-Food_Retail-Lighting_Interior_General",-1.427694231296698,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (25W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (25W)","Three-lamp Std. T8 fixtures (32W)",5182,8.5000000000000006E-2,440.47,6.8000000000000005E-2,352.37600000000003,1.7000000000000001E-2,88.093999999999994,1.1758531548318863E-2,10,"PSP-Business-Hospital-Lighting_Interior_General",-0.96548917940249623,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (25W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (25W)","Three-lamp Std. T8 fixtures (32W)",7884,8.5000000000000006E-2,670.1400000000001,6.8000000000000005E-2,536.11200000000008,1.7000000000000001E-2,134.02800000000002,1.6188521171223842E-2,6,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-0.92329496461211136,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (25W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (25W)","Three-lamp Std. T8 fixtures (32W)",4089,8.5000000000000006E-2,347.565,6.8000000000000005E-2,278.05200000000002,1.7000000000000001E-2,69.512999999999977,1.0308861516466625E-2,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-0.56050459510753115,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (25W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (25W)","Three-lamp Std. T8 fixtures (32W)",3610,8.5000000000000006E-2,306.85000000000002,6.8000000000000005E-2,245.48000000000002,1.7000000000000001E-2,61.370000000000005,1.037271062699377E-2,14,"PSP-Business-Large_Office-Lighting_Interior_General",-0.20608510252952073,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (25W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (25W)","Three-lamp Std. T8 fixtures (32W)",4308,8.5000000000000006E-2,366.18,6.8000000000000005E-2,292.94400000000002,1.7000000000000001E-2,73.23599999999999,1.1073795709708914E-2,12,"PSP-Business-Nursing_Home-Lighting_Interior_General",-0.56050459510753115,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (25W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (25W)","Three-lamp Std. T8 fixtures (32W)",2857,8.5000000000000006E-2,242.84500000000003,6.8000000000000005E-2,194.27600000000001,1.7000000000000001E-2,48.569000000000017,8.2171179893229234E-3,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-0.6288259243593366,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (25W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (25W)","Three-lamp Std. T8 fixtures (32W)",7884,8.5000000000000006E-2,670.1400000000001,6.8000000000000005E-2,536.11200000000008,1.7000000000000001E-2,134.02800000000002,1.6188521598645353E-2,6,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-0.92329496461211136,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (25W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (25W)","Three-lamp Std. T8 fixtures (32W)",4089,8.5000000000000006E-2,347.565,6.8000000000000005E-2,278.05200000000002,1.7000000000000001E-2,69.512999999999977,1.5208125320906544E-2,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-0.56050459510753115,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (25W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (25W)","Three-lamp Std. T8 fixtures (32W)",3610,8.5000000000000006E-2,306.85000000000002,6.8000000000000005E-2,245.48000000000002,1.7000000000000001E-2,61.370000000000005,1.037271062699377E-2,14,"PSP-Business-Other_Office-Lighting_Interior_General",-0.20608510252952073,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (25W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (25W)","Three-lamp Std. T8 fixtures (32W)",5110,8.5000000000000006E-2,434.35,6.8000000000000005E-2,347.48,1.7000000000000001E-2,86.87,1.4234837759143273E-2,10,"PSP-Business-Restaurant-Lighting_Interior_General",-0.96548917940249623,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (25W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (25W)","Three-lamp Std. T8 fixtures (32W)",2596,8.5000000000000006E-2,220.66000000000003,6.8000000000000005E-2,176.52800000000002,1.7000000000000001E-2,44.132000000000005,2.2228625612689457E-3,19,"PSP-Business-Schools-Lighting_Interior_General",-0.31703457266824842,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (25W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (25W)","Three-lamp Std. T8 fixtures (32W)",3255,8.5000000000000006E-2,276.67500000000001,6.8000000000000005E-2,221.34,1.7000000000000001E-2,55.335000000000008,7.3365201178153591E-3,15,"PSP-Business-University_Colleges-Lighting_Interior_General",-0.6056165654122907,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESThree-lamp Reduced Watt. T-8 fixtures (25W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","REDUCED WATTAGE T8 FIXTURES","Three-lamp Reduced Watt. T-8 fixtures (25W)","Three-lamp Std. T8 fixtures (32W)",3759,8.5000000000000006E-2,319.51500000000004,6.8000000000000005E-2,255.61200000000002,1.7000000000000001E-2,63.90300000000002,1.2436506923076926E-2,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-0.98400794576325978,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (25W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (25W)","Four-lamp Std. T8 fixtures (32W)",6074,0.112,680.28800000000001,8.5999999999999993E-2,522.36399999999992,2.6000000000000009E-2,157.92400000000009,2.2433216896460523E-2,8,"PSP-Business-Food_Retail-Lighting_Interior_General",-0.23692564172892361,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (25W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (25W)","Four-lamp Std. T8 fixtures (32W)",5182,0.112,580.38400000000001,8.5999999999999993E-2,445.65199999999999,2.6000000000000009E-2,134.73200000000003,1.7983636485664149E-2,10,"PSP-Business-Hospital-Lighting_Interior_General",0.37934776079667643,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (25W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (25W)","Four-lamp Std. T8 fixtures (32W)",7884,0.112,883.00800000000004,8.5999999999999993E-2,678.024,2.6000000000000009E-2,204.98400000000004,2.4758914732459995E-2,6,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",0.4356067138505253,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (25W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (25W)","Four-lamp Std. T8 fixtures (32W)",4089,0.112,457.96800000000002,8.5999999999999993E-2,351.654,2.6000000000000009E-2,106.31400000000002,1.5766494084007789E-2,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",0.91932720652329181,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (25W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (25W)","Four-lamp Std. T8 fixtures (32W)",3610,0.112,404.32,8.5999999999999993E-2,310.45999999999998,2.6000000000000009E-2,93.860000000000014,1.5864145664814006E-2,14,"PSP-Business-Large_Office-Lighting_Interior_General",1.3918865299606296,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (25W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (25W)","Four-lamp Std. T8 fixtures (32W)",4308,0.112,482.49600000000004,8.5999999999999993E-2,370.48799999999994,2.6000000000000009E-2,112.0080000000001,1.6936393438378355E-2,12,"PSP-Business-Nursing_Home-Lighting_Interior_General",0.91932720652329181,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (25W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (25W)","Four-lamp Std. T8 fixtures (32W)",2857,0.112,319.98399999999998,8.5999999999999993E-2,245.70199999999997,2.6000000000000009E-2,74.282000000000011,1.2567356924846822E-2,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",0.82823210085422261,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (25W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (25W)","Four-lamp Std. T8 fixtures (32W)",7884,0.112,883.00800000000004,8.5999999999999993E-2,678.024,2.6000000000000009E-2,204.98400000000004,2.4758915386163483E-2,6,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",0.4356067138505253,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (25W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (25W)","Four-lamp Std. T8 fixtures (32W)",4089,0.112,457.96800000000002,8.5999999999999993E-2,351.654,2.6000000000000009E-2,106.31400000000002,2.32594857849159E-2,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",0.91932720652329181,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (25W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (25W)","Four-lamp Std. T8 fixtures (32W)",3610,0.112,404.32,8.5999999999999993E-2,310.45999999999998,2.6000000000000009E-2,93.860000000000014,1.5864145664814006E-2,14,"PSP-Business-Other_Office-Lighting_Interior_General",1.3918865299606296,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (25W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (25W)","Four-lamp Std. T8 fixtures (32W)",5110,0.112,572.32000000000005,8.5999999999999993E-2,439.46,2.6000000000000009E-2,132.86000000000007,2.1770928337513248E-2,10,"PSP-Business-Restaurant-Lighting_Interior_General",0.37934776079667643,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (25W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (25W)","Four-lamp Std. T8 fixtures (32W)",2596,0.112,290.75200000000001,8.5999999999999993E-2,223.25599999999997,2.6000000000000009E-2,67.496000000000038,3.3996721525289776E-3,19,"PSP-Business-Schools-Lighting_Interior_General",1.2439539031090021,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (25W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (25W)","Four-lamp Std. T8 fixtures (32W)",3255,0.112,364.56,8.5999999999999993E-2,279.92999999999995,2.6000000000000009E-2,84.630000000000052,1.1220560180188202E-2,15,"PSP-Business-University_Colleges-Lighting_Interior_General",0.85917791278360056,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 FWATTAGE T8 FIXTURESFour-lamp Reduced Watt T-8 fixtures (25W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","REDUCED WATTAGE T8 FIXTURES","Four-lamp Reduced Watt T-8 fixtures (25W)","Four-lamp Std. T8 fixtures (32W)",3759,0.112,421.00799999999998,8.5999999999999993E-2,323.274,2.6000000000000009E-2,97.73399999999998,1.9020539999999996E-2,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",0.35465607231564888,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESSingle-lamp High Performance T-8 fixtures (32W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","HIGH PERFORMANCE T8 FIXTURES","Single-lamp High Performance T-8 fixtures (32W)","Single-lamp Std. T8 fixtures (32W)",6074,0.03,182.22,2.9000000000000001E-2,176.14600000000002,9.9999999999999742E-4,6.0739999999999839,8.628160344792481E-4,8,"PSP-Business-Food_Retail-Lighting_Interior_General",4.5039540463512537,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESSingle-lamp High Performance T-8 fixtures (32W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","HIGH PERFORMANCE T8 FIXTURES","Single-lamp High Performance T-8 fixtures (32W)","Single-lamp Std. T8 fixtures (32W)",5182,0.03,155.46,2.9000000000000001E-2,150.27800000000002,9.9999999999999742E-4,5.1819999999999879,6.9167832637169631E-4,10,"PSP-Business-Hospital-Lighting_Interior_General",4.8166385185815805,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESSingle-lamp High Performance T-8 fixtures (32W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","HIGH PERFORMANCE T8 FIXTURES","Single-lamp High Performance T-8 fixtures (32W)","Single-lamp Std. T8 fixtures (32W)",7884,0.03,236.51999999999998,2.9000000000000001E-2,228.63600000000002,9.9999999999999742E-4,7.8839999999999577,9.5226595124845597E-4,6,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",4.660878262653128,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESSingle-lamp High Performance T-8 fixtures (32W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","HIGH PERFORMANCE T8 FIXTURES","Single-lamp High Performance T-8 fixtures (32W)","Single-lamp Std. T8 fixtures (32W)",4089,0.03,122.67,2.9000000000000001E-2,118.581,9.9999999999999742E-4,4.0889999999999986,6.0640361861568379E-4,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",4.8135675232252382,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESSingle-lamp High Performance T-8 fixtures (32W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","HIGH PERFORMANCE T8 FIXTURES","Single-lamp High Performance T-8 fixtures (32W)","Single-lamp Std. T8 fixtures (32W)",3610,0.03,108.3,2.9000000000000001E-2,104.69000000000001,9.9999999999999742E-4,3.6099999999999852,6.1015944864668988E-4,14,"PSP-Business-Large_Office-Lighting_Interior_General",4.941118539654699,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESSingle-lamp High Performance T-8 fixtures (32W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","HIGH PERFORMANCE T8 FIXTURES","Single-lamp High Performance T-8 fixtures (32W)","Single-lamp Std. T8 fixtures (32W)",4308,0.03,129.24,2.9000000000000001E-2,124.932,9.9999999999999742E-4,4.3080000000000069,6.5139974762993722E-4,12,"PSP-Business-Nursing_Home-Lighting_Interior_General",4.95322951708593,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESSingle-lamp High Performance T-8 fixtures (32W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","HIGH PERFORMANCE T8 FIXTURES","Single-lamp High Performance T-8 fixtures (32W)","Single-lamp Std. T8 fixtures (32W)",2857,0.03,85.71,2.9000000000000001E-2,82.853000000000009,9.9999999999999742E-4,2.8569999999999851,4.8335988172487518E-4,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",4.9359865241978902,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESSingle-lamp High Performance T-8 fixtures (32W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","HIGH PERFORMANCE T8 FIXTURES","Single-lamp High Performance T-8 fixtures (32W)","Single-lamp Std. T8 fixtures (32W)",7884,0.03,236.51999999999998,2.9000000000000001E-2,228.63600000000002,9.9999999999999742E-4,7.8839999999999577,9.5226597639089792E-4,6,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",4.660878262653128,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESSingle-lamp High Performance T-8 fixtures (32W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","HIGH PERFORMANCE T8 FIXTURES","Single-lamp High Performance T-8 fixtures (32W)","Single-lamp Std. T8 fixtures (32W)",4089,0.03,122.67,2.9000000000000001E-2,118.581,9.9999999999999742E-4,4.0889999999999986,8.945956071121496E-4,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",4.8135675232252382,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESSingle-lamp High Performance T-8 fixtures (32W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","HIGH PERFORMANCE T8 FIXTURES","Single-lamp High Performance T-8 fixtures (32W)","Single-lamp Std. T8 fixtures (32W)",3610,0.03,108.3,2.9000000000000001E-2,104.69000000000001,9.9999999999999742E-4,3.6099999999999852,6.1015944864668988E-4,14,"PSP-Business-Other_Office-Lighting_Interior_General",4.941118539654699,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESSingle-lamp High Performance T-8 fixtures (32W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","HIGH PERFORMANCE T8 FIXTURES","Single-lamp High Performance T-8 fixtures (32W)","Single-lamp Std. T8 fixtures (32W)",5110,0.03,153.29999999999998,2.9000000000000001E-2,148.19,9.9999999999999742E-4,5.1099999999999852,8.3734339759666061E-4,10,"PSP-Business-Restaurant-Lighting_Interior_General",4.8166385185815805,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESSingle-lamp High Performance T-8 fixtures (32W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","HIGH PERFORMANCE T8 FIXTURES","Single-lamp High Performance T-8 fixtures (32W)","Single-lamp Std. T8 fixtures (32W)",2596,0.03,77.88,2.9000000000000001E-2,75.284000000000006,9.9999999999999742E-4,2.5959999999999894,1.3075662125111391E-4,19,"PSP-Business-Schools-Lighting_Interior_General",5.0411097012341735,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESSingle-lamp High Performance T-8 fixtures (32W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","HIGH PERFORMANCE T8 FIXTURES","Single-lamp High Performance T-8 fixtures (32W)","Single-lamp Std. T8 fixtures (32W)",3255,0.03,97.649999999999991,2.9000000000000001E-2,94.39500000000001,9.9999999999999742E-4,3.2549999999999812,4.3156000693031271E-4,15,"PSP-Business-University_Colleges-Lighting_Interior_General",4.8168198623133947,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESSingle-lamp High Performance T-8 fixtures (32W)Single-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","HIGH PERFORMANCE T8 FIXTURES","Single-lamp High Performance T-8 fixtures (32W)","Single-lamp Std. T8 fixtures (32W)",3759,0.03,112.77,2.9000000000000001E-2,109.01100000000001,9.9999999999999742E-4,3.7589999999999861,7.3155923076922806E-4,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",4.8135675232252382,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B283,1)),TRIM(LEFT(C283,20)),TRIM(LEFT(D283,10)),TRIM(RIGHT(D283,10)),TRIM(LEFT(F283,20)),TRIM(RIGHT(F283,20)),TRIM(LEFT(G283,105)),TRIM(LEFT(H283,20)),TRIM(RIGHT(H283,20)),TRIM(LEFT(R283,1)),TRIM(RIGHT(R283,25)),TRIM(LEFT(X283,1)),TRIM(LEFT(AF283,1)),TRIM(LEFT(AG283,1)))","v":"INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESTwo-lamp High Performance T-8 fixtures (32W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND"},"IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","HIGH PERFORMANCE T8 FIXTURES","Two-lamp High Performance T-8 fixtures (32W)","Two-lamp Std. T8 fixtures (32W)",6074,5.8000000000000003E-2,352.29200000000003,5.6000000000000001E-2,340.14400000000001,2.0000000000000018E-3,12.148000000000025,1.7256320689585044E-3,8,"PSP-Business-Food_Retail-Lighting_Interior_General",-3.4920919072974925,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESTwo-lamp High Performance T-8 fixtures (32W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","HIGH PERFORMANCE T8 FIXTURES","Two-lamp High Performance T-8 fixtures (32W)","Two-lamp Std. T8 fixtures (32W)",5182,5.8000000000000003E-2,300.55600000000004,5.6000000000000001E-2,290.19200000000001,2.0000000000000018E-3,10.364000000000033,1.3833566527434E-3,10,"PSP-Business-Hospital-Lighting_Interior_General",-2.8667229628368354,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESTwo-lamp High Performance T-8 fixtures (32W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","HIGH PERFORMANCE T8 FIXTURES","Two-lamp High Performance T-8 fixtures (32W)","Two-lamp Std. T8 fixtures (32W)",7884,5.8000000000000003E-2,457.27200000000005,5.6000000000000001E-2,441.50400000000002,2.0000000000000018E-3,15.768000000000029,1.9045319024969258E-3,6,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-3.1782434746937476,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESTwo-lamp High Performance T-8 fixtures (32W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","HIGH PERFORMANCE T8 FIXTURES","Two-lamp High Performance T-8 fixtures (32W)","Two-lamp Std. T8 fixtures (32W)",4089,5.8000000000000003E-2,237.16200000000001,5.6000000000000001E-2,228.98400000000001,2.0000000000000018E-3,8.1779999999999973,1.2128072372313676E-3,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-2.8728649535495236,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESTwo-lamp High Performance T-8 fixtures (32W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","HIGH PERFORMANCE T8 FIXTURES","Two-lamp High Performance T-8 fixtures (32W)","Two-lamp Std. T8 fixtures (32W)",3610,5.8000000000000003E-2,209.38000000000002,5.6000000000000001E-2,202.16,2.0000000000000018E-3,7.2200000000000273,1.2203188972933893E-3,14,"PSP-Business-Large_Office-Lighting_Interior_General",-2.6177629206906019,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESTwo-lamp High Performance T-8 fixtures (32W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","HIGH PERFORMANCE T8 FIXTURES","Two-lamp High Performance T-8 fixtures (32W)","Two-lamp Std. T8 fixtures (32W)",4308,5.8000000000000003E-2,249.864,5.6000000000000001E-2,241.24800000000002,2.0000000000000018E-3,8.6159999999999854,1.3027994952598703E-3,12,"PSP-Business-Nursing_Home-Lighting_Interior_General",-2.5935409658281401,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESTwo-lamp High Performance T-8 fixtures (32W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","HIGH PERFORMANCE T8 FIXTURES","Two-lamp High Performance T-8 fixtures (32W)","Two-lamp Std. T8 fixtures (32W)",2857,5.8000000000000003E-2,165.70600000000002,5.6000000000000001E-2,159.99199999999999,2.0000000000000018E-3,5.7140000000000271,9.6671976344976001E-4,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-2.6280269516042196,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESTwo-lamp High Performance T-8 fixtures (32W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","HIGH PERFORMANCE T8 FIXTURES","Two-lamp High Performance T-8 fixtures (32W)","Two-lamp Std. T8 fixtures (32W)",7884,5.8000000000000003E-2,457.27200000000005,5.6000000000000001E-2,441.50400000000002,2.0000000000000018E-3,15.768000000000029,1.9045319527818095E-3,6,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-3.1782434746937476,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESTwo-lamp High Performance T-8 fixtures (32W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","HIGH PERFORMANCE T8 FIXTURES","Two-lamp High Performance T-8 fixtures (32W)","Two-lamp Std. T8 fixtures (32W)",4089,5.8000000000000003E-2,237.16200000000001,5.6000000000000001E-2,228.98400000000001,2.0000000000000018E-3,8.1779999999999973,1.7891912142242992E-3,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-2.8728649535495236,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESTwo-lamp High Performance T-8 fixtures (32W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","HIGH PERFORMANCE T8 FIXTURES","Two-lamp High Performance T-8 fixtures (32W)","Two-lamp Std. T8 fixtures (32W)",3610,5.8000000000000003E-2,209.38000000000002,5.6000000000000001E-2,202.16,2.0000000000000018E-3,7.2200000000000273,1.2203188972933893E-3,14,"PSP-Business-Other_Office-Lighting_Interior_General",-2.6177629206906019,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESTwo-lamp High Performance T-8 fixtures (32W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","HIGH PERFORMANCE T8 FIXTURES","Two-lamp High Performance T-8 fixtures (32W)","Two-lamp Std. T8 fixtures (32W)",5110,5.8000000000000003E-2,296.38,5.6000000000000001E-2,286.16000000000003,2.0000000000000018E-3,10.21999999999997,1.6746867951933212E-3,10,"PSP-Business-Restaurant-Lighting_Interior_General",-2.8667229628368354,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESTwo-lamp High Performance T-8 fixtures (32W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","HIGH PERFORMANCE T8 FIXTURES","Two-lamp High Performance T-8 fixtures (32W)","Two-lamp Std. T8 fixtures (32W)",2596,5.8000000000000003E-2,150.56800000000001,5.6000000000000001E-2,145.376,2.0000000000000018E-3,5.1920000000000073,2.6151324250222929E-4,19,"PSP-Business-Schools-Lighting_Interior_General",-2.4177805975316566,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESTwo-lamp High Performance T-8 fixtures (32W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","HIGH PERFORMANCE T8 FIXTURES","Two-lamp High Performance T-8 fixtures (32W)","Two-lamp Std. T8 fixtures (32W)",3255,5.8000000000000003E-2,188.79000000000002,5.6000000000000001E-2,182.28,2.0000000000000018E-3,6.5100000000000193,8.6312001386063301E-4,15,"PSP-Business-University_Colleges-Lighting_Interior_General",-2.8663602753732107,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESTwo-lamp High Performance T-8 fixtures (32W)Two-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","HIGH PERFORMANCE T8 FIXTURES","Two-lamp High Performance T-8 fixtures (32W)","Two-lamp Std. T8 fixtures (32W)",3759,5.8000000000000003E-2,218.02200000000002,5.6000000000000001E-2,210.50399999999999,2.0000000000000018E-3,7.5180000000000291,1.463118461538467E-3,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-2.8728649535495236,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESThree-lamp High Performance T-8 fixtures (32W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","HIGH PERFORMANCE T8 FIXTURES","Three-lamp High Performance T-8 fixtures (32W)","Three-lamp Std. T8 fixtures (32W)",6074,8.5000000000000006E-2,516.29000000000008,8.5000000000000006E-2,516.29000000000008,0,0,0,8,"PSP-Business-Food_Retail-Lighting_Interior_General",-2.7381378609462388,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESThree-lamp High Performance T-8 fixtures (32W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","HIGH PERFORMANCE T8 FIXTURES","Three-lamp High Performance T-8 fixtures (32W)","Three-lamp Std. T8 fixtures (32W)",5182,8.5000000000000006E-2,440.47,8.5000000000000006E-2,440.47,0,0,0,10,"PSP-Business-Hospital-Lighting_Interior_General",-1.8000844442552548,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESThree-lamp High Performance T-8 fixtures (32W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","HIGH PERFORMANCE T8 FIXTURES","Three-lamp High Performance T-8 fixtures (32W)","Three-lamp Std. T8 fixtures (32W)",7884,8.5000000000000006E-2,670.1400000000001,8.5000000000000006E-2,670.1400000000001,0,0,0,6,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-2.2673652120406231,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESThree-lamp High Performance T-8 fixtures (32W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","HIGH PERFORMANCE T8 FIXTURES","Three-lamp High Performance T-8 fixtures (32W)","Three-lamp Std. T8 fixtures (32W)",4089,8.5000000000000006E-2,347.565,8.5000000000000006E-2,347.565,0,0,0,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-1.8092974303242819,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESThree-lamp High Performance T-8 fixtures (32W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","HIGH PERFORMANCE T8 FIXTURES","Three-lamp High Performance T-8 fixtures (32W)","Three-lamp Std. T8 fixtures (32W)",3610,8.5000000000000006E-2,306.85000000000002,8.5000000000000006E-2,306.85000000000002,0,0,0,14,"PSP-Business-Large_Office-Lighting_Interior_General",-1.4266443810358922,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESThree-lamp High Performance T-8 fixtures (32W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","HIGH PERFORMANCE T8 FIXTURES","Three-lamp High Performance T-8 fixtures (32W)","Three-lamp Std. T8 fixtures (32W)",4308,8.5000000000000006E-2,366.18,8.5000000000000006E-2,366.18,0,0,0,12,"PSP-Business-Nursing_Home-Lighting_Interior_General",-1.3903114487422101,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESThree-lamp High Performance T-8 fixtures (32W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","HIGH PERFORMANCE T8 FIXTURES","Three-lamp High Performance T-8 fixtures (32W)","Three-lamp Std. T8 fixtures (32W)",2857,8.5000000000000006E-2,242.84500000000003,8.5000000000000006E-2,242.84500000000003,0,0,0,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-1.4420404274063294,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESThree-lamp High Performance T-8 fixtures (32W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","HIGH PERFORMANCE T8 FIXTURES","Three-lamp High Performance T-8 fixtures (32W)","Three-lamp Std. T8 fixtures (32W)",7884,8.5000000000000006E-2,670.1400000000001,8.5000000000000006E-2,670.1400000000001,0,0,0,6,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-2.2673652120406231,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESThree-lamp High Performance T-8 fixtures (32W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","HIGH PERFORMANCE T8 FIXTURES","Three-lamp High Performance T-8 fixtures (32W)","Three-lamp Std. T8 fixtures (32W)",4089,8.5000000000000006E-2,347.565,8.5000000000000006E-2,347.565,0,0,0,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-1.8092974303242819,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESThree-lamp High Performance T-8 fixtures (32W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","HIGH PERFORMANCE T8 FIXTURES","Three-lamp High Performance T-8 fixtures (32W)","Three-lamp Std. T8 fixtures (32W)",3610,8.5000000000000006E-2,306.85000000000002,8.5000000000000006E-2,306.85000000000002,0,0,0,14,"PSP-Business-Other_Office-Lighting_Interior_General",-1.4266443810358922,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESThree-lamp High Performance T-8 fixtures (32W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","HIGH PERFORMANCE T8 FIXTURES","Three-lamp High Performance T-8 fixtures (32W)","Three-lamp Std. T8 fixtures (32W)",5110,8.5000000000000006E-2,434.35,8.5000000000000006E-2,434.35,0,0,0,10,"PSP-Business-Restaurant-Lighting_Interior_General",-1.8000844442552548,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESThree-lamp High Performance T-8 fixtures (32W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","HIGH PERFORMANCE T8 FIXTURES","Three-lamp High Performance T-8 fixtures (32W)","Three-lamp Std. T8 fixtures (32W)",2596,8.5000000000000006E-2,220.66000000000003,8.5000000000000006E-2,220.66000000000003,0,0,0,19,"PSP-Business-Schools-Lighting_Interior_General",-1.1266708962974903,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESThree-lamp High Performance T-8 fixtures (32W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","HIGH PERFORMANCE T8 FIXTURES","Three-lamp High Performance T-8 fixtures (32W)","Three-lamp Std. T8 fixtures (32W)",3255,8.5000000000000006E-2,276.67500000000001,8.5000000000000006E-2,276.67500000000001,0,0,0,15,"PSP-Business-University_Colleges-Lighting_Interior_General",-1.7995404130598089,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESThree-lamp High Performance T-8 fixtures (32W)Three-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","HIGH PERFORMANCE T8 FIXTURES","Three-lamp High Performance T-8 fixtures (32W)","Three-lamp Std. T8 fixtures (32W)",3759,8.5000000000000006E-2,319.51500000000004,8.5000000000000006E-2,319.51500000000004,0,0,0,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-1.8092974303242819,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","HIGH PERFORMANCE T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","Four-lamp Std. T8 fixtures (32W)",6074,0.112,680.28800000000001,0.108,655.99199999999996,4.0000000000000036E-3,24.296000000000049,3.4512641379170089E-3,8,"PSP-Business-Food_Retail-Lighting_Interior_General",0.51581618540501495,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","HIGH PERFORMANCE T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","Four-lamp Std. T8 fixtures (32W)",5182,0.112,580.38400000000001,0.108,559.65599999999995,4.0000000000000036E-3,20.728000000000065,2.7667133054868E-3,10,"PSP-Business-Hospital-Lighting_Interior_General",1.7665540743263293,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","HIGH PERFORMANCE T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","Four-lamp Std. T8 fixtures (32W)",7884,0.112,883.00800000000004,0.108,851.47199999999998,4.0000000000000036E-3,31.536000000000058,3.8090638049938516E-3,6,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",1.1435130506125049,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","HIGH PERFORMANCE T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","Four-lamp Std. T8 fixtures (32W)",4089,0.112,457.96800000000002,0.108,441.61200000000002,4.0000000000000036E-3,16.355999999999995,2.4256144744627351E-3,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",1.7542700929009527,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","HIGH PERFORMANCE T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","Four-lamp Std. T8 fixtures (32W)",3610,0.112,404.32,0.108,389.88,4.0000000000000036E-3,14.439999999999998,2.4406377945867691E-3,14,"PSP-Business-Large_Office-Lighting_Interior_General",2.2644741586187962,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","HIGH PERFORMANCE T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","Four-lamp Std. T8 fixtures (32W)",4308,0.112,482.49600000000004,0.108,465.26400000000001,4.0000000000000036E-3,17.232000000000028,2.6055989905197489E-3,12,"PSP-Business-Nursing_Home-Lighting_Interior_General",2.3129180683437198,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","HIGH PERFORMANCE T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","Four-lamp Std. T8 fixtures (32W)",2857,0.112,319.98399999999998,0.108,308.55599999999998,4.0000000000000036E-3,11.427999999999997,1.9334395268995105E-3,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",2.2439460967915608,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","HIGH PERFORMANCE T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","Four-lamp Std. T8 fixtures (32W)",7884,0.112,883.00800000000004,0.108,851.47199999999998,4.0000000000000036E-3,31.536000000000058,3.809063905563619E-3,6,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",1.1435130506125049,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","HIGH PERFORMANCE T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","Four-lamp Std. T8 fixtures (32W)",4089,0.112,457.96800000000002,0.108,441.61200000000002,4.0000000000000036E-3,16.355999999999995,3.5783824284485984E-3,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",1.7542700929009527,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","HIGH PERFORMANCE T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","Four-lamp Std. T8 fixtures (32W)",3610,0.112,404.32,0.108,389.88,4.0000000000000036E-3,14.439999999999998,2.4406377945867691E-3,14,"PSP-Business-Other_Office-Lighting_Interior_General",2.2644741586187962,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","HIGH PERFORMANCE T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","Four-lamp Std. T8 fixtures (32W)",5110,0.112,572.32000000000005,0.108,551.88,4.0000000000000036E-3,20.440000000000055,3.3493735903866607E-3,10,"PSP-Business-Restaurant-Lighting_Interior_General",1.7665540743263293,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","HIGH PERFORMANCE T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","Four-lamp Std. T8 fixtures (32W)",2596,0.112,290.75200000000001,0.108,280.36799999999999,4.0000000000000036E-3,10.384000000000015,5.2302648500445858E-4,19,"PSP-Business-Schools-Lighting_Interior_General",2.6644388049366867,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","HIGH PERFORMANCE T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","Four-lamp Std. T8 fixtures (32W)",3255,0.112,364.56,0.108,351.54,4.0000000000000036E-3,13.019999999999982,1.7262400277212582E-3,15,"PSP-Business-University_Colleges-Lighting_Interior_General",1.7672794492535786,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE T8FORMANCE T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)Four-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","HIGH PERFORMANCE T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","Four-lamp Std. T8 fixtures (32W)",3759,0.112,421.00799999999998,0.108,405.97199999999998,4.0000000000000036E-3,15.036000000000001,2.9262369230769231E-3,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",1.7542700929009527,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)250 Watt Metal Halid50 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","250 Watt Metal Halide",5182,0.29499999999999998,1528.6899999999998,0.13700000000000001,709.93400000000008,0.15799999999999997,818.75599999999974,0.10928517556672825,10,"PSP-Business-Hospital-Lighting_Interior_High_Bay",-5.8865833742456459,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)250 Watt Metal Halid50 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","250 Watt Metal Halide",4089,0.29499999999999998,1206.2549999999999,0.13700000000000001,560.1930000000001,0.15799999999999997,646.06199999999978,9.5811771741278057E-2,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_High_Bay",-22.806434897701408,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)250 Watt Metal Halid50 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","250 Watt Metal Halide",4308,0.29499999999999998,1270.8599999999999,0.13700000000000001,590.19600000000003,0.15799999999999997,680.66399999999987,0.1029211601255299,12,"PSP-Business-Nursing_Home-Lighting_Interior_High_Bay",-15.290215832180635,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)250 Watt Metal Halid50 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","250 Watt Metal Halide",2857,0.29499999999999998,842.81499999999994,0.13700000000000001,391.40900000000005,0.15799999999999997,451.40599999999989,7.6370861312530666E-2,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_High_Bay",3.8555799668977215,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)250 Watt Metal Halid50 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","250 Watt Metal Halide",4089,0.29499999999999998,1206.2549999999999,0.13700000000000001,560.1930000000001,0.15799999999999997,646.06199999999978,0.14134610592371963,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_High_Bay",-22.806434897701408,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)250 Watt Metal Halid50 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","250 Watt Metal Halide",2596,0.29499999999999998,765.81999999999994,0.13700000000000001,355.65200000000004,0.15799999999999997,410.16799999999989,2.0659546157676081E-2,19,"PSP-Business-Schools-Lighting_Interior_High_Bay",3.4130784455687575,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)250 Watt Metal Halid50 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","250 Watt Metal Halide",3255,0.29499999999999998,960.22499999999991,0.13700000000000001,445.93500000000006,0.15799999999999997,514.28999999999985,6.8186481094989787E-2,15,"PSP-Business-University_Colleges-Lighting_Interior_High_Bay",-7.5248248916123543,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESFour-lamp High Performance T-8 fixtures (32W)250 Watt Metal Halid50 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Four-lamp High Performance T-8 fixtures (32W)","250 Watt Metal Halide",3759,0.29499999999999998,1108.905,0.13700000000000001,514.98300000000006,0.15799999999999997,593.92199999999991,0.11555435669871478,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_High_Bay",0.17563718144864993,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESSix-lamp High Performance T-8 fixtures (32W)400 Watt Metal Halid00 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Six-lamp High Performance T-8 fixtures (32W)","400 Watt Metal Halide",5182,0.45,2331.9,0.216,1119.3119999999999,0.23400000000000001,1212.5880000000002,0.16185272837097733,10,"PSP-Business-Hospital-Lighting_Interior_High_Bay",63.86760332296744,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESSix-lamp High Performance T-8 fixtures (32W)400 Watt Metal Halid00 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Six-lamp High Performance T-8 fixtures (32W)","400 Watt Metal Halide",4089,0.45,1840.05,0.216,883.22400000000005,0.23400000000000001,956.82599999999991,0.14189844675607005,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_High_Bay",52.464446290007913,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESSix-lamp High Performance T-8 fixtures (32W)400 Watt Metal Halid00 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Six-lamp High Performance T-8 fixtures (32W)","400 Watt Metal Halide",4308,0.45,1938.6000000000001,0.216,930.52800000000002,0.23400000000000001,1008.0720000000001,0.15242754094540509,12,"PSP-Business-Nursing_Home-Lighting_Interior_High_Bay",63.738774888289072,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESSix-lamp High Performance T-8 fixtures (32W)400 Watt Metal Halid00 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Six-lamp High Performance T-8 fixtures (32W)","400 Watt Metal Halide",2857,0.45,1285.6500000000001,0.216,617.11199999999997,0.23400000000000001,668.53800000000012,0.11310621232362141,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_High_Bay",53.793844911181324,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESSix-lamp High Performance T-8 fixtures (32W)400 Watt Metal Halid00 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Six-lamp High Performance T-8 fixtures (32W)","400 Watt Metal Halide",4089,0.45,1840.05,0.216,883.22400000000005,0.23400000000000001,956.82599999999991,0.20933537206424305,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_High_Bay",52.464446290007913,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESSix-lamp High Performance T-8 fixtures (32W)400 Watt Metal Halid00 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Six-lamp High Performance T-8 fixtures (32W)","400 Watt Metal Halide",2596,0.45,1168.2,0.216,560.73599999999999,0.23400000000000001,607.46400000000006,3.0597049372760789E-2,19,"PSP-Business-Schools-Lighting_Interior_High_Bay",54.683482242241212,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESSix-lamp High Performance T-8 fixtures (32W)400 Watt Metal Halid00 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Six-lamp High Performance T-8 fixtures (32W)","400 Watt Metal Halide",3255,0.45,1464.75,0.216,703.08,0.23400000000000001,761.67,0.10098504162169375,15,"PSP-Business-University_Colleges-Lighting_Interior_High_Bay",52.795129461830328,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESSix-lamp High Performance T-8 fixtures (32W)400 Watt Metal Halid00 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Six-lamp High Performance T-8 fixtures (32W)","400 Watt Metal Halide",3759,0.45,1691.55,0.216,811.94399999999996,0.23400000000000001,879.60599999999999,0.17113746498417257,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_High_Bay",52.464446290007913,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESEight-lamp High Performance T-8 fixtures (32W)2 x 250 Watt Metal H50 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Eight-lamp High Performance T-8 fixtures (32W)","2 x 250 Watt Metal Halide",5182,0.59,3057.3799999999997,0.28799999999999998,1492.4159999999999,0.30199999999999999,1564.9639999999997,0.20888685456425271,10,"PSP-Business-Hospital-Lighting_Interior_High_Bay",-31.773166748491292,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESEight-lamp High Performance T-8 fixtures (32W)2 x 250 Watt Metal H50 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Eight-lamp High Performance T-8 fixtures (32W)","2 x 250 Watt Metal Halide",4089,0.59,2412.5099999999998,0.28799999999999998,1177.6319999999998,0.30199999999999999,1234.8779999999999,0.18313389282193657,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_High_Bay",-65.612869795402815,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESEight-lamp High Performance T-8 fixtures (32W)2 x 250 Watt Metal H50 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Eight-lamp High Performance T-8 fixtures (32W)","2 x 250 Watt Metal Halide",4308,0.59,2541.7199999999998,0.28799999999999998,1240.704,0.30199999999999999,1301.0159999999998,0.19672272378424072,12,"PSP-Business-Nursing_Home-Lighting_Interior_High_Bay",-50.580431664361271,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESEight-lamp High Performance T-8 fixtures (32W)2 x 250 Watt Metal H50 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Eight-lamp High Performance T-8 fixtures (32W)","2 x 250 Watt Metal Halide",2857,0.59,1685.6299999999999,0.28799999999999998,822.81599999999992,0.30199999999999999,862.81399999999996,0.14597468428091306,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_High_Bay",-12.288840066204557,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESEight-lamp High Performance T-8 fixtures (32W)2 x 250 Watt Metal H50 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Eight-lamp High Performance T-8 fixtures (32W)","2 x 250 Watt Metal Halide",4089,0.59,2412.5099999999998,0.28799999999999998,1177.6319999999998,0.30199999999999999,1234.8779999999999,0.27016787334786924,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_High_Bay",-65.612869795402815,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESEight-lamp High Performance T-8 fixtures (32W)2 x 250 Watt Metal H50 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Eight-lamp High Performance T-8 fixtures (32W)","2 x 250 Watt Metal Halide",2596,0.59,1531.6399999999999,0.28799999999999998,747.64799999999991,0.30199999999999999,783.99199999999996,3.9488499617836563E-2,19,"PSP-Business-Schools-Lighting_Interior_High_Bay",-13.173843108862485,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B347,1)),TRIM(LEFT(C347,20)),TRIM(LEFT(D347,10)),TRIM(RIGHT(D347,10)),TRIM(LEFT(F347,20)),TRIM(RIGHT(F347,20)),TRIM(LEFT(G347,105)),TRIM(LEFT(H347,20)),TRIM(RIGHT(H347,20)),TRIM(LEFT(R347,1)),TRIM(RIGHT(R347,25)),TRIM(LEFT(X347,1)),TRIM(LEFT(AF347,1)),TRIM(LEFT(AG347,1)))","v":"INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESEight-lamp High Performance T-8 fixtures (32W)2 x 250 Watt Metal H50 Watt Metal HalidePighting_Interior_High_BayNND"},"IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Eight-lamp High Performance T-8 fixtures (32W)","2 x 250 Watt Metal Halide",3255,0.59,1920.4499999999998,0.28799999999999998,937.43999999999994,0.30199999999999999,983.00999999999988,0.13033112209295517,15,"PSP-Business-University_Colleges-Lighting_Interior_High_Bay",-35.049649783224709,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH PERFORMANCE MEDDIUM BAY T8 FIXTURESEight-lamp High Performance T-8 fixtures (32W)2 x 250 Watt Metal H50 Watt Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","HIGH PERFORMANCE MEDIUM BAY T8 FIXTURES","Eight-lamp High Performance T-8 fixtures (32W)","2 x 250 Watt Metal Halide",3759,0.59,2217.81,0.28799999999999998,1082.5919999999999,0.30199999999999999,1135.2180000000001,0.22086971976589795,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_High_Bay",-19.6487256371027,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 FIXTUREST5 FIXTUREST5 fixture w 3 Lamps and 1 Electronic BallastFour-lamp Std. T8 fiamp Std. T8 fixturesPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","T5 FIXTURES","T5 fixture w 3 Lamps and 1 Electronic Ballast","Four-lamp Std. T8 fixtures",6074,0.112,680.28800000000001,8.5999999999999993E-2,522.36399999999992,2.6000000000000009E-2,157.92400000000009,2.2433216896460523E-2,8,"PSP-Business-Food_Retail-Lighting_Interior_General",92.272289911735982,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 FIXTUREST5 FIXTUREST5 fixture w 3 Lamps and 1 Electronic BallastFour-lamp Std. T8 fiamp Std. T8 fixturesPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","T5 FIXTURES","T5 fixture w 3 Lamps and 1 Electronic Ballast","Four-lamp Std. T8 fixtures",5182,0.112,580.38400000000001,8.5999999999999993E-2,445.65199999999999,2.6000000000000009E-2,134.73200000000003,1.7983636485664149E-2,10,"PSP-Business-Hospital-Lighting_Interior_General",92.209753017289913,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 FIXTUREST5 FIXTUREST5 fixture w 3 Lamps and 1 Electronic BallastFour-lamp Std. T8 fiamp Std. T8 fixturesPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","T5 FIXTURES","T5 fixture w 3 Lamps and 1 Electronic Ballast","Four-lamp Std. T8 fixtures",7884,0.112,883.00800000000004,8.5999999999999993E-2,678.024,2.6000000000000009E-2,204.98400000000004,2.4758914732459995E-2,6,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",92.272289911735982,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 FIXTUREST5 FIXTUREST5 fixture w 3 Lamps and 1 Electronic BallastFour-lamp Std. T8 fiamp Std. T8 fixturesPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","T5 FIXTURES","T5 fixture w 3 Lamps and 1 Electronic Ballast","Four-lamp Std. T8 fixtures",4089,0.112,457.96800000000002,8.5999999999999993E-2,351.654,2.6000000000000009E-2,106.31400000000002,1.5766494084007789E-2,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",92.152826474890574,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 FIXTUREST5 FIXTUREST5 fixture w 3 Lamps and 1 Electronic BallastFour-lamp Std. T8 fiamp Std. T8 fixturesPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","T5 FIXTURES","T5 fixture w 3 Lamps and 1 Electronic Ballast","Four-lamp Std. T8 fixtures",3610,0.112,404.32,8.5999999999999993E-2,310.45999999999998,2.6000000000000009E-2,93.860000000000014,1.5864145664814006E-2,14,"PSP-Business-Large_Office-Lighting_Interior_General",92.100964952008326,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 FIXTUREST5 FIXTUREST5 fixture w 3 Lamps and 1 Electronic BallastFour-lamp Std. T8 fiamp Std. T8 fixturesPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","T5 FIXTURES","T5 fixture w 3 Lamps and 1 Electronic Ballast","Four-lamp Std. T8 fixtures",4308,0.112,482.49600000000004,8.5999999999999993E-2,370.48799999999994,2.6000000000000009E-2,112.0080000000001,1.6936393438378355E-2,12,"PSP-Business-Nursing_Home-Lighting_Interior_General",92.152826474890574,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 FIXTUREST5 FIXTUREST5 fixture w 3 Lamps and 1 Electronic BallastFour-lamp Std. T8 fiamp Std. T8 fixturesPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","T5 FIXTURES","T5 fixture w 3 Lamps and 1 Electronic Ballast","Four-lamp Std. T8 fixtures",2857,0.112,319.98399999999998,8.5999999999999993E-2,245.70199999999997,2.6000000000000009E-2,74.282000000000011,1.2567356924846822E-2,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",92.053679039000997,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 FIXTUREST5 FIXTUREST5 fixture w 3 Lamps and 1 Electronic BallastFour-lamp Std. T8 fiamp Std. T8 fixturesPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","T5 FIXTURES","T5 fixture w 3 Lamps and 1 Electronic Ballast","Four-lamp Std. T8 fixtures",7884,0.112,883.00800000000004,8.5999999999999993E-2,678.024,2.6000000000000009E-2,204.98400000000004,2.4758915386163483E-2,6,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",92.272289911735982,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 FIXTUREST5 FIXTUREST5 fixture w 3 Lamps and 1 Electronic BallastFour-lamp Std. T8 fiamp Std. T8 fixturesPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","T5 FIXTURES","T5 fixture w 3 Lamps and 1 Electronic Ballast","Four-lamp Std. T8 fixtures",4089,0.112,457.96800000000002,8.5999999999999993E-2,351.654,2.6000000000000009E-2,106.31400000000002,2.32594857849159E-2,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",92.152826474890574,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 FIXTUREST5 FIXTUREST5 fixture w 3 Lamps and 1 Electronic BallastFour-lamp Std. T8 fiamp Std. T8 fixturesPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","T5 FIXTURES","T5 fixture w 3 Lamps and 1 Electronic Ballast","Four-lamp Std. T8 fixtures",3610,0.112,404.32,8.5999999999999993E-2,310.45999999999998,2.6000000000000009E-2,93.860000000000014,1.5864145664814006E-2,14,"PSP-Business-Other_Office-Lighting_Interior_General",92.100964952008326,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 FIXTUREST5 FIXTUREST5 fixture w 3 Lamps and 1 Electronic BallastFour-lamp Std. T8 fiamp Std. T8 fixturesPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","T5 FIXTURES","T5 fixture w 3 Lamps and 1 Electronic Ballast","Four-lamp Std. T8 fixtures",5110,0.112,572.32000000000005,8.5999999999999993E-2,439.46,2.6000000000000009E-2,132.86000000000007,2.1770928337513248E-2,10,"PSP-Business-Restaurant-Lighting_Interior_General",92.209753017289913,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 FIXTUREST5 FIXTUREST5 fixture w 3 Lamps and 1 Electronic BallastFour-lamp Std. T8 fiamp Std. T8 fixturesPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","T5 FIXTURES","T5 fixture w 3 Lamps and 1 Electronic Ballast","Four-lamp Std. T8 fixtures",2596,0.112,290.75200000000001,8.5999999999999993E-2,223.25599999999997,2.6000000000000009E-2,67.496000000000038,3.3996721525289776E-3,19,"PSP-Business-Schools-Lighting_Interior_General",92.010529327527308,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 FIXTUREST5 FIXTUREST5 fixture w 3 Lamps and 1 Electronic BallastFour-lamp Std. T8 fiamp Std. T8 fixturesPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","T5 FIXTURES","T5 fixture w 3 Lamps and 1 Electronic Ballast","Four-lamp Std. T8 fixtures",3255,0.112,364.56,8.5999999999999993E-2,279.92999999999995,2.6000000000000009E-2,84.630000000000052,1.1220560180188202E-2,15,"PSP-Business-University_Colleges-Lighting_Interior_General",92.100964952008326,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 FIXTUREST5 FIXTUREST5 fixture w 3 Lamps and 1 Electronic BallastFour-lamp Std. T8 fiamp Std. T8 fixturesPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","T5 FIXTURES","T5 fixture w 3 Lamps and 1 Electronic Ballast","Four-lamp Std. T8 fixtures",3759,0.112,421.00799999999998,8.5999999999999993E-2,323.274,2.6000000000000009E-2,97.73399999999998,1.9020539999999996E-2,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",92.152826474890574,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES2-lamp HO T-5 fixtures (54W)250 W Probe Start Mee Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","T5 MEDIUM AND HIGH BAY FIXTURES","2-lamp HO T-5 fixtures (54W)","250 W Probe Start Metal Halide",5182,0.29499999999999998,1528.6899999999998,0.11700000000000001,606.29399999999998,0.17799999999999999,922.39599999999984,0.12311874209416221,10,"PSP-Business-Hospital-Lighting_Interior_High_Bay",-11.229182429123156,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES2-lamp HO T-5 fixtures (54W)250 W Probe Start Mee Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","T5 MEDIUM AND HIGH BAY FIXTURES","2-lamp HO T-5 fixtures (54W)","250 W Probe Start Metal Halide",4089,0.29499999999999998,1206.2549999999999,0.11700000000000001,478.41300000000001,0.17799999999999999,727.84199999999987,0.10793984411359173,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_High_Bay",-19.97766383994589,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES2-lamp HO T-5 fixtures (54W)250 W Probe Start Mee Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","T5 MEDIUM AND HIGH BAY FIXTURES","2-lamp HO T-5 fixtures (54W)","250 W Probe Start Metal Halide",4308,0.29499999999999998,1270.8599999999999,0.11700000000000001,504.036,0.17799999999999999,766.82399999999984,0.11594915507812863,12,"PSP-Business-Nursing_Home-Lighting_Interior_High_Bay",-19.97766383994589,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES2-lamp HO T-5 fixtures (54W)250 W Probe Start Mee Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","T5 MEDIUM AND HIGH BAY FIXTURES","2-lamp HO T-5 fixtures (54W)","250 W Probe Start Metal Halide",2857,0.29499999999999998,842.81499999999994,0.11700000000000001,334.26900000000001,0.17799999999999999,508.54599999999994,8.603805894702822E-2,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_High_Bay",6.7895596361001225,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES2-lamp HO T-5 fixtures (54W)250 W Probe Start Mee Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","T5 MEDIUM AND HIGH BAY FIXTURES","2-lamp HO T-5 fixtures (54W)","250 W Probe Start Metal Halide",4089,0.29499999999999998,1206.2549999999999,0.11700000000000001,478.41300000000001,0.17799999999999999,727.84199999999987,0.15923801806596266,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_High_Bay",-19.97766383994589,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES2-lamp HO T-5 fixtures (54W)250 W Probe Start Mee Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","T5 MEDIUM AND HIGH BAY FIXTURES","2-lamp HO T-5 fixtures (54W)","250 W Probe Start Metal Halide",2596,0.29499999999999998,765.81999999999994,0.11700000000000001,303.73200000000003,0.17799999999999999,462.08799999999991,2.3274678582698369E-2,19,"PSP-Business-Schools-Lighting_Interior_High_Bay",6.1854636754682701,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES2-lamp HO T-5 fixtures (54W)250 W Probe Start Mee Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","T5 MEDIUM AND HIGH BAY FIXTURES","2-lamp HO T-5 fixtures (54W)","250 W Probe Start Metal Halide",3255,0.29499999999999998,960.22499999999991,0.11700000000000001,380.83500000000004,0.17799999999999999,579.38999999999987,7.6817681233596086E-2,15,"PSP-Business-University_Colleges-Lighting_Interior_High_Bay",-4.3978940529159729,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES2-lamp HO T-5 fixtures (54W)250 W Probe Start Mee Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","T5 MEDIUM AND HIGH BAY FIXTURES","2-lamp HO T-5 fixtures (54W)","250 W Probe Start Metal Halide",3759,0.29499999999999998,1108.905,0.11700000000000001,439.803,0.17799999999999999,669.10199999999998,0.13018149045804578,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_High_Bay",3.0044082392041673,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES4-lamp HO T-5 fixtures (54W)400 W Probe Start Mee Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","T5 MEDIUM AND HIGH BAY FIXTURES","4-lamp HO T-5 fixtures (54W)","400 W Probe Start Metal Halide",5182,0.45,2331.9,0.224,1160.768,0.22600000000000001,1171.1320000000001,0.15631930176000372,10,"PSP-Business-Hospital-Lighting_Interior_High_Bay",39.321975861680627,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES4-lamp HO T-5 fixtures (54W)400 W Probe Start Mee Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","T5 MEDIUM AND HIGH BAY FIXTURES","4-lamp HO T-5 fixtures (54W)","400 W Probe Start Metal Halide",4089,0.45,1840.05,0.224,915.93600000000004,0.22600000000000001,924.11399999999992,0.13704721780714457,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_High_Bay",39.777388200875293,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES4-lamp HO T-5 fixtures (54W)400 W Probe Start Mee Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","T5 MEDIUM AND HIGH BAY FIXTURES","4-lamp HO T-5 fixtures (54W)","400 W Probe Start Metal Halide",4308,0.45,1938.6000000000001,0.224,964.99200000000008,0.22600000000000001,973.60800000000006,0.14721634296436559,12,"PSP-Business-Nursing_Home-Lighting_Interior_High_Bay",39.777388200875293,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES4-lamp HO T-5 fixtures (54W)400 W Probe Start Mee Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","T5 MEDIUM AND HIGH BAY FIXTURES","4-lamp HO T-5 fixtures (54W)","400 W Probe Start Metal Halide",2857,0.45,1285.6500000000001,0.224,639.96799999999996,0.22600000000000001,645.68200000000013,0.10923933326982239,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_High_Bay",40.570567687991954,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES4-lamp HO T-5 fixtures (54W)400 W Probe Start Mee Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","T5 MEDIUM AND HIGH BAY FIXTURES","4-lamp HO T-5 fixtures (54W)","400 W Probe Start Metal Halide",4089,0.45,1840.05,0.224,915.93600000000004,0.22600000000000001,924.11399999999992,0.20217860720734587,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_High_Bay",39.777388200875293,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES4-lamp HO T-5 fixtures (54W)400 W Probe Start Mee Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","T5 MEDIUM AND HIGH BAY FIXTURES","4-lamp HO T-5 fixtures (54W)","400 W Probe Start Metal Halide",2596,0.45,1168.2,0.224,581.50400000000002,0.22600000000000001,586.69600000000003,2.955099640275187E-2,19,"PSP-Business-Schools-Lighting_Interior_High_Bay",40.91576537978159,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES4-lamp HO T-5 fixtures (54W)400 W Probe Start Mee Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","T5 MEDIUM AND HIGH BAY FIXTURES","4-lamp HO T-5 fixtures (54W)","400 W Probe Start Metal Halide",3255,0.45,1464.75,0.224,729.12,0.22600000000000001,735.63,9.7532561566251244E-2,15,"PSP-Business-University_Colleges-Lighting_Interior_High_Bay",40.19228038393328,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES4-lamp HO T-5 fixtures (54W)400 W Probe Start Mee Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","T5 MEDIUM AND HIGH BAY FIXTURES","4-lamp HO T-5 fixtures (54W)","400 W Probe Start Metal Halide",3759,0.45,1691.55,0.224,842.01599999999996,0.22600000000000001,849.53399999999999,0.16528661148044016,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_High_Bay",39.777388200875293,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES6-lamp HO T-5 fixtures (54W)2 x 250 W Probe Stae Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","T5 MEDIUM AND HIGH BAY FIXTURES","6-lamp HO T-5 fixtures (54W)"," 2 x 250 W Probe Start Metal Halide",5182,0.59,3057.3799999999997,0.35099999999999998,1818.8819999999998,0.23899999999999999,1238.4979999999998,0.16531112000283577,10,"PSP-Business-Hospital-Lighting_Interior_High_Bay",-55.521822616187393,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES6-lamp HO T-5 fixtures (54W)2 x 250 W Probe Stae Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","T5 MEDIUM AND HIGH BAY FIXTURES","6-lamp HO T-5 fixtures (54W)"," 2 x 250 W Probe Start Metal Halide",4089,0.59,2412.5099999999998,0.35099999999999998,1435.2389999999998,0.23899999999999999,977.27099999999996,0.14493046484914848,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_High_Bay",-73.815757031423544,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES6-lamp HO T-5 fixtures (54W)2 x 250 W Probe Stae Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","T5 MEDIUM AND HIGH BAY FIXTURES","6-lamp HO T-5 fixtures (54W)"," 2 x 250 W Probe Start Metal Halide",4308,0.59,2541.7199999999998,0.35099999999999998,1512.1079999999999,0.23899999999999999,1029.6119999999999,0.15568453968355472,12,"PSP-Business-Nursing_Home-Lighting_Interior_High_Bay",-73.815757031423544,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES6-lamp HO T-5 fixtures (54W)2 x 250 W Probe Stae Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","T5 MEDIUM AND HIGH BAY FIXTURES","6-lamp HO T-5 fixtures (54W)"," 2 x 250 W Probe Start Metal Halide",2857,0.59,1685.6299999999999,0.35099999999999998,1002.8069999999999,0.23899999999999999,682.82299999999998,0.11552301173224577,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_High_Bay",-21.669374181785685,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES6-lamp HO T-5 fixtures (54W)2 x 250 W Probe Stae Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","T5 MEDIUM AND HIGH BAY FIXTURES","6-lamp HO T-5 fixtures (54W)"," 2 x 250 W Probe Start Metal Halide",4089,0.59,2412.5099999999998,0.35099999999999998,1435.2389999999998,0.23899999999999999,977.27099999999996,0.21380835009980381,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_High_Bay",-73.815757031423544,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES6-lamp HO T-5 fixtures (54W)2 x 250 W Probe Stae Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","T5 MEDIUM AND HIGH BAY FIXTURES","6-lamp HO T-5 fixtures (54W)"," 2 x 250 W Probe Start Metal Halide",2596,0.59,1531.6399999999999,0.35099999999999998,911.19599999999991,0.23899999999999999,620.44399999999996,3.1250832479016354E-2,19,"PSP-Business-Schools-Lighting_Interior_High_Bay",-23.481662063681256,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES6-lamp HO T-5 fixtures (54W)2 x 250 W Probe Stae Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","T5 MEDIUM AND HIGH BAY FIXTURES","6-lamp HO T-5 fixtures (54W)"," 2 x 250 W Probe Start Metal Halide",3255,0.59,1920.4499999999998,0.35099999999999998,1142.5049999999999,0.23899999999999999,777.94499999999994,0.10314284165634534,15,"PSP-Business-University_Colleges-Lighting_Interior_High_Bay",-43.382278777715186,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES6-lamp HO T-5 fixtures (54W)2 x 250 W Probe Stae Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","T5 MEDIUM AND HIGH BAY FIXTURES","6-lamp HO T-5 fixtures (54W)"," 2 x 250 W Probe Start Metal Halide",3759,0.59,2217.81,0.35099999999999998,1319.4089999999999,0.23899999999999999,898.40100000000007,0.17479424842400532,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_High_Bay",-27.851612873123429,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES8-lamp HO T-5 fixtures (54W)3 x 250 W Probe Stae Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","T5 MEDIUM AND HIGH BAY FIXTURES","8-lamp HO T-5 fixtures (54W)"," 3 x 250 W Probe Start Metal Halide",5182,0.88500000000000001,4586.07,0.44800000000000001,2321.5360000000001,0.437,2264.5339999999997,0.30226342862443195,10,"PSP-Business-Hospital-Lighting_Interior_High_Bay",-141.75100504531056,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES8-lamp HO T-5 fixtures (54W)3 x 250 W Probe Stae Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","T5 MEDIUM AND HIGH BAY FIXTURES","8-lamp HO T-5 fixtures (54W)"," 3 x 250 W Probe Start Metal Halide",4089,0.88500000000000001,3618.7649999999999,0.44800000000000001,1831.8720000000001,0.437,1786.8929999999998,0.26499838133505388,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_High_Bay",-168.79342087136939,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES8-lamp HO T-5 fixtures (54W)3 x 250 W Probe Stae Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","T5 MEDIUM AND HIGH BAY FIXTURES","8-lamp HO T-5 fixtures (54W)"," 3 x 250 W Probe Start Metal Halide",4308,0.88500000000000001,3812.58,0.44800000000000001,1929.9840000000002,0.437,1882.5959999999998,0.28466168971428207,12,"PSP-Business-Nursing_Home-Lighting_Interior_High_Bay",-168.79342087136939,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES8-lamp HO T-5 fixtures (54W)3 x 250 W Probe Stae Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","T5 MEDIUM AND HIGH BAY FIXTURES","8-lamp HO T-5 fixtures (54W)"," 3 x 250 W Probe Start Metal Halide",2857,0.88500000000000001,2528.4450000000002,0.44800000000000001,1279.9359999999999,0.437,1248.5090000000002,0.21122826831377159,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_High_Bay",-89.879814545685605,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES8-lamp HO T-5 fixtures (54W)3 x 250 W Probe Stae Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","T5 MEDIUM AND HIGH BAY FIXTURES","8-lamp HO T-5 fixtures (54W)"," 3 x 250 W Probe Start Metal Halide",4089,0.88500000000000001,3618.7649999999999,0.44800000000000001,1831.8720000000001,0.437,1786.8929999999998,0.39093828030800942,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_High_Bay",-168.79342087136939,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES8-lamp HO T-5 fixtures (54W)3 x 250 W Probe Stae Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","T5 MEDIUM AND HIGH BAY FIXTURES","8-lamp HO T-5 fixtures (54W)"," 3 x 250 W Probe Start Metal Halide",2596,0.88500000000000001,2297.46,0.44800000000000001,1163.008,0.437,1134.452,5.7140643486737017E-2,19,"PSP-Business-Schools-Lighting_Interior_High_Bay",-92.296198388213043,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES8-lamp HO T-5 fixtures (54W)3 x 250 W Probe Stae Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","T5 MEDIUM AND HIGH BAY FIXTURES","8-lamp HO T-5 fixtures (54W)"," 3 x 250 W Probe Start Metal Halide",3255,0.88500000000000001,2880.6750000000002,0.44800000000000001,1458.24,0.437,1422.4350000000002,0.18859172302854779,15,"PSP-Business-University_Colleges-Lighting_Interior_High_Bay",-122.78017283063113,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES8-lamp HO T-5 fixtures (54W)3 x 250 W Probe Stae Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","T5 MEDIUM AND HIGH BAY FIXTURES","8-lamp HO T-5 fixtures (54W)"," 3 x 250 W Probe Start Metal Halide",3759,0.88500000000000001,3326.7150000000001,0.44800000000000001,1684.0319999999999,0.437,1642.6830000000002,0.31960287264138215,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_High_Bay",-99.847204633919262,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES10-lamp HO T-5 fixtures (54W)1000 W Metal HalideProbe Start BallastPighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","T5 MEDIUM AND HIGH BAY FIXTURES","10-lamp HO T-5 fixtures (54W)","1000 W Metal Halide with Probe Start Ballast",5182,1.075,5570.65,0.56000000000000005,2901.92,0.5149999999999999,2668.7299999999996,0.35621433808142439,10,"PSP-Business-Hospital-Lighting_Interior_High_Bay",123.65269757936818,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES10-lamp HO T-5 fixtures (54W)1000 W Metal HalideProbe Start BallastPighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","T5 MEDIUM AND HIGH BAY FIXTURES","10-lamp HO T-5 fixtures (54W)","1000 W Metal Halide with Probe Start Ballast",4089,1.075,4395.6750000000002,0.56000000000000005,2289.84,0.5149999999999999,2105.835,0.31229786358707728,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_High_Bay",139.39545258018205,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES10-lamp HO T-5 fixtures (54W)1000 W Metal HalideProbe Start BallastPighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","T5 MEDIUM AND HIGH BAY FIXTURES","10-lamp HO T-5 fixtures (54W)","1000 W Metal Halide with Probe Start Ballast",4308,1.075,4631.0999999999995,0.56000000000000005,2412.48,0.5149999999999999,2218.6199999999994,0.33547087002941711,12,"PSP-Business-Nursing_Home-Lighting_Interior_High_Bay",139.39545258018205,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES10-lamp HO T-5 fixtures (54W)1000 W Metal HalideProbe Start BallastPighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","T5 MEDIUM AND HIGH BAY FIXTURES","10-lamp HO T-5 fixtures (54W)","1000 W Metal Halide with Probe Start Ballast",2857,1.075,3071.2750000000001,0.56000000000000005,1599.92,0.5149999999999999,1471.355,0.24893033908831202,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_High_Bay",139.24497741080825,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES10-lamp HO T-5 fixtures (54W)1000 W Metal HalideProbe Start BallastPighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","T5 MEDIUM AND HIGH BAY FIXTURES","10-lamp HO T-5 fixtures (54W)","1000 W Metal Halide with Probe Start Ballast",4089,1.075,4395.6750000000002,0.56000000000000005,2289.84,0.5149999999999999,2105.835,0.46071673766275717,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_High_Bay",139.39545258018205,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES10-lamp HO T-5 fixtures (54W)1000 W Metal HalideProbe Start BallastPighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","T5 MEDIUM AND HIGH BAY FIXTURES","10-lamp HO T-5 fixtures (54W)","1000 W Metal Halide with Probe Start Ballast",2596,1.075,2790.7,0.56000000000000005,1453.7600000000002,0.5149999999999999,1336.9399999999996,6.7339659944323921E-2,19,"PSP-Business-Schools-Lighting_Interior_High_Bay",148.55577470605999,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES10-lamp HO T-5 fixtures (54W)1000 W Metal HalideProbe Start BallastPighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","T5 MEDIUM AND HIGH BAY FIXTURES","10-lamp HO T-5 fixtures (54W)","1000 W Metal Halide with Probe Start Ballast",3255,1.075,3499.125,0.56000000000000005,1822.8000000000002,0.5149999999999999,1676.3249999999998,0.2222534035691123,15,"PSP-Business-University_Colleges-Lighting_Interior_High_Bay",150.82156327928993,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES10-lamp HO T-5 fixtures (54W)1000 W Metal HalideProbe Start BallastPighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","T5 MEDIUM AND HIGH BAY FIXTURES","10-lamp HO T-5 fixtures (54W)","1000 W Metal Halide with Probe Start Ballast",3759,1.075,4040.9249999999997,0.56000000000000005,2105.0400000000004,0.5149999999999999,1935.8849999999993,0.37664869430277276,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_High_Bay",139.39545258018205,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES12-lamp HO T-5 fixtures (54W)3 x 400 W Probe Stare Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","T5 MEDIUM AND HIGH BAY FIXTURES","12-lamp HO T-5 fixtures (54W)","3 x 400 W Probe Start Metal Halide",5182,1.35,6995.7000000000007,0.67200000000000004,3482.3040000000001,0.67800000000000005,3513.3960000000006,0.46895790528001124,10,"PSP-Business-Hospital-Lighting_Interior_High_Bay",67.965927585041811,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES12-lamp HO T-5 fixtures (54W)3 x 400 W Probe Stare Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","T5 MEDIUM AND HIGH BAY FIXTURES","12-lamp HO T-5 fixtures (54W)","3 x 400 W Probe Start Metal Halide",4089,1.35,5520.1500000000005,0.67200000000000004,2747.808,0.67800000000000005,2772.3420000000006,0.41114165342143383,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_High_Bay",69.332164602625937,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES12-lamp HO T-5 fixtures (54W)3 x 400 W Probe Stare Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","T5 MEDIUM AND HIGH BAY FIXTURES","12-lamp HO T-5 fixtures (54W)","3 x 400 W Probe Start Metal Halide",4308,1.35,5815.8,0.67200000000000004,2894.9760000000001,0.67800000000000005,2920.8240000000001,0.44164902889309676,12,"PSP-Business-Nursing_Home-Lighting_Interior_High_Bay",69.332164602625937,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES12-lamp HO T-5 fixtures (54W)3 x 400 W Probe Stare Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","T5 MEDIUM AND HIGH BAY FIXTURES","12-lamp HO T-5 fixtures (54W)","3 x 400 W Probe Start Metal Halide",2857,1.35,3856.9500000000003,0.67200000000000004,1919.9040000000002,0.67800000000000005,1937.046,0.32771799980946709,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_High_Bay",71.711703063975904,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES12-lamp HO T-5 fixtures (54W)3 x 400 W Probe Stare Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","T5 MEDIUM AND HIGH BAY FIXTURES","12-lamp HO T-5 fixtures (54W)","3 x 400 W Probe Start Metal Halide",4089,1.35,5520.1500000000005,0.67200000000000004,2747.808,0.67800000000000005,2772.3420000000006,0.60653582162203767,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_High_Bay",69.332164602625937,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES12-lamp HO T-5 fixtures (54W)3 x 400 W Probe Stare Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","T5 MEDIUM AND HIGH BAY FIXTURES","12-lamp HO T-5 fixtures (54W)","3 x 400 W Probe Start Metal Halide",2596,1.35,3504.6000000000004,0.67200000000000004,1744.5120000000002,0.67800000000000005,1760.0880000000002,8.8652989208255609E-2,19,"PSP-Business-Schools-Lighting_Interior_High_Bay",72.747296139344769,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES12-lamp HO T-5 fixtures (54W)3 x 400 W Probe Stare Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","T5 MEDIUM AND HIGH BAY FIXTURES","12-lamp HO T-5 fixtures (54W)","3 x 400 W Probe Start Metal Halide",3255,1.35,4394.25,0.67200000000000004,2187.36,0.67800000000000005,2206.89,0.29259768469875369,15,"PSP-Business-University_Colleges-Lighting_Interior_High_Bay",70.576841151799897,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT5 MEDIUM AND HIGH BND HIGH BAY FIXTURES12-lamp HO T-5 fixtures (54W)3 x 400 W Probe Stare Start Metal HalidePighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","T5 MEDIUM AND HIGH BAY FIXTURES","12-lamp HO T-5 fixtures (54W)","3 x 400 W Probe Start Metal Halide",3759,1.35,5074.6500000000005,0.67200000000000004,2526.0480000000002,0.67800000000000005,2548.6020000000003,0.49585983444132059,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_High_Bay",69.332164602625937,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B411,1)),TRIM(LEFT(C411,20)),TRIM(LEFT(D411,10)),TRIM(RIGHT(D411,10)),TRIM(LEFT(F411,20)),TRIM(RIGHT(F411,20)),TRIM(LEFT(G411,105)),TRIM(LEFT(H411,20)),TRIM(RIGHT(H411,20)),TRIM(LEFT(R411,1)),TRIM(RIGHT(R411,25)),TRIM(LEFT(X411,1)),TRIM(LEFT(AF411,1)),TRIM(LEFT(AG411,1)))","v":"INon-ResidentialHigh PerfonstructionSELF BALLASTED CERAMIC METAL HALIDE LAMP≤ 30 Watt PAR Ceramic Metal Halide75 W Halogen or 120gen or 120 W HalogenPng_Interior_ArchitecturalNND"},"IESO - Measure","Non-Residential","High Performance New Construction","Lighting  - General","SELF BALLASTED CERAMIC METAL HALIDE LAMP","≤ 30 Watt PAR Ceramic Metal Halide","75 W Halogen or 120 W Halogen",3721,9.8000000000000004E-2,364.65800000000002,2.4E-2,89.304000000000002,7.400000000000001E-2,275.35400000000004,4.6527765641025648E-2,4,"PSP-Business-Commercial-Lighting_Interior_Architectural",40.26,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLOWER WATTAGE HID LAER WATTAGE HID LAMPS150 Watt Pulse Start Metal Halide Lamp and Ballast175 Watt Probe StartMH Lamp and BallastPighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting  - General","LOWER WATTAGE HID LAMPS","150 Watt Pulse Start Metal Halide Lamp and Ballast","175 Watt Probe Start MH Lamp and Ballast",4792,0.21,1006.3199999999999,0.16,766.72,4.9999999999999989E-2,239.59999999999991,4.048625641025639E-2,2,"PSP-Business-Commercial-Lighting_Interior_High_Bay",115.5,0.73399999999999999,0.72299999999999998,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLOWER WATTAGE HID LAER WATTAGE HID LAMPS200 Watt Pulse Start Metal Halide Lamp and Ballast250 Watt Probe StartMH Lamp and BallastPighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting  - General","LOWER WATTAGE HID LAMPS","200 Watt Pulse Start Metal Halide Lamp and Ballast","250 Watt Probe Start MH Lamp and Ballast",4792,0.29499999999999998,1413.6399999999999,0.215,1030.28,7.9999999999999988E-2,383.3599999999999,6.4778010256410237E-2,2,"PSP-Business-Commercial-Lighting_Interior_High_Bay",141,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLOWER WATTAGE HID LAER WATTAGE HID LAMPS320 Watt Pulse Start Metal Halide Lamp and Ballast400 Watt Probe StartMH Lamp and BallastPighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting  - General","LOWER WATTAGE HID LAMPS","320 Watt Pulse Start Metal Halide Lamp and Ballast","400 Watt Probe Start MH Lamp and Ballast",4792,0.45,2156.4,0.34499999999999997,1653.2399999999998,0.10500000000000004,503.16000000000031,8.5021138461538512E-2,4,"PSP-Business-Commercial-Lighting_Interior_High_Bay",139,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLOWER WATTAGE HID LAER WATTAGE HID LAMPS350 Watt Pulse Start Metal Halide Lamp and Ballast400 Watt Probe StartMH Lamp and BallastPighting_Interior_High_BayNND","IESO - Measure","Non-Residential","Retrofit","Lighting  - General","LOWER WATTAGE HID LAMPS","350 Watt Pulse Start Metal Halide Lamp and Ballast","400 Watt Probe Start MH Lamp and Ballast",4792,0.45,2156.4,0.375,1797,7.5000000000000011E-2,359.40000000000009,6.072938461538463E-2,4,"PSP-Business-Commercial-Lighting_Interior_High_Bay",141,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOCCUPANCY SENSORSOCCUPANCY SENSORSSwitch plate mountedNo occupancy sensorNo occupancy sensorP-Lighting_Interior_OfficeNND","IESO - Measure","Non-Residential","High Performance New Construction","Lighting Control","OCCUPANCY SENSORS","Switch plate mounted","No occupancy sensor",4000,0.2,800,0.2,800,0,0,0,10,"PSP-Business-Commercial-Lighting_Interior_Office",100,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOCCUPANCY SENSORSOCCUPANCY SENSORSCeiling mountedNo occupancy sensorNo occupancy sensorP-Lighting_Interior_OfficeNND","IESO - Measure","Non-Residential","High Performance New Construction","Lighting Control","OCCUPANCY SENSORS","Ceiling mounted","No occupancy sensor",4000,0.2,800,0.2,800,0,0,0,10,"PSP-Business-Commercial-Lighting_Interior_Office",100,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)One 28W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","One 28W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",6074,0.03,182.22,2.5000000000000001E-2,151.85,4.9999999999999975E-3,30.370000000000005,4.3140801723962532E-3,5,"PSP-Business-Food_Retail-Lighting_Interior_General",-1.3490482075807542,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)One 28W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","One 28W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",5182,0.03,155.46,2.5000000000000001E-2,129.55000000000001,4.9999999999999975E-3,25.909999999999997,3.458391631858489E-3,6,"PSP-Business-Hospital-Lighting_Interior_General",-1.2302341580950511,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)One 28W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","One 28W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",7884,0.03,236.51999999999998,2.5000000000000001E-2,197.10000000000002,4.9999999999999975E-3,39.419999999999959,4.7613297562423005E-3,4,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-1.3490482075807542,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)One 28W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","One 28W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",4089,0.03,122.67,2.5000000000000001E-2,102.22500000000001,4.9999999999999975E-3,20.444999999999993,3.0320180930784187E-3,7,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-1.1181454321651429,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)One 28W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","One 28W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",3610,0.03,108.3,2.5000000000000001E-2,90.25,4.9999999999999975E-3,18.049999999999997,3.0507972432334616E-3,8,"PSP-Business-Large_Office-Lighting_Interior_General",-1.0124013510991912,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)One 28W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","One 28W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",4308,0.03,129.24,2.5000000000000001E-2,107.7,4.9999999999999975E-3,21.540000000000006,3.2569987381496821E-3,7,"PSP-Business-Nursing_Home-Lighting_Interior_General",-1.1181454321651429,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)One 28W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","One 28W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",2857,0.03,85.71,2.5000000000000001E-2,71.424999999999997,4.9999999999999975E-3,14.284999999999997,2.4167994086243877E-3,11,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-0.91264278405583976,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)One 28W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","One 28W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",7884,0.03,236.51999999999998,2.5000000000000001E-2,197.10000000000002,4.9999999999999975E-3,39.419999999999959,4.7613298819545102E-3,4,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-1.3490482075807542,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)One 28W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","One 28W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",4089,0.03,122.67,2.5000000000000001E-2,102.22500000000001,4.9999999999999975E-3,20.444999999999993,4.4729780355607478E-3,7,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-1.1181454321651429,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)One 28W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","One 28W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",3610,0.03,108.3,2.5000000000000001E-2,90.25,4.9999999999999975E-3,18.049999999999997,3.0507972432334616E-3,8,"PSP-Business-Other_Office-Lighting_Interior_General",-1.0124013510991912,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)One 28W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","One 28W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",5110,0.03,153.29999999999998,2.5000000000000001E-2,127.75,4.9999999999999975E-3,25.549999999999983,4.1867169879833124E-3,6,"PSP-Business-Restaurant-Lighting_Interior_General",-1.2302341580950511,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)One 28W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","One 28W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",2596,0.03,77.88,2.5000000000000001E-2,64.900000000000006,4.9999999999999975E-3,12.97999999999999,6.5378310625557184E-4,12,"PSP-Business-Schools-Lighting_Interior_General",-0.81853092835456653,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)One 28W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","One 28W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",3255,0.03,97.649999999999991,2.5000000000000001E-2,81.375,4.9999999999999975E-3,16.274999999999991,2.1578000346515747E-3,9,"PSP-Business-University_Colleges-Lighting_Interior_General",-1.0124013510991912,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)One 28W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","One 28W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",3759,0.03,112.77,2.5000000000000001E-2,93.975000000000009,4.9999999999999975E-3,18.794999999999987,3.6577961538461511E-3,8,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-1.1181454321651429,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Two 28W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Two 28W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",6074,5.8000000000000003E-2,352.29200000000003,4.8000000000000001E-2,291.55200000000002,1.0000000000000002E-2,60.740000000000009,8.6281603447925063E-3,5,"PSP-Business-Food_Retail-Lighting_Interior_General",-2.6980964151615083,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Two 28W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Two 28W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",5182,5.8000000000000003E-2,300.55600000000004,4.8000000000000001E-2,248.73600000000002,1.0000000000000002E-2,51.820000000000022,6.9167832637169815E-3,6,"PSP-Business-Hospital-Lighting_Interior_General",-2.4604683161901022,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Two 28W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Two 28W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",7884,5.8000000000000003E-2,457.27200000000005,4.8000000000000001E-2,378.43200000000002,1.0000000000000002E-2,78.840000000000032,9.5226595124846148E-3,4,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-2.6980964151615083,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Two 28W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Two 28W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",4089,5.8000000000000003E-2,237.16200000000001,4.8000000000000001E-2,196.27199999999999,1.0000000000000002E-2,40.890000000000015,6.0640361861568426E-3,7,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-2.2362908643302859,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Two 28W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Two 28W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",3610,5.8000000000000003E-2,209.38000000000002,4.8000000000000001E-2,173.28,1.0000000000000002E-2,36.100000000000023,6.1015944864669276E-3,8,"PSP-Business-Large_Office-Lighting_Interior_General",-2.0248027021983823,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Two 28W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Two 28W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",4308,5.8000000000000003E-2,249.864,4.8000000000000001E-2,206.78399999999999,1.0000000000000002E-2,43.080000000000013,6.5139974762993642E-3,7,"PSP-Business-Nursing_Home-Lighting_Interior_General",-2.2362908643302859,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Two 28W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Two 28W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",2857,5.8000000000000003E-2,165.70600000000002,4.8000000000000001E-2,137.136,1.0000000000000002E-2,28.570000000000022,4.8335988172487805E-3,11,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-1.8252855681116795,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Two 28W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Two 28W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",7884,5.8000000000000003E-2,457.27200000000005,4.8000000000000001E-2,378.43200000000002,1.0000000000000002E-2,78.840000000000032,9.5226597639090343E-3,4,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-2.6980964151615083,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Two 28W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Two 28W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",4089,5.8000000000000003E-2,237.16200000000001,4.8000000000000001E-2,196.27199999999999,1.0000000000000002E-2,40.890000000000015,8.9459560711215007E-3,7,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-2.2362908643302859,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Two 28W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Two 28W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",3610,5.8000000000000003E-2,209.38000000000002,4.8000000000000001E-2,173.28,1.0000000000000002E-2,36.100000000000023,6.1015944864669276E-3,8,"PSP-Business-Other_Office-Lighting_Interior_General",-2.0248027021983823,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Two 28W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Two 28W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",5110,5.8000000000000003E-2,296.38,4.8000000000000001E-2,245.28,1.0000000000000002E-2,51.099999999999994,8.37343397596663E-3,6,"PSP-Business-Restaurant-Lighting_Interior_General",-2.4604683161901022,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Two 28W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Two 28W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",2596,5.8000000000000003E-2,150.56800000000001,4.8000000000000001E-2,124.608,1.0000000000000002E-2,25.960000000000008,1.307566212511145E-3,12,"PSP-Business-Schools-Lighting_Interior_General",-1.6370618567091331,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Two 28W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Two 28W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",3255,5.8000000000000003E-2,188.79000000000002,4.8000000000000001E-2,156.24,1.0000000000000002E-2,32.550000000000011,4.3156000693031537E-3,9,"PSP-Business-University_Colleges-Lighting_Interior_General",-2.0248027021983823,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Two 28W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Two 28W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",3759,5.8000000000000003E-2,218.02200000000002,4.8000000000000001E-2,180.43200000000002,1.0000000000000002E-2,37.590000000000003,7.3155923076923075E-3,8,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-2.2362908643302859,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Three 28W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Three 28W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",6074,8.5000000000000006E-2,516.29000000000008,6.5000000000000002E-2,394.81,2.0000000000000004E-2,121.48000000000008,1.725632068958502E-2,5,"PSP-Business-Food_Retail-Lighting_Interior_General",-4.0471446227422607,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Three 28W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Three 28W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",5182,8.5000000000000006E-2,440.47,6.5000000000000002E-2,336.83,2.0000000000000004E-2,103.64000000000004,1.3833566527433963E-2,6,"PSP-Business-Hospital-Lighting_Interior_General",-3.6907024742851533,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Three 28W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Three 28W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",7884,8.5000000000000006E-2,670.1400000000001,6.5000000000000002E-2,512.46,2.0000000000000004E-2,157.68000000000006,1.904531902496923E-2,4,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-4.0471446227422607,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Three 28W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Three 28W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",4089,8.5000000000000006E-2,347.565,6.5000000000000002E-2,265.78500000000003,2.0000000000000004E-2,81.779999999999973,1.2128072372313675E-2,7,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-3.3544362964954271,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Three 28W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Three 28W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",3610,8.5000000000000006E-2,306.85000000000002,6.5000000000000002E-2,234.65,2.0000000000000004E-2,72.200000000000017,1.220318897293385E-2,8,"PSP-Business-Large_Office-Lighting_Interior_General",-3.0372040532975735,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Three 28W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Three 28W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",4308,8.5000000000000006E-2,366.18,6.5000000000000002E-2,280.02,2.0000000000000004E-2,86.160000000000025,1.3027994952598728E-2,7,"PSP-Business-Nursing_Home-Lighting_Interior_General",-3.3544362964954271,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Three 28W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Three 28W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",2857,8.5000000000000006E-2,242.84500000000003,6.5000000000000002E-2,185.70500000000001,2.0000000000000004E-2,57.140000000000015,9.6671976344975576E-3,11,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-2.7379283521675202,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Three 28W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Three 28W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",7884,8.5000000000000006E-2,670.1400000000001,6.5000000000000002E-2,512.46,2.0000000000000004E-2,157.68000000000006,1.9045319527818069E-2,4,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-4.0471446227422607,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Three 28W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Three 28W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",4089,8.5000000000000006E-2,347.565,6.5000000000000002E-2,265.78500000000003,2.0000000000000004E-2,81.779999999999973,1.7891912142242991E-2,7,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-3.3544362964954271,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Three 28W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Three 28W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",3610,8.5000000000000006E-2,306.85000000000002,6.5000000000000002E-2,234.65,2.0000000000000004E-2,72.200000000000017,1.220318897293385E-2,8,"PSP-Business-Other_Office-Lighting_Interior_General",-3.0372040532975735,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Three 28W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Three 28W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",5110,8.5000000000000006E-2,434.35,6.5000000000000002E-2,332.15000000000003,2.0000000000000004E-2,102.19999999999999,1.674686795193326E-2,6,"PSP-Business-Restaurant-Lighting_Interior_General",-3.6907024742851533,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Three 28W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Three 28W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",2596,8.5000000000000006E-2,220.66000000000003,6.5000000000000002E-2,168.74,2.0000000000000004E-2,51.920000000000016,2.61513242502229E-3,12,"PSP-Business-Schools-Lighting_Interior_General",-2.4555927850636987,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Three 28W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Three 28W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",3255,8.5000000000000006E-2,276.67500000000001,6.5000000000000002E-2,211.57500000000002,2.0000000000000004E-2,65.099999999999994,8.6312001386063038E-3,9,"PSP-Business-University_Colleges-Lighting_Interior_General",-3.0372040532975735,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Three 28W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Three 28W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",3759,8.5000000000000006E-2,319.51500000000004,6.5000000000000002E-2,244.33500000000001,2.0000000000000004E-2,75.180000000000035,1.4631184615384622E-2,8,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-3.3544362964954271,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Four 28W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Four 28W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",6074,0.112,680.28800000000001,8.5999999999999993E-2,522.36399999999992,2.6000000000000009E-2,157.92400000000009,2.2433216896460523E-2,5,"PSP-Business-Food_Retail-Lighting_Interior_General",-5.3961928303230167,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Four 28W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Four 28W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",5182,0.112,580.38400000000001,8.5999999999999993E-2,445.65199999999999,2.6000000000000009E-2,134.73200000000003,1.7983636485664149E-2,6,"PSP-Business-Hospital-Lighting_Interior_General",-4.9209366323802044,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Four 28W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Four 28W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",7884,0.112,883.00800000000004,8.5999999999999993E-2,678.024,2.6000000000000009E-2,204.98400000000004,2.4758914732459995E-2,4,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-5.3961928303230167,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Four 28W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Four 28W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",4089,0.112,457.96800000000002,8.5999999999999993E-2,351.654,2.6000000000000009E-2,106.31400000000002,1.5766494084007789E-2,7,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-4.4725817286605718,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Four 28W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Four 28W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",3610,0.112,404.32,8.5999999999999993E-2,310.45999999999998,2.6000000000000009E-2,93.860000000000014,1.5864145664814006E-2,8,"PSP-Business-Large_Office-Lighting_Interior_General",-4.0496054043967646,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Four 28W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Four 28W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",4308,0.112,482.49600000000004,8.5999999999999993E-2,370.48799999999994,2.6000000000000009E-2,112.0080000000001,1.6936393438378355E-2,7,"PSP-Business-Nursing_Home-Lighting_Interior_General",-4.4725817286605718,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Four 28W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Four 28W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",2857,0.112,319.98399999999998,8.5999999999999993E-2,245.70199999999997,2.6000000000000009E-2,74.282000000000011,1.2567356924846822E-2,11,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-3.650571136223359,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Four 28W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Four 28W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",7884,0.112,883.00800000000004,8.5999999999999993E-2,678.024,2.6000000000000009E-2,204.98400000000004,2.4758915386163483E-2,4,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-5.3961928303230167,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Four 28W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Four 28W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",4089,0.112,457.96800000000002,8.5999999999999993E-2,351.654,2.6000000000000009E-2,106.31400000000002,2.32594857849159E-2,7,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-4.4725817286605718,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Four 28W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Four 28W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",3610,0.112,404.32,8.5999999999999993E-2,310.45999999999998,2.6000000000000009E-2,93.860000000000014,1.5864145664814006E-2,8,"PSP-Business-Other_Office-Lighting_Interior_General",-4.0496054043967646,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Four 28W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Four 28W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",5110,0.112,572.32000000000005,8.5999999999999993E-2,439.46,2.6000000000000009E-2,132.86000000000007,2.1770928337513248E-2,6,"PSP-Business-Restaurant-Lighting_Interior_General",-4.9209366323802044,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Four 28W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Four 28W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",2596,0.112,290.75200000000001,8.5999999999999993E-2,223.25599999999997,2.6000000000000009E-2,67.496000000000038,3.3996721525289776E-3,12,"PSP-Business-Schools-Lighting_Interior_General",-3.2741237134182661,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Four 28W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Four 28W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",3255,0.112,364.56,8.5999999999999993E-2,279.92999999999995,2.6000000000000009E-2,84.630000000000052,1.1220560180188202E-2,9,"PSP-Business-University_Colleges-Lighting_Interior_General",-4.0496054043967646,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (28W T8)Four 28W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","REDUCED WATTAGE T8 RE-LAMPING (28W T8)","Four 28W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",3759,0.112,421.00799999999998,8.5999999999999993E-2,323.274,2.6000000000000009E-2,97.73399999999998,1.9020539999999996E-2,8,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-4.4725817286605718,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)One 25W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","One 25W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",6074,0.03,182.22,2.3E-2,139.702,6.9999999999999993E-3,42.518000000000001,6.0397122413547531E-3,5,"PSP-Business-Food_Retail-Lighting_Interior_General",-0.84904820758075417,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B475,1)),TRIM(LEFT(C475,20)),TRIM(LEFT(D475,10)),TRIM(RIGHT(D475,10)),TRIM(LEFT(F475,20)),TRIM(RIGHT(F475,20)),TRIM(LEFT(G475,105)),TRIM(LEFT(H475,20)),TRIM(RIGHT(H475,20)),TRIM(LEFT(R475,1)),TRIM(RIGHT(R475,25)),TRIM(LEFT(X475,1)),TRIM(LEFT(AF475,1)),TRIM(LEFT(AG475,1)))","v":"INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)One 25W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND"},"IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","One 25W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",5182,0.03,155.46,2.3E-2,119.18599999999999,6.9999999999999993E-3,36.274000000000015,4.8417482846018871E-3,6,"PSP-Business-Hospital-Lighting_Interior_General",-0.7302341580950511,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)One 25W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","One 25W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",7884,0.03,236.51999999999998,2.3E-2,181.33199999999999,6.9999999999999993E-3,55.187999999999988,6.6658616587392267E-3,4,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-0.84904820758075417,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)One 25W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","One 25W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",4089,0.03,122.67,2.3E-2,94.046999999999997,6.9999999999999993E-3,28.623000000000005,4.2448253303097889E-3,7,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-0.61814543216514295,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)One 25W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","One 25W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",3610,0.03,108.3,2.3E-2,83.03,6.9999999999999993E-3,25.269999999999996,4.2711161405268455E-3,8,"PSP-Business-Large_Office-Lighting_Interior_General",-0.51240135109919116,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)One 25W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","One 25W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",4308,0.03,129.24,2.3E-2,99.084000000000003,6.9999999999999993E-3,30.156000000000006,4.5597982334095542E-3,7,"PSP-Business-Nursing_Home-Lighting_Interior_General",-0.61814543216514295,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)One 25W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","One 25W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",2857,0.03,85.71,2.3E-2,65.710999999999999,6.9999999999999993E-3,19.998999999999995,3.3835191720741433E-3,11,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-0.41264278405583976,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)One 25W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","One 25W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",7884,0.03,236.51999999999998,2.3E-2,181.33199999999999,6.9999999999999993E-3,55.187999999999988,6.6658618347363195E-3,4,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-0.84904820758075417,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)One 25W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","One 25W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",4089,0.03,122.67,2.3E-2,94.046999999999997,6.9999999999999993E-3,28.623000000000005,6.26216924978505E-3,7,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-0.61814543216514295,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)One 25W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","One 25W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",3610,0.03,108.3,2.3E-2,83.03,6.9999999999999993E-3,25.269999999999996,4.2711161405268455E-3,8,"PSP-Business-Other_Office-Lighting_Interior_General",-0.51240135109919116,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)One 25W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","One 25W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",5110,0.03,153.29999999999998,2.3E-2,117.53,6.9999999999999993E-3,35.769999999999982,5.8614037831766384E-3,6,"PSP-Business-Restaurant-Lighting_Interior_General",-0.7302341580950511,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)One 25W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","One 25W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",2596,0.03,77.88,2.3E-2,59.707999999999998,6.9999999999999993E-3,18.171999999999997,9.1529634875780108E-4,12,"PSP-Business-Schools-Lighting_Interior_General",-0.31853092835456653,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)One 25W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","One 25W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",3255,0.03,97.649999999999991,2.3E-2,74.864999999999995,6.9999999999999993E-3,22.784999999999997,3.0209200485122058E-3,9,"PSP-Business-University_Colleges-Lighting_Interior_General",-0.51240135109919116,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)One 25W Lamp for One Lamp FixtureSingle-lamp Std. T8d. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","One 25W Lamp for One Lamp Fixture","Single-lamp Std. T8 fixtures (32W)",3759,0.03,112.77,2.3E-2,86.456999999999994,6.9999999999999993E-3,26.313000000000002,5.1209146153846155E-3,8,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-0.61814543216514295,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Two 25W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Two 25W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",6074,5.8000000000000003E-2,352.29200000000003,4.3999999999999997E-2,267.25599999999997,1.4000000000000005E-2,85.036000000000058,1.2079424482709515E-2,5,"PSP-Business-Food_Retail-Lighting_Interior_General",-1.6980964151615083,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Two 25W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Two 25W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",5182,5.8000000000000003E-2,300.55600000000004,4.3999999999999997E-2,228.00799999999998,1.4000000000000005E-2,72.548000000000059,9.6834965692037794E-3,6,"PSP-Business-Hospital-Lighting_Interior_General",-1.4604683161901022,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Two 25W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Two 25W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",7884,5.8000000000000003E-2,457.27200000000005,4.3999999999999997E-2,346.89599999999996,1.4000000000000005E-2,110.37600000000009,1.3331723317478467E-2,4,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-1.6980964151615083,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Two 25W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Two 25W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",4089,5.8000000000000003E-2,237.16200000000001,4.3999999999999997E-2,179.916,1.4000000000000005E-2,57.246000000000009,8.4896506606195778E-3,7,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-1.2362908643302859,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Two 25W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Two 25W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",3610,5.8000000000000003E-2,209.38000000000002,4.3999999999999997E-2,158.84,1.4000000000000005E-2,50.54000000000002,8.5422322810536962E-3,8,"PSP-Business-Large_Office-Lighting_Interior_General",-1.0248027021983823,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Two 25W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Two 25W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",4308,5.8000000000000003E-2,249.864,4.3999999999999997E-2,189.55199999999999,1.4000000000000005E-2,60.312000000000012,9.1195964668191083E-3,7,"PSP-Business-Nursing_Home-Lighting_Interior_General",-1.2362908643302859,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Two 25W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Two 25W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",2857,5.8000000000000003E-2,165.70600000000002,4.3999999999999997E-2,125.708,1.4000000000000005E-2,39.998000000000019,6.767038344148291E-3,11,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-0.82528556811167952,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Two 25W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Two 25W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",7884,5.8000000000000003E-2,457.27200000000005,4.3999999999999997E-2,346.89599999999996,1.4000000000000005E-2,110.37600000000009,1.3331723669472651E-2,4,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-1.6980964151615083,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Two 25W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Two 25W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",4089,5.8000000000000003E-2,237.16200000000001,4.3999999999999997E-2,179.916,1.4000000000000005E-2,57.246000000000009,1.25243384995701E-2,7,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-1.2362908643302859,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Two 25W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Two 25W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",3610,5.8000000000000003E-2,209.38000000000002,4.3999999999999997E-2,158.84,1.4000000000000005E-2,50.54000000000002,8.5422322810536962E-3,8,"PSP-Business-Other_Office-Lighting_Interior_General",-1.0248027021983823,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Two 25W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Two 25W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",5110,5.8000000000000003E-2,296.38,4.3999999999999997E-2,224.83999999999997,1.4000000000000005E-2,71.54000000000002,1.1722807566353285E-2,6,"PSP-Business-Restaurant-Lighting_Interior_General",-1.4604683161901022,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Two 25W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Two 25W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",2596,5.8000000000000003E-2,150.56800000000001,4.3999999999999997E-2,114.22399999999999,1.4000000000000005E-2,36.344000000000023,1.8305926975156035E-3,12,"PSP-Business-Schools-Lighting_Interior_General",-0.63706185670913307,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Two 25W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Two 25W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",3255,5.8000000000000003E-2,188.79000000000002,4.3999999999999997E-2,143.22,1.4000000000000005E-2,45.570000000000022,6.041840097024416E-3,9,"PSP-Business-University_Colleges-Lighting_Interior_General",-1.0248027021983823,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Two 25W Lamps for Two Lamp FixtureTwo-lamp Std. T8 fixd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Two 25W Lamps for Two Lamp Fixture","Two-lamp Std. T8 fixtures (32W)",3759,5.8000000000000003E-2,218.02200000000002,4.3999999999999997E-2,165.39599999999999,1.4000000000000005E-2,52.626000000000033,1.0241829230769236E-2,8,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-1.2362908643302859,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Three 25W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Three 25W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",6074,8.5000000000000006E-2,516.29000000000008,6.2E-2,376.58800000000002,2.3000000000000007E-2,139.70200000000006,1.9844768793022768E-2,5,"PSP-Business-Food_Retail-Lighting_Interior_General",-2.5471446227422607,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Three 25W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Three 25W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",5182,8.5000000000000006E-2,440.47,6.2E-2,321.28399999999999,2.3000000000000007E-2,119.18600000000004,1.5908601506549058E-2,6,"PSP-Business-Hospital-Lighting_Interior_General",-2.1907024742851533,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Three 25W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Three 25W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",7884,8.5000000000000006E-2,670.1400000000001,6.2E-2,488.80799999999999,2.3000000000000007E-2,181.33200000000011,2.1902116878714618E-2,4,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-2.5471446227422607,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Three 25W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Three 25W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",4089,8.5000000000000006E-2,347.565,6.2E-2,253.518,2.3000000000000007E-2,94.046999999999997,1.3947283228160733E-2,7,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-1.8544362964954271,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Three 25W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Three 25W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",3610,8.5000000000000006E-2,306.85000000000002,6.2E-2,223.82,2.3000000000000007E-2,83.03000000000003,1.4033667318873929E-2,8,"PSP-Business-Large_Office-Lighting_Interior_General",-1.5372040532975735,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Three 25W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Three 25W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",4308,8.5000000000000006E-2,366.18,6.2E-2,267.096,2.3000000000000007E-2,99.084000000000003,1.4982194195488536E-2,7,"PSP-Business-Nursing_Home-Lighting_Interior_General",-1.8544362964954271,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Three 25W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Three 25W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",2857,8.5000000000000006E-2,242.84500000000003,6.2E-2,177.13399999999999,2.3000000000000007E-2,65.711000000000041,1.1117277279672193E-2,11,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-1.2379283521675202,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Three 25W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Three 25W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",7884,8.5000000000000006E-2,670.1400000000001,6.2E-2,488.80799999999999,2.3000000000000007E-2,181.33200000000011,2.1902117456990781E-2,4,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-2.5471446227422607,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Three 25W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Three 25W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",4089,8.5000000000000006E-2,347.565,6.2E-2,253.518,2.3000000000000007E-2,94.046999999999997,2.0575698963579445E-2,7,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-1.8544362964954271,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Three 25W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Three 25W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",3610,8.5000000000000006E-2,306.85000000000002,6.2E-2,223.82,2.3000000000000007E-2,83.03000000000003,1.4033667318873929E-2,8,"PSP-Business-Other_Office-Lighting_Interior_General",-1.5372040532975735,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Three 25W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Three 25W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",5110,8.5000000000000006E-2,434.35,6.2E-2,316.82,2.3000000000000007E-2,117.53000000000003,1.9258898144723254E-2,6,"PSP-Business-Restaurant-Lighting_Interior_General",-2.1907024742851533,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Three 25W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Three 25W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",2596,8.5000000000000006E-2,220.66000000000003,6.2E-2,160.952,2.3000000000000007E-2,59.708000000000027,3.0074022887756338E-3,12,"PSP-Business-Schools-Lighting_Interior_General",-0.95559278506369871,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Three 25W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Three 25W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",3255,8.5000000000000006E-2,276.67500000000001,6.2E-2,201.81,2.3000000000000007E-2,74.865000000000009,9.9258801593972521E-3,9,"PSP-Business-University_Colleges-Lighting_Interior_General",-1.5372040532975735,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Three 25W Lamps for Three Lamp FixtureThree-lamp Std. T8 fd. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Three 25W Lamps for Three Lamp Fixture","Three-lamp Std. T8 fixtures (32W)",3759,8.5000000000000006E-2,319.51500000000004,6.2E-2,233.05799999999999,2.3000000000000007E-2,86.45700000000005,1.6825862307692317E-2,8,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-1.8544362964954271,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Four 25W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Four 25W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",6074,0.112,680.28800000000001,8.2000000000000003E-2,498.06800000000004,0.03,182.21999999999997,2.5884481034377505E-2,5,"PSP-Business-Food_Retail-Lighting_Interior_General",-3.3961928303230167,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Four 25W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Four 25W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",5182,0.112,580.38400000000001,8.2000000000000003E-2,424.92400000000004,0.03,155.45999999999998,2.0750349791150934E-2,6,"PSP-Business-Hospital-Lighting_Interior_General",-2.9209366323802044,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Four 25W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Four 25W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",7884,0.112,883.00800000000004,8.2000000000000003E-2,646.48800000000006,0.03,236.51999999999998,2.8567978537453829E-2,4,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-3.3961928303230167,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Four 25W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Four 25W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",4089,0.112,457.96800000000002,8.2000000000000003E-2,335.298,0.03,122.67000000000002,1.8192108558470522E-2,7,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-2.4725817286605718,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Four 25W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Four 25W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",3610,0.112,404.32,8.2000000000000003E-2,296.02000000000004,0.03,108.29999999999995,1.8304783459400762E-2,8,"PSP-Business-Large_Office-Lighting_Interior_General",-2.0496054043967646,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Four 25W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Four 25W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",4308,0.112,482.49600000000004,8.2000000000000003E-2,353.25600000000003,0.03,129.24,1.9541992428898088E-2,7,"PSP-Business-Nursing_Home-Lighting_Interior_General",-2.4725817286605718,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Four 25W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Four 25W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",2857,0.112,319.98399999999998,8.2000000000000003E-2,234.274,0.03,85.70999999999998,1.4500796451746328E-2,11,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-1.650571136223359,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Four 25W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Four 25W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",7884,0.112,883.00800000000004,8.2000000000000003E-2,646.48800000000006,0.03,236.51999999999998,2.8567979291727087E-2,4,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-3.3961928303230167,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Four 25W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Four 25W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",4089,0.112,457.96800000000002,8.2000000000000003E-2,335.298,0.03,122.67000000000002,2.6837868213364497E-2,7,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-2.4725817286605718,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Four 25W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Four 25W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",3610,0.112,404.32,8.2000000000000003E-2,296.02000000000004,0.03,108.29999999999995,1.8304783459400762E-2,8,"PSP-Business-Other_Office-Lighting_Interior_General",-2.0496054043967646,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Four 25W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Four 25W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",5110,0.112,572.32000000000005,8.2000000000000003E-2,419.02000000000004,0.03,153.30000000000001,2.5120301927899893E-2,6,"PSP-Business-Restaurant-Lighting_Interior_General",-2.9209366323802044,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Four 25W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Four 25W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",2596,0.112,290.75200000000001,8.2000000000000003E-2,212.87200000000001,0.03,77.88,3.9226986375334337E-3,12,"PSP-Business-Schools-Lighting_Interior_General",-1.2741237134182661,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Four 25W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Four 25W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",3255,0.112,364.56,8.2000000000000003E-2,266.91000000000003,0.03,97.649999999999977,1.2946800207909453E-2,9,"PSP-Business-University_Colleges-Lighting_Interior_General",-2.0496054043967646,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitREDUCED WATTAGE T8 RRE-LAMPING (25W T8)Four 25W Lamps for Four Lamp FixtureFour-lamp Std. T8 fid. T8 fixtures (32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","REDUCED WATTAGE T8 RE-LAMPING (25W T8)","Four 25W Lamps for Four Lamp Fixture","Four-lamp Std. T8 fixtures (32W)",3759,0.112,421.00799999999998,8.2000000000000003E-2,308.238,0.03,112.76999999999998,2.1946776923076918E-2,8,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-2.4725817286605718,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 2' LED trofferTwo-lamp Std. T8 fixT8 fixtures (2' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","INTEGRAL LED TROFFERS","2' x 2' LED troffer","Two-lamp Std. T8 fixtures (2' 32W)",6074,5.8000000000000003E-2,352.29200000000003,4.3999999999999997E-2,267.25599999999997,1.4000000000000005E-2,85.036000000000058,1.2079424482709515E-2,8,"PSP-Business-Food_Retail-Lighting_Interior_General",158.7771008826401,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 2' LED trofferTwo-lamp Std. T8 fixT8 fixtures (2' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","INTEGRAL LED TROFFERS","2' x 2' LED troffer","Two-lamp Std. T8 fixtures (2' 32W)",5182,5.8000000000000003E-2,300.55600000000004,4.3999999999999997E-2,228.00799999999998,1.4000000000000005E-2,72.548000000000059,9.6834965692037794E-3,10,"PSP-Business-Hospital-Lighting_Interior_General",159.40246982710076,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 2' LED trofferTwo-lamp Std. T8 fixT8 fixtures (2' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","INTEGRAL LED TROFFERS","2' x 2' LED troffer","Two-lamp Std. T8 fixtures (2' 32W)",7884,5.8000000000000003E-2,457.27200000000005,4.3999999999999997E-2,346.89599999999996,1.4000000000000005E-2,110.37600000000009,1.3331723317478467E-2,6,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",158.7771008826401,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 2' LED trofferTwo-lamp Std. T8 fixT8 fixtures (2' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","INTEGRAL LED TROFFERS","2' x 2' LED troffer","Two-lamp Std. T8 fixtures (2' 32W)",4089,5.8000000000000003E-2,237.16200000000001,4.3999999999999997E-2,179.916,1.4000000000000005E-2,57.246000000000009,8.4896506606195778E-3,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",159.97173525109412,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 2' LED trofferTwo-lamp Std. T8 fixT8 fixtures (2' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","INTEGRAL LED TROFFERS","2' x 2' LED troffer","Two-lamp Std. T8 fixtures (2' 32W)",3610,5.8000000000000003E-2,209.38000000000002,4.3999999999999997E-2,158.84,1.4000000000000005E-2,50.54000000000002,8.5422322810536962E-3,14,"PSP-Business-Large_Office-Lighting_Interior_General",160.49035047991663,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 2' LED trofferTwo-lamp Std. T8 fixT8 fixtures (2' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","INTEGRAL LED TROFFERS","2' x 2' LED troffer","Two-lamp Std. T8 fixtures (2' 32W)",4308,5.8000000000000003E-2,249.864,4.3999999999999997E-2,189.55199999999999,1.4000000000000005E-2,60.312000000000012,9.1195964668191083E-3,12,"PSP-Business-Nursing_Home-Lighting_Interior_General",159.97173525109412,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 2' LED trofferTwo-lamp Std. T8 fixT8 fixtures (2' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","INTEGRAL LED TROFFERS","2' x 2' LED troffer","Two-lamp Std. T8 fixtures (2' 32W)",2857,5.8000000000000003E-2,165.70600000000002,4.3999999999999997E-2,125.708,1.4000000000000005E-2,39.998000000000019,6.767038344148291E-3,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",160.96320960998995,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 2' LED trofferTwo-lamp Std. T8 fixT8 fixtures (2' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","INTEGRAL LED TROFFERS","2' x 2' LED troffer","Two-lamp Std. T8 fixtures (2' 32W)",7884,5.8000000000000003E-2,457.27200000000005,4.3999999999999997E-2,346.89599999999996,1.4000000000000005E-2,110.37600000000009,1.3331723669472651E-2,6,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",158.7771008826401,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 2' LED trofferTwo-lamp Std. T8 fixT8 fixtures (2' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","INTEGRAL LED TROFFERS","2' x 2' LED troffer","Two-lamp Std. T8 fixtures (2' 32W)",4089,5.8000000000000003E-2,237.16200000000001,4.3999999999999997E-2,179.916,1.4000000000000005E-2,57.246000000000009,1.25243384995701E-2,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",159.97173525109412,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B539,1)),TRIM(LEFT(C539,20)),TRIM(LEFT(D539,10)),TRIM(RIGHT(D539,10)),TRIM(LEFT(F539,20)),TRIM(RIGHT(F539,20)),TRIM(LEFT(G539,105)),TRIM(LEFT(H539,20)),TRIM(RIGHT(H539,20)),TRIM(LEFT(R539,1)),TRIM(RIGHT(R539,25)),TRIM(LEFT(X539,1)),TRIM(LEFT(AF539,1)),TRIM(LEFT(AG539,1)))","v":"INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 2' LED trofferTwo-lamp Std. T8 fixT8 fixtures (2' 32W)PLighting_Interior_GeneralNND"},"IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","INTEGRAL LED TROFFERS","2' x 2' LED troffer","Two-lamp Std. T8 fixtures (2' 32W)",3610,5.8000000000000003E-2,209.38000000000002,4.3999999999999997E-2,158.84,1.4000000000000005E-2,50.54000000000002,8.5422322810536962E-3,14,"PSP-Business-Other_Office-Lighting_Interior_General",160.49035047991663,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 2' LED trofferTwo-lamp Std. T8 fixT8 fixtures (2' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","INTEGRAL LED TROFFERS","2' x 2' LED troffer","Two-lamp Std. T8 fixtures (2' 32W)",5110,5.8000000000000003E-2,296.38,4.3999999999999997E-2,224.83999999999997,1.4000000000000005E-2,71.54000000000002,1.1722807566353285E-2,10,"PSP-Business-Restaurant-Lighting_Interior_General",159.40246982710076,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 2' LED trofferTwo-lamp Std. T8 fixT8 fixtures (2' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","INTEGRAL LED TROFFERS","2' x 2' LED troffer","Two-lamp Std. T8 fixtures (2' 32W)",2596,5.8000000000000003E-2,150.56800000000001,4.3999999999999997E-2,114.22399999999999,1.4000000000000005E-2,36.344000000000023,1.8305926975156035E-3,19,"PSP-Business-Schools-Lighting_Interior_General",161.394706724727,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 2' LED trofferTwo-lamp Std. T8 fixT8 fixtures (2' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","INTEGRAL LED TROFFERS","2' x 2' LED troffer","Two-lamp Std. T8 fixtures (2' 32W)",3255,5.8000000000000003E-2,188.79000000000002,4.3999999999999997E-2,143.22,1.4000000000000005E-2,45.570000000000022,6.041840097024416E-3,15,"PSP-Business-University_Colleges-Lighting_Interior_General",160.49035047991663,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 2' LED trofferTwo-lamp Std. T8 fixT8 fixtures (2' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","INTEGRAL LED TROFFERS","2' x 2' LED troffer","Two-lamp Std. T8 fixtures (2' 32W)",3759,5.8000000000000003E-2,218.02200000000002,4.3999999999999997E-2,165.39599999999999,1.4000000000000005E-2,52.626000000000033,1.0241829230769236E-2,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",159.97173525109412,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS1' x 4' LED trofferTwo-lamp Std. T8 fixT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","INTEGRAL LED TROFFERS","1' x 4' LED troffer","Two-lamp Std. T8 fixtures (4' 32W)",6074,5.8000000000000003E-2,352.29200000000003,0.04,242.96,1.8000000000000002E-2,109.33200000000002,1.5530688620626511E-2,8,"PSP-Business-Food_Retail-Lighting_Interior_General",171.2771008826401,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS1' x 4' LED trofferTwo-lamp Std. T8 fixT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","INTEGRAL LED TROFFERS","1' x 4' LED troffer","Two-lamp Std. T8 fixtures (4' 32W)",5182,5.8000000000000003E-2,300.55600000000004,0.04,207.28,1.8000000000000002E-2,93.276000000000039,1.2450209874690569E-2,10,"PSP-Business-Hospital-Lighting_Interior_General",171.90246982710076,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS1' x 4' LED trofferTwo-lamp Std. T8 fixT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","INTEGRAL LED TROFFERS","1' x 4' LED troffer","Two-lamp Std. T8 fixtures (4' 32W)",7884,5.8000000000000003E-2,457.27200000000005,0.04,315.36,1.8000000000000002E-2,141.91200000000003,1.7140787122472304E-2,6,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",171.2771008826401,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS1' x 4' LED trofferTwo-lamp Std. T8 fixT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","INTEGRAL LED TROFFERS","1' x 4' LED troffer","Two-lamp Std. T8 fixtures (4' 32W)",4089,5.8000000000000003E-2,237.16200000000001,0.04,163.56,1.8000000000000002E-2,73.602000000000004,1.0915265135082314E-2,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",172.47173525109412,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS1' x 4' LED trofferTwo-lamp Std. T8 fixT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","INTEGRAL LED TROFFERS","1' x 4' LED troffer","Two-lamp Std. T8 fixtures (4' 32W)",3610,5.8000000000000003E-2,209.38000000000002,0.04,144.4,1.8000000000000002E-2,64.980000000000018,1.0982870075640467E-2,14,"PSP-Business-Large_Office-Lighting_Interior_General",172.99035047991663,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS1' x 4' LED trofferTwo-lamp Std. T8 fixT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","INTEGRAL LED TROFFERS","1' x 4' LED troffer","Two-lamp Std. T8 fixtures (4' 32W)",4308,5.8000000000000003E-2,249.864,0.04,172.32,1.8000000000000002E-2,77.544000000000011,1.1725195457338855E-2,12,"PSP-Business-Nursing_Home-Lighting_Interior_General",172.47173525109412,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS1' x 4' LED trofferTwo-lamp Std. T8 fixT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","INTEGRAL LED TROFFERS","1' x 4' LED troffer","Two-lamp Std. T8 fixtures (4' 32W)",2857,5.8000000000000003E-2,165.70600000000002,0.04,114.28,1.8000000000000002E-2,51.426000000000016,8.7004778710478015E-3,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",173.46320960998995,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS1' x 4' LED trofferTwo-lamp Std. T8 fixT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","INTEGRAL LED TROFFERS","1' x 4' LED troffer","Two-lamp Std. T8 fixtures (4' 32W)",7884,5.8000000000000003E-2,457.27200000000005,0.04,315.36,1.8000000000000002E-2,141.91200000000003,1.7140787575036259E-2,6,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",171.2771008826401,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS1' x 4' LED trofferTwo-lamp Std. T8 fixT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","INTEGRAL LED TROFFERS","1' x 4' LED troffer","Two-lamp Std. T8 fixtures (4' 32W)",4089,5.8000000000000003E-2,237.16200000000001,0.04,163.56,1.8000000000000002E-2,73.602000000000004,1.6102720928018701E-2,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",172.47173525109412,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS1' x 4' LED trofferTwo-lamp Std. T8 fixT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","INTEGRAL LED TROFFERS","1' x 4' LED troffer","Two-lamp Std. T8 fixtures (4' 32W)",3610,5.8000000000000003E-2,209.38000000000002,0.04,144.4,1.8000000000000002E-2,64.980000000000018,1.0982870075640467E-2,14,"PSP-Business-Other_Office-Lighting_Interior_General",172.99035047991663,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS1' x 4' LED trofferTwo-lamp Std. T8 fixT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","INTEGRAL LED TROFFERS","1' x 4' LED troffer","Two-lamp Std. T8 fixtures (4' 32W)",5110,5.8000000000000003E-2,296.38,0.04,204.4,1.8000000000000002E-2,91.97999999999999,1.5072181156739934E-2,10,"PSP-Business-Restaurant-Lighting_Interior_General",171.90246982710076,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS1' x 4' LED trofferTwo-lamp Std. T8 fixT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","INTEGRAL LED TROFFERS","1' x 4' LED troffer","Two-lamp Std. T8 fixtures (4' 32W)",2596,5.8000000000000003E-2,150.56800000000001,0.04,103.84,1.8000000000000002E-2,46.728000000000009,2.3536191825200606E-3,19,"PSP-Business-Schools-Lighting_Interior_General",173.894706724727,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS1' x 4' LED trofferTwo-lamp Std. T8 fixT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","INTEGRAL LED TROFFERS","1' x 4' LED troffer","Two-lamp Std. T8 fixtures (4' 32W)",3255,5.8000000000000003E-2,188.79000000000002,0.04,130.19999999999999,1.8000000000000002E-2,58.590000000000032,7.7680801247456775E-3,15,"PSP-Business-University_Colleges-Lighting_Interior_General",172.99035047991663,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS1' x 4' LED trofferTwo-lamp Std. T8 fixT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","INTEGRAL LED TROFFERS","1' x 4' LED troffer","Two-lamp Std. T8 fixtures (4' 32W)",3759,5.8000000000000003E-2,218.02200000000002,0.04,150.36000000000001,1.8000000000000002E-2,67.662000000000006,1.3168066153846154E-2,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",172.47173525109412,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 4' LED trofferThree-lamp Std. T8 fT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","INTEGRAL LED TROFFERS","2' x 4' LED troffer","Three-lamp Std. T8 fixtures (4' 32W)",6074,8.5000000000000006E-2,516.29000000000008,5.5E-2,334.07,3.0000000000000006E-2,182.22000000000008,2.5884481034377526E-2,8,"PSP-Business-Food_Retail-Lighting_Interior_General",189.41565132396016,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 4' LED trofferThree-lamp Std. T8 fT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","INTEGRAL LED TROFFERS","2' x 4' LED troffer","Three-lamp Std. T8 fixtures (4' 32W)",5182,8.5000000000000006E-2,440.47,5.5E-2,285.01,3.0000000000000006E-2,155.46000000000004,2.0750349791150941E-2,10,"PSP-Business-Hospital-Lighting_Interior_General",190.35370474065115,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 4' LED trofferThree-lamp Std. T8 fT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","INTEGRAL LED TROFFERS","2' x 4' LED troffer","Three-lamp Std. T8 fixtures (4' 32W)",7884,8.5000000000000006E-2,670.1400000000001,5.5E-2,433.62,3.0000000000000006E-2,236.5200000000001,2.8567978537453843E-2,6,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",189.41565132396016,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 4' LED trofferThree-lamp Std. T8 fT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","INTEGRAL LED TROFFERS","2' x 4' LED troffer","Three-lamp Std. T8 fixtures (4' 32W)",4089,8.5000000000000006E-2,347.565,5.5E-2,224.89500000000001,3.0000000000000006E-2,122.66999999999999,1.8192108558470518E-2,12,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",191.2076028766412,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 4' LED trofferThree-lamp Std. T8 fT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","INTEGRAL LED TROFFERS","2' x 4' LED troffer","Three-lamp Std. T8 fixtures (4' 32W)",3610,8.5000000000000006E-2,306.85000000000002,5.5E-2,198.55,3.0000000000000006E-2,108.30000000000001,1.8304783459400772E-2,14,"PSP-Business-Large_Office-Lighting_Interior_General",191.98552571987494,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 4' LED trofferThree-lamp Std. T8 fT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","INTEGRAL LED TROFFERS","2' x 4' LED troffer","Three-lamp Std. T8 fixtures (4' 32W)",4308,8.5000000000000006E-2,366.18,5.5E-2,236.94,3.0000000000000006E-2,129.24,1.9541992428898088E-2,12,"PSP-Business-Nursing_Home-Lighting_Interior_General",191.2076028766412,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 4' LED trofferThree-lamp Std. T8 fT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","INTEGRAL LED TROFFERS","2' x 4' LED troffer","Three-lamp Std. T8 fixtures (4' 32W)",2857,8.5000000000000006E-2,242.84500000000003,5.5E-2,157.13499999999999,3.0000000000000006E-2,85.710000000000036,1.4500796451746338E-2,18,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",192.69481441498493,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 4' LED trofferThree-lamp Std. T8 fT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","INTEGRAL LED TROFFERS","2' x 4' LED troffer","Three-lamp Std. T8 fixtures (4' 32W)",7884,8.5000000000000006E-2,670.1400000000001,5.5E-2,433.62,3.0000000000000006E-2,236.5200000000001,2.8567979291727101E-2,6,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",189.41565132396016,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 4' LED trofferThree-lamp Std. T8 fT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","INTEGRAL LED TROFFERS","2' x 4' LED troffer","Three-lamp Std. T8 fixtures (4' 32W)",4089,8.5000000000000006E-2,347.565,5.5E-2,224.89500000000001,3.0000000000000006E-2,122.66999999999999,2.6837868213364494E-2,12,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",191.2076028766412,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 4' LED trofferThree-lamp Std. T8 fT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","INTEGRAL LED TROFFERS","2' x 4' LED troffer","Three-lamp Std. T8 fixtures (4' 32W)",3610,8.5000000000000006E-2,306.85000000000002,5.5E-2,198.55,3.0000000000000006E-2,108.30000000000001,1.8304783459400772E-2,14,"PSP-Business-Other_Office-Lighting_Interior_General",191.98552571987494,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 4' LED trofferThree-lamp Std. T8 fT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","INTEGRAL LED TROFFERS","2' x 4' LED troffer","Three-lamp Std. T8 fixtures (4' 32W)",5110,8.5000000000000006E-2,434.35,5.5E-2,281.05,3.0000000000000006E-2,153.30000000000001,2.5120301927899893E-2,10,"PSP-Business-Restaurant-Lighting_Interior_General",190.35370474065115,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 4' LED trofferThree-lamp Std. T8 fT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","INTEGRAL LED TROFFERS","2' x 4' LED troffer","Three-lamp Std. T8 fixtures (4' 32W)",2596,8.5000000000000006E-2,220.66000000000003,5.5E-2,142.78,3.0000000000000006E-2,77.880000000000024,3.9226986375334354E-3,19,"PSP-Business-Schools-Lighting_Interior_General",193.34206008709049,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 4' LED trofferThree-lamp Std. T8 fT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","INTEGRAL LED TROFFERS","2' x 4' LED troffer","Three-lamp Std. T8 fixtures (4' 32W)",3255,8.5000000000000006E-2,276.67500000000001,5.5E-2,179.02500000000001,3.0000000000000006E-2,97.65,1.2946800207909457E-2,15,"PSP-Business-University_Colleges-Lighting_Interior_General",191.98552571987494,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitINTEGRAL LED TROFFERNTEGRAL LED TROFFERS2' x 4' LED trofferThree-lamp Std. T8 fT8 fixtures (4' 32W)PLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","INTEGRAL LED TROFFERS","2' x 4' LED troffer","Three-lamp Std. T8 fixtures (4' 32W)",3759,8.5000000000000006E-2,319.51500000000004,5.5E-2,206.745,3.0000000000000006E-2,112.77000000000004,2.1946776923076929E-2,13,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",191.2076028766412,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED EXTERIOR AREA LIEXTERIOR AREA LIGHTSLED fixture (30W to ≤50W)120W Metal Halide120W Metal HalidePmercial-Lighting_ExteriorNND","IESO - Measure","Non-Residential","Retrofit","Lighting  - General","LED EXTERIOR AREA LIGHTS","LED fixture (30W to ≤50W)","120W Metal Halide",4200,0.12,504,0.05,210,6.9999999999999993E-2,294,3.2415384615384615E-3,12,"PSP-Business-Commercial-Lighting_Exterior",23.292030946699242,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED EXTERIOR AREA LIEXTERIOR AREA LIGHTSLED fixture (>50W to ≤100W)175W Metal Halide175W Metal HalidePmercial-Lighting_ExteriorNND","IESO - Measure","Non-Residential","Retrofit","Lighting  - General","LED EXTERIOR AREA LIGHTS","LED fixture (>50W to ≤100W)","175W Metal Halide",4200,0.17499999999999999,735,0.09,378,8.4999999999999992E-2,357,3.9361538461538462E-3,12,"PSP-Business-Commercial-Lighting_Exterior",237.9745502883863,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED EXTERIOR AREA LIEXTERIOR AREA LIGHTSLED fixture (>100W to ≤250W)454W Metal Halide454W Metal HalidePmercial-Lighting_ExteriorNND","IESO - Measure","Non-Residential","Retrofit","Lighting  - General","LED EXTERIOR AREA LIGHTS","LED fixture (>100W to ≤250W)","454W Metal Halide",4200,0.45400000000000001,1906.8,0.21099999999999999,886.19999999999993,0.24300000000000002,1020.6,1.1252769230769231E-2,12,"PSP-Business-Commercial-Lighting_Exterior",6.828534815036619,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitLED EXTERIOR AREA LIEXTERIOR AREA LIGHTSLED fixture (>250W)1080W Metal Halide1080W Metal HalidePmercial-Lighting_ExteriorNND","IESO - Measure","Non-Residential","Retrofit","Lighting  - General","LED EXTERIOR AREA LIGHTS","LED fixture (>250W)","1080W Metal Halide",4200,1.08,4536,0.42199999999999999,1772.3999999999999,0.65800000000000014,2763.6000000000004,3.0470461538461543E-2,12,"PSP-Business-Commercial-Lighting_Exterior",126.76491053600239,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT8/T5 REPLACEMENT -R/DUST PROOF FIXTURE4 – 4’ 32W HBF Vapour/Dust Proof Fixture (minimum of 3100 lumens per lamp)250W Metal Halide250W Metal HalidePLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting  - General","T8/T5 REPLACEMENT - VAPOUR/DUST PROOF FIXTURE","4 – 4’ 32W HBF Vapour/Dust Proof Fixture (minimum of 3100 lumens per lamp)","250W Metal Halide",4792,0.29499999999999998,1413.6399999999999,0.14199999999999999,680.46399999999994,0.153,733.17599999999993,0.14268732923076921,10,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",119.56609147148318,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT8/T5 REPLACEMENT -R/DUST PROOF FIXTURE3 - 4' 54W T5HOVapour/Dust Proof Fixture250W Metal Halide250W Metal HalidePLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting  - General","T8/T5 REPLACEMENT - VAPOUR/DUST PROOF FIXTURE","3 - 4' 54W T5HOVapour/Dust Proof Fixture","250W Metal Halide",4792,0.29499999999999998,1413.6399999999999,0.17899999999999999,857.76799999999992,0.11599999999999999,555.87199999999996,0.10818124307692306,10,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",133.56609147148316,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT8/T5 REPLACEMENT -R/DUST PROOF FIXTURE4 - 4' 54W T5HOVapour/Dust Proof Fixture250W Metal Halide250W Metal HalidePLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting  - General","T8/T5 REPLACEMENT - VAPOUR/DUST PROOF FIXTURE","4 - 4' 54W T5HOVapour/Dust Proof Fixture","250W Metal Halide",4792,0.29499999999999998,1413.6399999999999,0.23599999999999999,1130.912,5.8999999999999997E-2,282.72799999999984,5.5023218461538431E-2,10,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",158.56609147148316,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT8/T5 REPLACEMENT -R/DUST PROOF FIXTURE6 – 4’ 32W HBF Vapour/Dust Proof Fixture (minimum of 3100 lumens per lamp)400W Metal Halide400W Metal HalidePLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting  - General","T8/T5 REPLACEMENT - VAPOUR/DUST PROOF FIXTURE","6 – 4’ 32W HBF Vapour/Dust Proof Fixture (minimum of 3100 lumens per lamp)","400W Metal Halide",4792,0.45800000000000002,2194.7359999999999,0.222,1063.8240000000001,0.23600000000000002,1130.9119999999998,0.22009287384615378,10,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",165,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT8/T5 REPLACEMENT -R/DUST PROOF FIXTURE4 - 4' 54W T5HOVapour/Dust Proof Fixture400W Metal Halide400W Metal HalidePLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting  - General","T8/T5 REPLACEMENT - VAPOUR/DUST PROOF FIXTURE","4 - 4' 54W T5HOVapour/Dust Proof Fixture","400W Metal Halide",4792,0.45800000000000002,2194.7359999999999,0.23400000000000001,1121.328,0.224,1073.4079999999999,0.20890171076923073,10,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",169,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT8/T5 REPLACEMENT -R/DUST PROOF FIXTURE6 - 4' 54W T5HO Fixture Vapour/Dust Proof Fixture400W Metal Halide400W Metal HalidePLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting  - General","T8/T5 REPLACEMENT - VAPOUR/DUST PROOF FIXTURE","6 - 4' 54W T5HO Fixture Vapour/Dust Proof Fixture","400W Metal Halide",4792,0.45800000000000002,2194.7359999999999,0.34200000000000003,1638.864,0.11599999999999999,555.87199999999984,0.10818124307692303,10,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",199,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR7W – 11W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 11-13WRGY STAR® 11-13W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","7W – 11W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 11-13W CFL",6074,1.2E-2,72.888000000000005,8.9999999999999993E-3,54.665999999999997,3.0000000000000009E-3,18.222000000000008,2.5884481034377524E-3,11,"PSP-Business-Food_Retail-Lighting_Interior_General",-10.195018845767422,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR7W – 11W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 11-13WRGY STAR® 11-13W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","7W – 11W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 11-13W CFL",5182,1.2E-2,62.184000000000005,8.9999999999999993E-3,46.637999999999998,3.0000000000000009E-3,15.546000000000006,2.0750349791150945E-3,11,"PSP-Business-Hospital-Lighting_Interior_General",1.0646990405274419,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR7W – 11W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 11-13WRGY STAR® 11-13W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","7W – 11W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 11-13W CFL",7884,1.2E-2,94.608000000000004,8.9999999999999993E-3,70.955999999999989,3.0000000000000009E-3,23.652000000000015,2.856797853745385E-3,11,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-6.8697199765134727,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR7W – 11W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 11-13WRGY STAR® 11-13W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","7W – 11W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 11-13W CFL",4089,1.2E-2,49.067999999999998,8.9999999999999993E-3,36.800999999999995,3.0000000000000009E-3,12.267000000000003,1.8192108558470527E-3,11,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-2.0723753644291172,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR7W – 11W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 11-13WRGY STAR® 11-13W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","7W – 11W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 11-13W CFL",3610,1.2E-2,43.32,8.9999999999999993E-3,32.489999999999995,3.0000000000000009E-3,10.830000000000005,1.830478345940078E-3,11,"PSP-Business-Large_Office-Lighting_Interior_General",-4.8643604169002437,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR7W – 11W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 11-13WRGY STAR® 11-13W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","7W – 11W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 11-13W CFL",4308,1.2E-2,51.695999999999998,8.9999999999999993E-3,38.771999999999998,3.0000000000000009E-3,12.923999999999999,1.9541992428898087E-3,11,"PSP-Business-Nursing_Home-Lighting_Interior_General",-2.0723753644291172,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR7W – 11W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 11-13WRGY STAR® 11-13W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","7W – 11W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 11-13W CFL",2857,1.2E-2,34.283999999999999,8.9999999999999993E-3,25.712999999999997,3.0000000000000009E-3,8.5710000000000015,1.4500796451746333E-3,11,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-0.9573283771589125,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR7W – 11W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 11-13WRGY STAR® 11-13W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","7W – 11W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 11-13W CFL",7884,1.2E-2,94.608000000000004,8.9999999999999993E-3,70.955999999999989,3.0000000000000009E-3,23.652000000000015,2.8567979291727109E-3,11,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-6.8697199765134727,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR7W – 11W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 11-13WRGY STAR® 11-13W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","7W – 11W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 11-13W CFL",4089,1.2E-2,49.067999999999998,8.9999999999999993E-3,36.800999999999995,3.0000000000000009E-3,12.267000000000003,2.6837868213364503E-3,11,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-2.0723753644291172,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR7W – 11W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 11-13WRGY STAR® 11-13W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","7W – 11W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 11-13W CFL",3610,1.2E-2,43.32,8.9999999999999993E-3,32.489999999999995,3.0000000000000009E-3,10.830000000000005,1.830478345940078E-3,11,"PSP-Business-Other_Office-Lighting_Interior_General",-4.8643604169002437,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR7W – 11W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 11-13WRGY STAR® 11-13W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","7W – 11W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 11-13W CFL",5110,1.2E-2,61.32,8.9999999999999993E-3,45.989999999999995,3.0000000000000009E-3,15.330000000000005,2.5120301927899903E-3,11,"PSP-Business-Restaurant-Lighting_Interior_General",1.0646990405274419,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR7W – 11W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 11-13WRGY STAR® 11-13W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","7W – 11W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 11-13W CFL",2596,1.2E-2,31.152000000000001,8.9999999999999993E-3,23.363999999999997,3.0000000000000009E-3,7.7880000000000038,3.9226986375334358E-4,11,"PSP-Business-Schools-Lighting_Interior_General",-0.9573283771589125,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR7W – 11W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 11-13WRGY STAR® 11-13W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","7W – 11W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 11-13W CFL",3255,1.2E-2,39.06,8.9999999999999993E-3,29.294999999999998,3.0000000000000009E-3,9.7650000000000041,1.2946800207909461E-3,11,"PSP-Business-University_Colleges-Lighting_Interior_General",-4.8643604169002437,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR7W – 11W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 11-13WRGY STAR® 11-13W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","7W – 11W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 11-13W CFL",3759,1.2E-2,45.108000000000004,8.9999999999999993E-3,33.830999999999996,3.0000000000000009E-3,11.277000000000008,2.1946776923076937E-3,11,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-2.0723753644291172,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR10W – 14W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 15-20WRGY STAR® 15-20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Food Retail","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","10W – 14W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 15-20W CFL",6074,1.6E-2,97.183999999999997,1.0999999999999999E-2,66.813999999999993,5.000000000000001E-3,30.370000000000005,4.3140801723962532E-3,11,"PSP-Business-Food_Retail-Lighting_Interior_General",-10.758727981437136,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR10W – 14W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 15-20WRGY STAR® 15-20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Hospital","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","10W – 14W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 15-20W CFL",5182,1.6E-2,82.912000000000006,1.0999999999999999E-2,57.001999999999995,5.000000000000001E-3,25.910000000000011,3.4583916318584908E-3,11,"PSP-Business-Hospital-Lighting_Interior_General",1.260072009551763,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR10W – 14W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 15-20WRGY STAR® 15-20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Hotel (Corridor/Lobby)","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","10W – 14W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 15-20W CFL",7884,1.6E-2,126.14400000000001,1.0999999999999999E-2,86.72399999999999,5.000000000000001E-3,39.420000000000016,4.7613297562423074E-3,11,"PSP-Business-Large_Hotel (Corridor/Lobby)-Lighting_Interior_General",-7.2092516603233676,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR10W – 14W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 15-20WRGY STAR® 15-20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Non-Food Retail","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","10W – 14W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 15-20W CFL",4089,1.6E-2,65.424000000000007,1.0999999999999999E-2,44.978999999999999,5.000000000000001E-3,20.445000000000007,3.0320180930784213E-3,11,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General",-2.0884905575366979,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR10W – 14W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 15-20WRGY STAR® 15-20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Large Office","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","10W – 14W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 15-20W CFL",3610,1.6E-2,57.76,1.0999999999999999E-2,39.71,5.000000000000001E-3,18.049999999999997,3.0507972432334616E-3,11,"PSP-Business-Large_Office-Lighting_Interior_General",-5.0686993214103708,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR10W – 14W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 15-20WRGY STAR® 15-20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Nursing Home","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","10W – 14W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 15-20W CFL",4308,1.6E-2,68.927999999999997,1.0999999999999999E-2,47.387999999999998,5.000000000000001E-3,21.54,3.2569987381496812E-3,11,"PSP-Business-Nursing_Home-Lighting_Interior_General",-2.0884905575366979,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR10W – 14W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 15-20WRGY STAR® 15-20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Commercial Buildings","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","10W – 14W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 15-20W CFL",2857,1.6E-2,45.712000000000003,1.0999999999999999E-2,31.427,5.000000000000001E-3,14.285000000000004,2.4167994086243894E-3,11,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General",-0.89827186325951303,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B603,1)),TRIM(LEFT(C603,20)),TRIM(LEFT(D603,10)),TRIM(RIGHT(D603,10)),TRIM(LEFT(F603,20)),TRIM(RIGHT(F603,20)),TRIM(LEFT(G603,105)),TRIM(LEFT(H603,20)),TRIM(RIGHT(H603,20)),TRIM(LEFT(R603,1)),TRIM(RIGHT(R603,25)),TRIM(LEFT(X603,1)),TRIM(LEFT(AF603,1)),TRIM(LEFT(AG603,1)))","v":"INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR10W – 14W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 15-20WRGY STAR® 15-20W CFLPLighting_Interior_GeneralNND"},"IESO - Measure","Non-Residential","Retrofit","Lighting -Other Hotel Motel (Corridor/Lobby)","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","10W – 14W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 15-20W CFL",7884,1.6E-2,126.14400000000001,1.0999999999999999E-2,86.72399999999999,5.000000000000001E-3,39.420000000000016,4.7613298819545171E-3,11,"PSP-Business-Other_Hotel_Motel (Corridor/Lobby)-Lighting_Interior_General",-7.2092516603233676,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR10W – 14W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 15-20WRGY STAR® 15-20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Non-Food Retail","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","10W – 14W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 15-20W CFL",4089,1.6E-2,65.424000000000007,1.0999999999999999E-2,44.978999999999999,5.000000000000001E-3,20.445000000000007,4.4729780355607504E-3,11,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General",-2.0884905575366979,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR10W – 14W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 15-20WRGY STAR® 15-20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Other Office","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","10W – 14W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 15-20W CFL",3610,1.6E-2,57.76,1.0999999999999999E-2,39.71,5.000000000000001E-3,18.049999999999997,3.0507972432334616E-3,11,"PSP-Business-Other_Office-Lighting_Interior_General",-5.0686993214103708,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR10W – 14W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 15-20WRGY STAR® 15-20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Restaurant","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","10W – 14W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 15-20W CFL",5110,1.6E-2,81.760000000000005,1.0999999999999999E-2,56.209999999999994,5.000000000000001E-3,25.550000000000011,4.1867169879833167E-3,11,"PSP-Business-Restaurant-Lighting_Interior_General",1.260072009551763,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR10W – 14W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 15-20WRGY STAR® 15-20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Schools","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","10W – 14W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 15-20W CFL",2596,1.6E-2,41.536000000000001,1.0999999999999999E-2,28.555999999999997,5.000000000000001E-3,12.980000000000004,6.5378310625557249E-4,11,"PSP-Business-Schools-Lighting_Interior_General",-0.89827186325951303,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR10W – 14W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 15-20WRGY STAR® 15-20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -University Colleges","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","10W – 14W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 15-20W CFL",3255,1.6E-2,52.08,1.0999999999999999E-2,35.805,5.000000000000001E-3,16.274999999999999,2.157800034651576E-3,11,"PSP-Business-University_Colleges-Lighting_Interior_General",-5.0686993214103708,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® QUALIFIT LOCATION RATED PAR10W – 14W ENERGY STAR® Qualified LED A ShapeENERGY STAR® 15-20WRGY STAR® 15-20W CFLPLighting_Interior_GeneralNND","IESO - Measure","Non-Residential","Retrofit","Lighting -Warehouse Wholesale","ENERGY STAR® QUALIFIED LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","10W – 14W ENERGY STAR® Qualified LED A Shape","ENERGY STAR® 15-20W CFL",3759,1.6E-2,60.143999999999998,1.0999999999999999E-2,41.348999999999997,5.000000000000001E-3,18.795000000000002,3.6577961538461537E-3,11,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General",-2.0884905575366979,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 1.5 HP, 87.5%EffODP 1200 RPM, 1.5 HPPM, 1.5 HP, 86.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 1.5 HP, 87.5%Eff","ODP 1200 RPM, 1.5 HP, 86.5%Eff",4942,0.9702312138728324,4794.8826589595374,0.95914285714285719,4740.0839999999998,1.1088356729975213E-2,54.798658959537534,6.6601447043130226E-3,15,"PSP-Business-Commercial-Electric_Auxiliary",99,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 2 HP, 88.5%EffODP 1200 RPM, 2 HP,RPM, 2 HP, 87.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 2 HP, 88.5%Eff","ODP 1200 RPM, 2 HP, 87.5%Eff",4942,1.2788571428571429,6320.1120000000001,1.264406779661017,6248.6983050847457,1.4450363196125915E-2,71.413694915254382,8.6795106127770718E-3,15,"PSP-Business-Commercial-Electric_Auxiliary",133,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 3 HP, 90%EffODP 1200 RPM, 3 HP,RPM, 3 HP, 88.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 3 HP, 90%Eff","ODP 1200 RPM, 3 HP, 88.5%Eff",4942,1.8966101694915256,9373.047457627119,1.865,9216.83,3.1610169491525619E-2,156.21745762711907,1.8986429465449855E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",149,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 5 HP, 90.3%EffODP 1200 RPM, 5 HP,RPM, 5 HP, 89.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 5 HP, 90.3%Eff","ODP 1200 RPM, 5 HP, 89.5%Eff",4942,3.1256983240223462,15447.201117318435,3.0980066445182723,15310.348837209302,2.7691679504073807E-2,136.85228010913306,1.6632815582494631E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",221,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 7.5 HP, 91.7%EffODP 1200 RPM, 7.5 HPPM, 7.5 HP, 90.2%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 7.5 HP, 91.7%Eff","ODP 1200 RPM, 7.5 HP, 90.2%Eff",4942,4.6521618625277164,22990.983924611974,4.5760632497273717,22614.90458015267,7.6098612800344689E-2,376.07934445930368,4.5708104941976906E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",449,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 10 HP, 92.4%EffODP 1200 RPM, 10 HP,RPM, 10 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 10 HP, 92.4%Eff","ODP 1200 RPM, 10 HP, 91.7%Eff",4942,6.1014176663031616,30153.206106870224,6.0551948051948044,29924.772727272724,4.6222861108357272E-2,228.43337959749988,2.7763441520311523E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",522,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 15 HP, 92.4%EffODP 1200 RPM, 15 HP,RPM, 15 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 15 HP, 92.4%Eff","ODP 1200 RPM, 15 HP, 91.7%Eff",4942,9.1521264994547433,45229.80916030534,9.0827922077922079,44887.159090909088,6.9334291662535463E-2,342.65006939625164,4.1645162280467503E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1044,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 20 HP, 93%EffODP 1200 RPM, 20 HP,RPM, 20 HP, 92.4%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 20 HP, 93%Eff","ODP 1200 RPM, 20 HP, 92.4%Eff",4942,12.110389610389609,59849.545454545449,12.032258064516128,59463.419354838705,7.813154587348059E-2,386.12609970674384,4.692917211820425E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1211,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 25 HP, 93.6%EffODP 1200 RPM, 25 HP,0 RPM, 25 HP, 93%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 25 HP, 93.6%Eff","ODP 1200 RPM, 25 HP, 93%Eff",4942,15.04032258064516,74329.274193548379,14.943910256410254,73852.80448717947,9.6412324234906421E-2,476.4697063689091,5.7909395081759719E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1670,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 30 HP, 94.1%EffODP 1200 RPM, 30 HP,RPM, 30 HP, 93.6%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 30 HP, 94.1%Eff","ODP 1200 RPM, 30 HP, 93.6%Eff",4942,17.932692307692307,88623.365384615376,17.837407013815092,88152.46546227418,9.5285293877214627E-2,470.89992234119563,5.7232452099929935E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1567,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 40 HP, 94.5%EffODP 1200 RPM, 40 HP,RPM, 40 HP, 94.1%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 40 HP, 94.5%Eff","ODP 1200 RPM, 40 HP, 94.1%Eff",4942,23.783209351753452,117536.62061636556,23.682539682539684,117039.11111111111,0.10066966921376874,497.50950525444932,6.0466539869386909E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1962,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 50 HP, 94.5%EffODP 1200 RPM, 50 HP,RPM, 50 HP, 94.1%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 50 HP, 94.5%Eff","ODP 1200 RPM, 50 HP, 94.1%Eff",4942,29.729011689691816,146920.77577045697,29.603174603174601,146298.88888888888,0.12583708651721537,621.88688156809076,7.5583174836737183E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1365,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 60 HP, 95%EffODP 1200 RPM, 60 HP,RPM, 60 HP, 94.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 60 HP, 95%Eff","ODP 1200 RPM, 60 HP, 94.5%Eff",4942,35.523809523809526,175558.66666666669,35.336842105263159,174634.67368421055,0.18696741854636656,923.99298245614045,0.11230068556005399,15,"PSP-Business-Commercial-Electric_Auxiliary",2514,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 75 HP, 95.3%EffODP 1200 RPM, 75 HP,RPM, 75 HP, 94.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 75 HP, 95.3%Eff","ODP 1200 RPM, 75 HP, 94.5%Eff",4942,44.404761904761912,219448.33333333337,44.032004197271782,217606.16474291714,0.37275770749013049,1842.1685904162296,0.22389433637366482,15,"PSP-Business-Commercial-Electric_Auxiliary",3133,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 100 HP, 95.4%EffODP 1200 RPM, 100 HPRPM, 100 HP, 95%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 100 HP, 95.4%Eff","ODP 1200 RPM, 100 HP, 95%Eff",4942,58.89473684210526,291057.78947368421,58.647798742138363,289837.42138364777,0.24693809996689708,1220.3680900364416,0.1483216601736598,15,"PSP-Business-Commercial-Electric_Auxiliary",3296,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 125 HP, 95.6%EffODP 1200 RPM, 125 HPRPM, 125 HP, 95%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 125 HP, 95.6%Eff","ODP 1200 RPM, 125 HP, 95%Eff",4942,73.618421052631589,363822.23684210534,73.15638075313808,361538.83368200838,0.46204029949350911,2283.4031600969611,0.27752130715024603,15,"PSP-Business-Commercial-Electric_Auxiliary",3741,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 150 HP, 95.8%EffODP 1200 RPM, 150 HPPM, 150 HP, 95.4%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 150 HP, 95.8%Eff","ODP 1200 RPM, 150 HP, 95.4%Eff",4942,87.971698113207566,434756.1320754718,87.604384133611703,432940.86638830905,0.36731397959586332,1815.2656871627551,0.22062459890131947,15,"PSP-Business-Commercial-Electric_Auxiliary",2607,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 200 HP, 95.9%EffODP 1200 RPM, 200 HPPM, 200 HP, 95.4%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 200 HP, 95.9%Eff","ODP 1200 RPM, 200 HP, 95.4%Eff",4942,117.29559748427673,579674.84276729554,116.68404588112615,576652.55474452546,0.61155160315057344,3022.2880227700807,0.36732423661359437,15,"PSP-Business-Commercial-Electric_Auxiliary",4213,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1800 RPM, 3 HP, 90.2%EffODP 1800 RPM, 3 HP,RPM, 3 HP, 89.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1800 RPM, 3 HP, 90.2%Eff","ODP 1800 RPM, 3 HP, 89.5%Eff",4942,1.8754189944134079,9268.3206703910619,1.8608647450110865,9196.3935698447895,1.4554249402321418E-2,71.927100546272413,8.7419091433161844E-3,15,"PSP-Business-Commercial-Electric_Auxiliary",200,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1800 RPM, 20 HP, 93.6%EffODP 1800 RPM, 20 HP,0 RPM, 20 HP, 93%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1800 RPM, 20 HP, 93.6%Eff","ODP 1800 RPM, 20 HP, 93%Eff",4942,12.032258064516128,59463.419354838705,11.955128205128204,59082.243589743586,7.7129859387923716E-2,381.17576509511855,4.6327516065406714E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",444,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1800 RPM, 25 HP, 94.1%EffODP 1800 RPM, 25 HP,RPM, 25 HP, 93.6%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1800 RPM, 25 HP, 94.1%Eff","ODP 1800 RPM, 25 HP, 93.6%Eff",4942,14.943910256410254,73852.80448717947,14.864505844845908,73460.387885228483,7.9404411564345523E-2,392.41660195098666,4.7693710083273763E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",847,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1800 RPM, 40 HP, 94.5%EffODP 1800 RPM, 40 HP,RPM, 40 HP, 94.1%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1800 RPM, 40 HP, 94.5%Eff","ODP 1800 RPM, 40 HP, 94.1%Eff",4942,23.783209351753452,117536.62061636556,23.682539682539684,117039.11111111111,0.10066966921376874,497.50950525444932,6.0466539869386909E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1267,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1800 RPM, 50 HP, 95%EffODP 1800 RPM, 50 HP,RPM, 50 HP, 94.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1800 RPM, 50 HP, 95%Eff","ODP 1800 RPM, 50 HP, 94.5%Eff",4942,29.603174603174601,146298.88888888888,29.44736842105263,145528.89473684211,0.15580618212197095,769.99415204676916,9.3583904633376555E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1918,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1800 RPM, 60 HP, 95.5%EffODP 1800 RPM, 60 HP,0 RPM, 60 HP, 95%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1800 RPM, 60 HP, 95.5%Eff","ODP 1800 RPM, 60 HP, 95%Eff",4942,35.336842105263159,174634.67368421055,35.151832460732983,173720.35602094239,0.18500964453017588,914.31766326815705,0.11112476215105292,15,"PSP-Business-Commercial-Electric_Auxiliary",2437,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1800 RPM, 75 HP, 95.4%EffODP 1800 RPM, 75 HP,0 RPM, 75 HP, 95%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1800 RPM, 75 HP, 95.4%Eff","ODP 1800 RPM, 75 HP, 95%Eff",4942,44.171052631578952,218293.34210526317,43.985849056603783,217378.0660377359,0.18520357497516926,915.27606752727297,0.11124124513023778,15,"PSP-Business-Commercial-Electric_Auxiliary",2569,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1800 RPM, 125 HP, 95.8%EffODP 1800 RPM, 125 HPPM, 125 HP, 95.4%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1800 RPM, 125 HP, 95.8%Eff","ODP 1800 RPM, 125 HP, 95.4%Eff",4942,73.309748427672957,362296.77672955976,73.003653444676402,360784.05532359076,0.30609498299655513,1512.7214059690014,0.18385383241777092,15,"PSP-Business-Commercial-Electric_Auxiliary",3089,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1800 RPM, 150 HP, 96.2%EffODP 1800 RPM, 150 HPPM, 150 HP, 95.8%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1800 RPM, 150 HP, 96.2%Eff","ODP 1800 RPM, 150 HP, 95.8%Eff",4942,87.604384133611703,432940.86638830905,87.240124740124756,431140.69646569656,0.36425939348694669,1800.1699226124911,0.21878988290213353,15,"PSP-Business-Commercial-Electric_Auxiliary",4321,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1800 RPM, 200 HP, 96.2%EffODP 1800 RPM, 200 HPPM, 200 HP, 95.8%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1800 RPM, 200 HP, 96.2%Eff","ODP 1800 RPM, 200 HP, 95.8%Eff",4942,116.80584551148225,577254.48851774528,116.32016632016632,574854.26195426192,0.48567919131592419,2400.2265634833602,0.2917198438695161,15,"PSP-Business-Commercial-Electric_Auxiliary",3118,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 1 HP, 84%EffODP 3600 RPM, 1 HP,00 RPM, 1 HP, 77%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 1 HP, 84%Eff","ODP 3600 RPM, 1 HP, 77%Eff",4942,0.72662337662337662,3590.9727272727273,0.66607142857142854,3291.7249999999999,6.0551948051948079E-2,299.24772727272739,3.6370108391608404E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",11,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 1.5 HP, 86%EffODP 3600 RPM, 1.5 HPRPM, 1.5 HP, 84%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 1.5 HP, 86%Eff","ODP 3600 RPM, 1.5 HP, 84%Eff",4942,0.99910714285714297,4937.5875000000005,0.97587209302325584,4822.7598837209307,2.3235049833887134E-2,114.82761627906984,1.3955971824686948E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",123,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 2 HP, 86.5%EffODP 3600 RPM, 2 HP,RPM, 2 HP, 85.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 2 HP, 86.5%Eff","ODP 3600 RPM, 2 HP, 85.5%Eff",4942,1.3087719298245615,6467.9508771929832,1.2936416184971098,6393.1768786127168,1.5130311327451684E-2,74.77399858026638,9.0879167505246838E-3,15,"PSP-Business-Commercial-Electric_Auxiliary",143,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 3 HP, 87.5%EffODP 3600 RPM, 3 HP,RPM, 3 HP, 85.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 3 HP, 87.5%Eff","ODP 3600 RPM, 3 HP, 85.5%Eff",4942,1.9631578947368422,9701.9263157894748,1.9182857142857144,9480.1679999999997,4.4872180451127841E-2,221.75831578947509,2.6952164534413122E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",64,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 5 HP, 89.7%EffODP 3600 RPM, 5 HP,RPM, 5 HP, 86.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 5 HP, 89.7%Eff","ODP 3600 RPM, 5 HP, 86.5%Eff",4942,3.2341040462427744,15982.942196531791,3.1187290969899664,15412.759197324414,0.115374949252808,570.18299920737627,6.9299164519050341E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",130,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 7.5 HP, 90%EffODP 3600 RPM, 7.5 HPPM, 7.5 HP, 88.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 7.5 HP, 90%Eff","ODP 3600 RPM, 7.5 HP, 88.5%Eff",4942,4.7415254237288131,23432.618644067796,4.6624999999999996,23042.074999999997,7.9025423728813493E-2,390.5436440677986,4.746607366362475E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",48,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 10 HP, 90.5%EffODP 3600 RPM, 10 HP,RPM, 10 HP, 89.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 10 HP, 90.5%Eff","ODP 3600 RPM, 10 HP, 89.5%Eff",4942,6.2513966480446923,30894.402234636869,6.1823204419889501,30553.02762430939,6.9076206055742162E-2,341.37461032747888,4.1490144947493583E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",145,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 15 HP, 91.4%EffODP 3600 RPM, 15 HP,RPM, 15 HP, 90.2%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 15 HP, 91.4%Eff","ODP 3600 RPM, 15 HP, 90.2%Eff",4942,9.3043237250554327,45981.967849223947,9.1821663019693656,45378.265864332607,0.12215742308606714,603.70198489134054,7.3373010471409081E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",330,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 20 HP, 92.3%EffODP 3600 RPM, 20 HP,0 RPM, 20 HP, 91%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 20 HP, 92.3%Eff","ODP 3600 RPM, 20 HP, 91%Eff",4942,12.296703296703296,60770.307692307688,12.123510292524376,59914.387865655466,0.17319300417891981,855.91982665222167,0.1040271789315777,15,"PSP-Business-Commercial-Electric_Auxiliary",466,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 25 HP, 93%EffODP 3600 RPM, 25 HP,RPM, 25 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 25 HP, 93%Eff","ODP 3600 RPM, 25 HP, 91.7%Eff",4942,15.253544165757905,75383.015267175564,15.04032258064516,74329.274193548379,0.2132215851127448,1053.741073627185,0.12807006894853476,15,"PSP-Business-Commercial-Electric_Auxiliary",767,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 30 HP, 93.7%EffODP 3600 RPM, 30 HP,RPM, 30 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 30 HP, 93.7%Eff","ODP 3600 RPM, 30 HP, 91.7%Eff",4942,18.304252998909487,90459.61832061068,17.913553895410885,88528.783351120597,0.39069910349860137,1930.8349694900826,0.23467071167648695,15,"PSP-Business-Commercial-Electric_Auxiliary",1126,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 40 HP, 93.8%EffODP 3600 RPM, 40 HP,RPM, 40 HP, 92.4%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 40 HP, 93.8%Eff","ODP 3600 RPM, 40 HP, 92.4%Eff",4942,24.220779220779217,119699.0909090909,23.859275053304902,117912.53731343283,0.36150416747431535,1786.5535956580716,0.21713497547228869,15,"PSP-Business-Commercial-Electric_Auxiliary",1580,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 50 HP, 93.9%EffODP 3600 RPM, 50 HP,0 RPM, 50 HP, 93%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 50 HP, 93.9%Eff","ODP 3600 RPM, 50 HP, 93%Eff",4942,30.08064516129032,148658.54838709676,29.792332268370604,147233.70607028753,0.28831289291971629,1424.8423168092268,0.17317314311989065,15,"PSP-Business-Commercial-Electric_Auxiliary",1913,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 60 HP, 94.2%EffODP 3600 RPM, 60 HP,RPM, 60 HP, 93.6%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 60 HP, 94.2%Eff","ODP 3600 RPM, 60 HP, 93.6%Eff",4942,35.865384615384613,177246.73076923075,35.63694267515924,176117.77070063696,0.22844194022537323,1128.9600685937912,0.1372120698752454,15,"PSP-Business-Commercial-Electric_Auxiliary",1755,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 75 HP, 94.3%EffODP 3600 RPM, 75 HP,RPM, 75 HP, 93.6%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 75 HP, 94.3%Eff","ODP 3600 RPM, 75 HP, 93.6%Eff",4942,44.831730769230774,221558.4134615385,44.498939554612946,219913.75927889717,0.33279121461782779,1644.6541826413304,0.1998887391210232,15,"PSP-Business-Commercial-Electric_Auxiliary",2498,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 100 HP, 94.8%EffODP 3600 RPM, 100 HPPM, 100 HP, 93.6%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 100 HP, 94.8%Eff","ODP 3600 RPM, 100 HP, 93.6%Eff",4942,59.775641025641015,295411.21794871788,59.018987341772153,291671.83544303797,0.756653683868862,3739.3825056799105,0.45447879684417375,15,"PSP-Business-Commercial-Electric_Auxiliary",3878,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 125 HP, 95%EffODP 3600 RPM, 125 HPPM, 125 HP, 94.1%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 125 HP, 95%Eff","ODP 3600 RPM, 125 HP, 94.1%Eff",4942,74.322529224229541,367301.93942614237,73.618421052631589,363822.23684210534,0.70410817159795158,3479.7025840370334,0.42291769867527018,15,"PSP-Business-Commercial-Electric_Auxiliary",4237,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 150 HP, 95.3%EffODP 3600 RPM, 150 HPPM, 150 HP, 94.1%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 150 HP, 95.3%Eff","ODP 3600 RPM, 150 HP, 94.1%Eff",4942,89.187035069075463,440762.32731137093,88.064008394543563,435212.32948583429,1.1230266745319,5549.9978255366441,0.67453819725753061,15,"PSP-Business-Commercial-Electric_Auxiliary",5852,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 200 HP, 95.7%EffODP 3600 RPM, 200 HPRPM, 200 HP, 95%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 200 HP, 95.7%Eff","ODP 3600 RPM, 200 HP, 95%Eff",4942,117.78947368421052,582115.57894736843,116.92789968652038,577857.68025078368,0.86157399769014376,4257.8986965847434,0.51749845696953034,15,"PSP-Business-Commercial-Electric_Auxiliary",5715,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 1 HP, 84%EffTEFC 1200 RPM, 1 HP,RPM, 1 HP, 82.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 1 HP, 84%Eff","TEFC 1200 RPM, 1 HP, 82.5%Eff",4942,0.67818181818181822,3351.5745454545458,0.66607142857142865,3291.7250000000004,1.2110389610389571E-2,59.849545454545478,7.2740216783216804E-3,15,"PSP-Business-Commercial-Electric_Auxiliary",192,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 3 HP, 90.2%EffTEFC 1200 RPM, 3 HP,RPM, 3 HP, 89.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 3 HP, 90.2%Eff","TEFC 1200 RPM, 3 HP, 89.5%Eff",4942,1.8754189944134079,9268.3206703910619,1.8608647450110865,9196.3935698447895,1.4554249402321418E-2,71.927100546272413,8.7419091433161844E-3,15,"PSP-Business-Commercial-Electric_Auxiliary",149,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 5 HP, 90.3%EffTEFC 1200 RPM, 5 HP,RPM, 5 HP, 89.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 5 HP, 90.3%Eff","TEFC 1200 RPM, 5 HP, 89.5%Eff",4942,3.1256983240223462,15447.201117318435,3.0980066445182723,15310.348837209302,2.7691679504073807E-2,136.85228010913306,1.6632815582494631E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",221,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 7.5 HP, 91.9%EffTEFC 1200 RPM, 7.5 HRPM, 7.5 HP, 91%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 7.5 HP, 91.9%Eff","TEFC 1200 RPM, 7.5 HP, 91%Eff",4942,4.6112637362637363,22788.865384615387,4.5661044613710553,22565.688248095754,4.5159274892681012E-2,223.17713651963277,2.7124605823155366E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",449,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 10 HP, 92.2%EffTEFC 1200 RPM, 10 HP0 RPM, 10 HP, 91%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 10 HP, 92.2%Eff","TEFC 1200 RPM, 10 HP, 91%Eff",4942,6.1483516483516478,30385.153846153844,6.0683297180043381,29989.685466377439,8.0021930347309755E-2,395.46837977640462,4.8064618465132249E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",522,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 15 HP, 93.2%EffTEFC 1200 RPM, 15 HPRPM, 15 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 15 HP, 93.2%Eff","TEFC 1200 RPM, 15 HP, 91.7%Eff",4942,9.1521264994547433,45229.80916030534,9.0048283261802577,44501.861587982836,0.14729817327448558,727.94757232250413,8.8473628020735107E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1044,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 20 HP, 92.5%EffTEFC 1200 RPM, 20 HPRPM, 20 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 20 HP, 92.5%Eff","TEFC 1200 RPM, 20 HP, 91.7%Eff",4942,12.202835332606323,60306.412213740448,12.097297297297295,59784.843243243231,0.10553803530902783,521.56897049721738,6.3390690260431037E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1211,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 30 HP, 93.6%EffTEFC 1200 RPM, 30 HP0 RPM, 30 HP, 93%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 30 HP, 93.6%Eff","TEFC 1200 RPM, 30 HP, 93%Eff",4942,18.048387096774192,89195.129032258061,17.932692307692307,88623.365384615376,0.11569478908188557,571.7636476426851,6.9491274098110956E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1567,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 40 HP, 94.5%EffTEFC 1200 RPM, 40 HPRPM, 40 HP, 94.1%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 40 HP, 94.5%Eff","TEFC 1200 RPM, 40 HP, 94.1%Eff",4942,23.783209351753452,117536.62061636556,23.682539682539684,117039.11111111111,0.10066966921376874,497.50950525444932,6.0466539869386909E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1962,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 50 HP, 94.5%EffTEFC 1200 RPM, 50 HPRPM, 50 HP, 94.1%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 50 HP, 94.5%Eff","TEFC 1200 RPM, 50 HP, 94.1%Eff",4942,29.729011689691816,146920.77577045697,29.603174603174601,146298.88888888888,0.12583708651721537,621.88688156809076,7.5583174836737183E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1365,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B667,1)),TRIM(LEFT(C667,20)),TRIM(LEFT(D667,10)),TRIM(RIGHT(D667,10)),TRIM(LEFT(F667,20)),TRIM(RIGHT(F667,20)),TRIM(LEFT(G667,105)),TRIM(LEFT(H667,20)),TRIM(RIGHT(H667,20)),TRIM(LEFT(R667,1)),TRIM(RIGHT(R667,25)),TRIM(LEFT(X667,1)),TRIM(LEFT(AF667,1)),TRIM(LEFT(AG667,1)))","v":"INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 60 HP, 95%EffTEFC 1200 RPM, 60 HPRPM, 60 HP, 94.5%EffPercial-Electric_AuxiliaryNND"},"IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 60 HP, 95%Eff","TEFC 1200 RPM, 60 HP, 94.5%Eff",4942,35.523809523809526,175558.66666666669,35.336842105263159,174634.67368421055,0.18696741854636656,923.99298245614045,0.11230068556005399,15,"PSP-Business-Commercial-Electric_Auxiliary",2514,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 75 HP, 95%EffTEFC 1200 RPM, 75 HPRPM, 75 HP, 94.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 75 HP, 95%Eff","TEFC 1200 RPM, 75 HP, 94.5%Eff",4942,44.404761904761912,219448.33333333337,44.171052631578952,218293.34210526317,0.23370927318295998,1154.9912280701974,0.14037585695007013,15,"PSP-Business-Commercial-Electric_Auxiliary",3133,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 100 HP, 95.4%EffTEFC 1200 RPM, 100 HRPM, 100 HP, 95%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 100 HP, 95.4%Eff","TEFC 1200 RPM, 100 HP, 95%Eff",4942,58.89473684210526,291057.78947368421,58.647798742138363,289837.42138364777,0.24693809996689708,1220.3680900364416,0.1483216601736598,15,"PSP-Business-Commercial-Electric_Auxiliary",3296,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 125 HP, 95.5%EffTEFC 1200 RPM, 125 HRPM, 125 HP, 95%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 125 HP, 95.5%Eff","TEFC 1200 RPM, 125 HP, 95%Eff",4942,73.618421052631589,363822.23684210534,73.232984293193724,361917.4083769634,0.38543675943786582,1904.8284651419381,0.23150992114802016,15,"PSP-Business-Commercial-Electric_Auxiliary",3741,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 150 HP, 96.2%EffTEFC 1200 RPM, 150 HPM, 150 HP, 95.8%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 150 HP, 96.2%Eff","TEFC 1200 RPM, 150 HP, 95.8%Eff",4942,87.604384133611703,432940.86638830905,87.240124740124756,431140.69646569656,0.36425939348694669,1800.1699226124911,0.21878988290213353,15,"PSP-Business-Commercial-Electric_Auxiliary",2607,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 1 HP, 86.5%EffTEFC 1800 RPM, 1 HP,RPM, 1 HP, 85.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 1 HP, 86.5%Eff","TEFC 1800 RPM, 1 HP, 85.5%Eff",4942,0.65438596491228074,3233.9754385964916,0.6468208092485549,3196.5884393063584,7.5651556637258421E-3,37.38699929013319,4.5439583752623419E-3,15,"PSP-Business-Commercial-Electric_Auxiliary",165,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 1.5 HP, 87.8%EffTEFC 1800 RPM, 1.5 HPM, 1.5 HP, 86.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 1.5 HP, 87.8%Eff","TEFC 1800 RPM, 1.5 HP, 86.5%Eff",4942,0.9702312138728324,4794.8826589595374,0.95586560364464701,4723.8878132118452,1.4365610228185388E-2,70.994845747692125,8.628604329334889E-3,15,"PSP-Business-Commercial-Electric_Auxiliary",179,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 2 HP, 87.5%EffTEFC 1800 RPM, 2 HP,RPM, 2 HP, 86.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 2 HP, 87.5%Eff","TEFC 1800 RPM, 2 HP, 86.5%Eff",4942,1.2936416184971098,6393.1768786127168,1.2788571428571429,6320.1120000000001,1.4784475639966876E-2,73.064878612716711,8.8801929390840296E-3,15,"PSP-Business-Commercial-Electric_Auxiliary",183,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 3 HP, 90.2%EffTEFC 1800 RPM, 3 HP,RPM, 3 HP, 89.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 3 HP, 90.2%Eff","TEFC 1800 RPM, 3 HP, 89.5%Eff",4942,1.8754189944134079,9268.3206703910619,1.8608647450110865,9196.3935698447895,1.4554249402321418E-2,71.927100546272413,8.7419091433161844E-3,15,"PSP-Business-Commercial-Electric_Auxiliary",200,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 5 HP, 90.2%EffTEFC 1800 RPM, 5 HP,RPM, 5 HP, 89.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 5 HP, 90.2%Eff","TEFC 1800 RPM, 5 HP, 89.5%Eff",4942,3.1256983240223462,15447.201117318435,3.1014412416851438,15327.322616407981,2.4257082337202363E-2,119.87850091045402,1.4569848572193641E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",221,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 7.5 HP, 92.4%EffTEFC 1800 RPM, 7.5 HPM, 7.5 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 7.5 HP, 92.4%Eff","TEFC 1800 RPM, 7.5 HP, 91.7%Eff",4942,4.5760632497273717,22614.90458015267,4.5413961038961039,22443.579545454544,3.4667145831267732E-2,171.32503469812582,2.0822581140233751E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",325,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 10 HP, 92.4%EffTEFC 1800 RPM, 10 HPRPM, 10 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 10 HP, 92.4%Eff","TEFC 1800 RPM, 10 HP, 91.7%Eff",4942,6.1014176663031616,30153.206106870224,6.0551948051948044,29924.772727272724,4.6222861108357272E-2,228.43337959749988,2.7763441520311523E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",352,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 15 HP, 93%EffTEFC 1800 RPM, 15 HPRPM, 15 HP, 92.4%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 15 HP, 93%Eff","TEFC 1800 RPM, 15 HP, 92.4%Eff",4942,9.0827922077922079,44887.159090909088,9.0241935483870961,44597.56451612903,5.8598659405111775E-2,289.59457478005788,3.5196879088653189E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",433,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 20 HP, 93.6%EffTEFC 1800 RPM, 20 HP0 RPM, 20 HP, 93%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 20 HP, 93.6%Eff","TEFC 1800 RPM, 20 HP, 93%Eff",4942,12.032258064516128,59463.419354838705,11.955128205128204,59082.243589743586,7.7129859387923716E-2,381.17576509511855,4.6327516065406714E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",444,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 30 HP, 94.1%EffTEFC 1800 RPM, 30 HPRPM, 30 HP, 93.6%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 30 HP, 94.1%Eff","TEFC 1800 RPM, 30 HP, 93.6%Eff",4942,17.932692307692307,88623.365384615376,17.837407013815092,88152.46546227418,9.5285293877214627E-2,470.89992234119563,5.7232452099929935E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",976,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 40 HP, 94.6%EffTEFC 1800 RPM, 40 HPRPM, 40 HP, 94.1%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 40 HP, 94.6%Eff","TEFC 1800 RPM, 40 HP, 94.1%Eff",4942,23.783209351753452,117536.62061636556,23.657505285412263,116915.39112050741,0.12570406634118925,621.22949585814786,7.5503277188913351E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1267,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 50 HP, 95%EffTEFC 1800 RPM, 50 HPRPM, 50 HP, 94.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 50 HP, 95%Eff","TEFC 1800 RPM, 50 HP, 94.5%Eff",4942,29.603174603174601,146298.88888888888,29.44736842105263,145528.89473684211,0.15580618212197095,769.99415204676916,9.3583904633376555E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1918,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 100 HP, 95.8%EffTEFC 1800 RPM, 100 HPM, 100 HP, 95.4%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 100 HP, 95.8%Eff","TEFC 1800 RPM, 100 HP, 95.4%Eff",4942,58.647798742138363,289837.42138364777,58.402922755741116,288627.24425887258,0.24487598639724695,1210.1771247751894,0.14708306593421533,15,"PSP-Business-Commercial-Electric_Auxiliary",2862,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 125 HP, 95.8%EffTEFC 1800 RPM, 125 HPM, 125 HP, 95.4%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 125 HP, 95.8%Eff","TEFC 1800 RPM, 125 HP, 95.4%Eff",4942,73.309748427672957,362296.77672955976,73.003653444676402,360784.05532359076,0.30609498299655513,1512.7214059690014,0.18385383241777092,15,"PSP-Business-Commercial-Electric_Auxiliary",3089,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 150 HP, 96.2%EffTEFC 1800 RPM, 150 HPM, 150 HP, 95.8%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 150 HP, 96.2%Eff","TEFC 1800 RPM, 150 HP, 95.8%Eff",4942,87.604384133611703,432940.86638830905,87.240124740124756,431140.69646569656,0.36425939348694669,1800.1699226124911,0.21878988290213353,15,"PSP-Business-Commercial-Electric_Auxiliary",4321,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 200 HP, 96.5%EffTEFC 1800 RPM, 200 HPM, 200 HP, 96.2%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 200 HP, 96.5%Eff","TEFC 1800 RPM, 200 HP, 96.2%Eff",4942,116.32016632016632,574854.26195426192,115.95854922279791,573067.1502590673,0.36161709736840919,1787.1116951946169,0.21720280603134573,15,"PSP-Business-Commercial-Electric_Auxiliary",3118,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 1 HP, 86.3%EffTEFC 3600 RPM, 1 HP,00 RPM, 1 HP, 77%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 1 HP, 86.3%Eff","TEFC 3600 RPM, 1 HP, 77%Eff",4942,0.72662337662337662,3590.9727272727273,0.6483198146002318,3203.9965237543456,7.8303562023144813E-2,386.97620351838168,4.7032492427618693E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",11,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 1.5 HP, 86.6%EffTEFC 3600 RPM, 1.5 HRPM, 1.5 HP, 84%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 1.5 HP, 86.6%Eff","TEFC 3600 RPM, 1.5 HP, 84%Eff",4942,0.99910714285714297,4937.5875000000005,0.96911085450346424,4789.3458429561206,2.9996288353678735E-2,148.24165704387997,1.8017062933025411E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",123,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 2 HP, 86.9%EffTEFC 3600 RPM, 2 HP,RPM, 2 HP, 85.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 2 HP, 86.9%Eff","TEFC 3600 RPM, 2 HP, 85.5%Eff",4942,1.3087719298245615,6467.9508771929832,1.287686996547756,6363.74913693901,2.1084933276805495E-2,104.20174025397318,1.2664519200098277E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",143,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 3 HP, 88.9%EffTEFC 3600 RPM, 3 HP,RPM, 3 HP, 86.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 3 HP, 88.9%Eff","TEFC 3600 RPM, 3 HP, 86.5%Eff",4942,1.9404624277456648,9589.7653179190747,1.8880764904386953,9330.8740157480315,5.2385937306969499E-2,258.89130217104321,3.1465250571557558E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",64,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 5 HP, 90%EffTEFC 3600 RPM, 5 HP,RPM, 5 HP, 88.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 5 HP, 90%Eff","TEFC 3600 RPM, 5 HP, 88.5%Eff",4942,3.1610169491525424,15621.745762711864,3.1083333333333329,15361.383333333331,5.2683615819209439E-2,260.3624293785324,3.1644049109083167E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",130,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 7.5 HP, 91.1%EffTEFC 3600 RPM, 7.5 HPM, 7.5 HP, 89.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 7.5 HP, 91.1%Eff","TEFC 3600 RPM, 7.5 HP, 89.5%Eff",4942,4.6885474860335199,23170.801675977655,4.6062019758507136,22763.850164654228,8.2345510182806336E-2,406.95151132342653,4.9460260607001073E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",48,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 10 HP, 91.4%EffTEFC 3600 RPM, 10 HPRPM, 10 HP, 90.2%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 10 HP, 91.4%Eff","TEFC 3600 RPM, 10 HP, 90.2%Eff",4942,6.2028824833702876,30654.645232815961,6.1214442013129098,30252.1772428884,8.1438282057377798E-2,402.46798992756158,4.8915340314272866E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",145,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 15 HP, 92%EffTEFC 3600 RPM, 15 HP0 RPM, 15 HP, 91%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 15 HP, 92%Eff","TEFC 3600 RPM, 15 HP, 91%Eff",4942,9.2225274725274726,45577.730769230773,9.1222826086956523,45082.320652173912,0.1002448638318203,495.41011705686105,6.0211383457680026E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",330,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 20 HP, 93.1%EffTEFC 3600 RPM, 20 HPRPM, 20 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 20 HP, 93.1%Eff","TEFC 3600 RPM, 20 HP, 91.7%Eff",4942,12.202835332606323,60306.412213740448,12.019334049409236,59399.548872180443,0.18350128319708681,906.86334156000521,0.1102187753588314,15,"PSP-Business-Commercial-Electric_Auxiliary",466,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 25 HP, 92.7%EffTEFC 3600 RPM, 25 HPRPM, 25 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 25 HP, 92.7%Eff","TEFC 3600 RPM, 25 HP, 91.7%Eff",4942,15.253544165757905,75383.015267175564,15.088996763754043,74569.822006472474,0.16454740200386198,813.19326070309035,9.8834257839298667E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",767,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 30 HP, 92.8%EffTEFC 3600 RPM, 30 HPRPM, 30 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 30 HP, 92.8%Eff","TEFC 3600 RPM, 30 HP, 91.7%Eff",4942,18.304252998909487,90459.61832061068,18.087284482758619,89387.359913793101,0.21696851615086743,1072.2584068175784,0.13032063713629027,15,"PSP-Business-Commercial-Electric_Auxiliary",1126,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 40 HP, 93.7%EffTEFC 3600 RPM, 40 HPRPM, 40 HP, 92.4%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 40 HP, 93.7%Eff","TEFC 3600 RPM, 40 HP, 92.4%Eff",4942,24.220779220779217,119699.0909090909,23.884738527214513,118038.37780149412,0.3360406935647049,1660.7131075967773,0.20184051615406987,15,"PSP-Business-Commercial-Electric_Auxiliary",1580,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 50 HP, 94.2%EffTEFC 3600 RPM, 50 HP0 RPM, 50 HP, 93%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 50 HP, 94.2%Eff","TEFC 3600 RPM, 50 HP, 93%Eff",4942,30.08064516129032,148658.54838709676,29.697452229299358,146764.80891719743,0.38319293199096194,1893.7394698993303,0.23016218172622627,15,"PSP-Business-Commercial-Electric_Auxiliary",1913,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 60 HP, 94.5%EffTEFC 3600 RPM, 60 HPRPM, 60 HP, 93.6%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 60 HP, 94.5%Eff","TEFC 3600 RPM, 60 HP, 93.6%Eff",4942,35.865384615384613,177246.73076923075,35.523809523809526,175558.66666666669,0.3415750915750877,1688.0641025640653,0.20516471400394024,15,"PSP-Business-Commercial-Electric_Auxiliary",1755,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 75 HP, 95.1%EffTEFC 3600 RPM, 75 HPRPM, 75 HP, 93.6%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 75 HP, 95.1%Eff","TEFC 3600 RPM, 75 HP, 93.6%Eff",4942,44.831730769230774,221558.4134615385,44.124605678233443,218063.80126182968,0.70712509099733012,3494.6121997088194,0.42472979042614878,15,"PSP-Business-Commercial-Electric_Auxiliary",2498,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 100 HP, 95.2%EffTEFC 3600 RPM, 100 HPM, 100 HP, 94.1%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 100 HP, 95.2%Eff","TEFC 3600 RPM, 100 HP, 94.1%Eff",4942,59.458023379383633,293841.55154091393,58.771008403361343,290446.32352941175,0.68701497602229011,3395.2280115021858,0.41265078909026565,15,"PSP-Business-Commercial-Electric_Auxiliary",3878,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 125 HP, 95.4%EffTEFC 3600 RPM, 125 HRPM, 125 HP, 95%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 125 HP, 95.4%Eff","TEFC 3600 RPM, 125 HP, 95%Eff",4942,73.618421052631589,363822.23684210534,73.309748427672957,362296.77672955976,0.30867262495863201,1525.4601125455811,0.18540207521707833,15,"PSP-Business-Commercial-Electric_Auxiliary",4237,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 150 HP, 95.8%EffTEFC 3600 RPM, 150 HRPM, 150 HP, 95%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 150 HP, 95.8%Eff","TEFC 3600 RPM, 150 HP, 95%Eff",4942,88.342105263157904,436586.68421052635,87.604384133611703,432940.86638830905,0.73772112954620184,3645.817822217301,0.44310708916179503,15,"PSP-Business-Commercial-Electric_Auxiliary",5852,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 200 HP, 95.9%EffTEFC 3600 RPM, 200 HPM, 200 HP, 95.4%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 200 HP, 95.9%Eff","TEFC 3600 RPM, 200 HP, 95.4%Eff",4942,117.29559748427673,579674.84276729554,116.68404588112615,576652.55474452546,0.61155160315057344,3022.2880227700807,0.36732423661359437,15,"PSP-Business-Commercial-Electric_Auxiliary",5715,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 1 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 1 HP, 73.5% Load Factor","V-Belt with Motor Size: 1 HP, 75% Load Factor",4000,0.5625,2250,0.55125000000000002,2205,1.1249999999999982E-2,45,5.4692307692307696E-3,6,"PSP-Business-Commercial-Electric_Auxiliary",120,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 1.5 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 1.5 HP, 73.5% Load Factor","V-Belt with Motor Size: 1.5 HP, 75% Load Factor",4000,0.84000000000000008,3360.0000000000005,0.82320000000000004,3292.8,1.6800000000000037E-2,67.200000000000273,8.1673846153846492E-3,6,"PSP-Business-Commercial-Electric_Auxiliary",120,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 2 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 2 HP, 73.5% Load Factor","V-Belt with Motor Size: 2 HP, 75% Load Factor",4000,1.1174999999999999,4470,1.0951500000000001,4380.6000000000004,2.234999999999987E-2,89.399999999999636,1.0865538461538416E-2,6,"PSP-Business-Commercial-Electric_Auxiliary",120,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 3 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 3 HP, 73.5% Load Factor","V-Belt with Motor Size: 3 HP, 75% Load Factor",4000,1.6800000000000002,6720.0000000000009,1.6464000000000001,6585.6,3.3600000000000074E-2,134.40000000000055,1.6334769230769298E-2,6,"PSP-Business-Commercial-Electric_Auxiliary",126,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 5 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 5 HP, 73.5% Load Factor","V-Belt with Motor Size: 5 HP, 75% Load Factor",4000,2.7974999999999999,11190,2.7415500000000002,10966.2,5.5949999999999722E-2,223.79999999999927,2.7200307692307604E-2,6,"PSP-Business-Commercial-Electric_Auxiliary",200,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 7.5 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 7.5 HP, 73.5% Load Factor","V-Belt with Motor Size: 7.5 HP, 75% Load Factor",4000,4.1999999999999993,16799.999999999996,4.1159999999999997,16464,8.3999999999999631E-2,335.99999999999636,4.0836923076922632E-2,6,"PSP-Business-Commercial-Electric_Auxiliary",210,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 10 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 10 HP, 73.5% Load Factor","V-Belt with Motor Size: 10 HP, 75% Load Factor",4000,5.5949999999999998,22380,5.4831000000000003,21932.400000000001,0.11189999999999944,447.59999999999854,5.4400615384615207E-2,6,"PSP-Business-Commercial-Electric_Auxiliary",240,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 15 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 15 HP, 73.5% Load Factor","V-Belt with Motor Size: 15 HP, 75% Load Factor",4000,8.3925000000000001,33570,8.2246499999999987,32898.599999999991,0.16785000000000139,671.40000000000873,8.1600923076924126E-2,6,"PSP-Business-Commercial-Electric_Auxiliary",375,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 20 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 20 HP, 73.5% Load Factor","V-Belt with Motor Size: 20 HP, 75% Load Factor",4000,11.19,44760,10.966200000000001,43864.800000000003,0.22379999999999889,895.19999999999709,0.10880123076923041,6,"PSP-Business-Commercial-Electric_Auxiliary",380,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 25 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 25 HP, 73.5% Load Factor","V-Belt with Motor Size: 25 HP, 75% Load Factor",4000,13.987499999999999,55949.999999999993,13.707749999999999,54830.999999999993,0.27974999999999994,1119,0.13600153846153845,6,"PSP-Business-Commercial-Electric_Auxiliary",300,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 30 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 30 HP, 73.5% Load Factor","V-Belt with Motor Size: 30 HP, 75% Load Factor",4000,16.785,67140,16.449299999999997,65797.199999999983,0.33570000000000277,1342.8000000000175,0.16320184615384825,6,"PSP-Business-Commercial-Electric_Auxiliary",420,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 40 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 40 HP, 73.5% Load Factor","V-Belt with Motor Size: 40 HP, 75% Load Factor",4000,22.38,89520,21.932400000000001,87729.600000000006,0.44759999999999778,1790.3999999999942,0.21760246153846083,6,"PSP-Business-Commercial-Electric_Auxiliary",560,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 50 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 50 HP, 73.5% Load Factor","V-Belt with Motor Size: 50 HP, 75% Load Factor",4000,27.974999999999998,111899.99999999999,27.415499999999998,109661.99999999999,0.55949999999999989,2238,0.2720030769230769,6,"PSP-Business-Commercial-Electric_Auxiliary",600,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 60 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 60 HP, 73.5% Load Factor","V-Belt with Motor Size: 60 HP, 75% Load Factor",4000,33.57,134280,32.898599999999995,131594.39999999997,0.67140000000000555,2685.6000000000349,0.3264036923076965,6,"PSP-Business-Commercial-Electric_Auxiliary",660,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 75 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 75 HP, 73.5% Load Factor","V-Belt with Motor Size: 75 HP, 75% Load Factor",4000,41.962500000000006,167850.00000000003,41.123249999999999,164493,0.83925000000000693,3357.0000000000291,0.40800461538461891,6,"PSP-Business-Commercial-Electric_Auxiliary",900,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 100 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 100 HP, 73.5% Load Factor","V-Belt with Motor Size: 100 HP, 75% Load Factor",4000,55.949999999999996,223799.99999999997,54.830999999999996,219323.99999999997,1.1189999999999998,4476,0.54400615384615381,6,"PSP-Business-Commercial-Electric_Auxiliary",1100,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 1 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 1 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,0.5625,2250,0.495,1980,6.7500000000000004E-2,270,3.2815384615384614E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",240,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 1.5 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 1.5 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,0.84000000000000008,3360.0000000000005,0.73920000000000008,2956.8,0.1008,403.20000000000027,4.9004307692307722E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",290,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 2 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 2 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,1.1174999999999999,4470,0.98340000000000005,3933.6000000000004,0.13409999999999989,536.39999999999964,6.5193230769230712E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",300,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 3 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 3 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,1.6800000000000002,6720.0000000000009,1.4784000000000002,5913.6,0.2016,806.40000000000055,9.8008615384615444E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",350,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 5 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 5 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,2.7974999999999999,11190,2.4618000000000002,9847.2000000000007,0.33569999999999967,1342.7999999999993,0.16320184615384606,15,"PSP-Business-Commercial-Electric_Auxiliary",400,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 7.5 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 7.5 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,4.1999999999999993,16799.999999999996,3.6959999999999997,14783.999999999998,0.50399999999999956,2015.9999999999982,0.24502153846153824,15,"PSP-Business-Commercial-Electric_Auxiliary",550,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 10 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 10 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,5.5949999999999998,22380,4.9236000000000004,19694.400000000001,0.67139999999999933,2685.5999999999985,0.32640369230769212,15,"PSP-Business-Commercial-Electric_Auxiliary",700,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 15 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 15 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,8.3925000000000001,33570,7.3853999999999997,29541.599999999999,1.0071000000000003,4028.4000000000015,0.48960553846153859,15,"PSP-Business-Commercial-Electric_Auxiliary",890,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B731,1)),TRIM(LEFT(C731,20)),TRIM(LEFT(D731,10)),TRIM(RIGHT(D731,10)),TRIM(LEFT(F731,20)),TRIM(RIGHT(F731,20)),TRIM(LEFT(G731,105)),TRIM(LEFT(H731,20)),TRIM(RIGHT(H731,20)),TRIM(LEFT(R731,1)),TRIM(RIGHT(R731,25)),TRIM(LEFT(X731,1)),TRIM(LEFT(AF731,1)),TRIM(LEFT(AG731,1)))","v":"INon-ResidentialRetrofitRetrofitVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 20 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND"},"IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 20 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,11.19,44760,9.8472000000000008,39388.800000000003,1.3427999999999987,5371.1999999999971,0.65280738461538423,15,"PSP-Business-Commercial-Electric_Auxiliary",1100,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 25 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 25 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,13.987499999999999,55949.999999999993,12.308999999999999,49236,1.6784999999999997,6713.9999999999927,0.81600923076922982,15,"PSP-Business-Commercial-Electric_Auxiliary",1300,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 30 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 30 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,16.785,67140,14.770799999999999,59083.199999999997,2.0142000000000007,8056.8000000000029,0.97921107692307718,15,"PSP-Business-Commercial-Electric_Auxiliary",1500,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 40 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 40 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,22.38,89520,19.694400000000002,78777.600000000006,2.6855999999999973,10742.399999999994,1.3056147692307685,15,"PSP-Business-Commercial-Electric_Auxiliary",2200,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 50 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 50 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,27.974999999999998,111899.99999999999,24.617999999999999,98472,3.3569999999999993,13427.999999999985,1.6320184615384596,15,"PSP-Business-Commercial-Electric_Auxiliary",2600,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 60 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 60 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,33.57,134280,29.541599999999999,118166.39999999999,4.0284000000000013,16113.600000000006,1.9584221538461544,15,"PSP-Business-Commercial-Electric_Auxiliary",2800,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 75 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 75 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,41.962500000000006,167850.00000000003,36.927000000000007,147708.00000000003,5.035499999999999,20142,2.4480276923076922,15,"PSP-Business-Commercial-Electric_Auxiliary",3200,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 100 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","Retrofit","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 100 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,55.949999999999996,223799.99999999997,49.235999999999997,196944,6.7139999999999986,26855.999999999971,3.2640369230769193,15,"PSP-Business-Commercial-Electric_Auxiliary",3500,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 1.5 HP, 87.5%EffODP 1200 RPM, 1.5 HPPM, 1.5 HP, 86.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 1.5 HP, 87.5%Eff","ODP 1200 RPM, 1.5 HP, 86.5%Eff",4942,0.9702312138728324,4794.8826589595374,0.95914285714285719,4740.0839999999998,1.1088356729975213E-2,54.798658959537534,6.6601447043130226E-3,15,"PSP-Business-Commercial-Electric_Auxiliary",99,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 2 HP, 88.5%EffODP 1200 RPM, 2 HP,RPM, 2 HP, 87.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 2 HP, 88.5%Eff","ODP 1200 RPM, 2 HP, 87.5%Eff",4942,1.2788571428571429,6320.1120000000001,1.264406779661017,6248.6983050847457,1.4450363196125915E-2,71.413694915254382,8.6795106127770718E-3,15,"PSP-Business-Commercial-Electric_Auxiliary",133,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 3 HP, 90%EffODP 1200 RPM, 3 HP,RPM, 3 HP, 88.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 3 HP, 90%Eff","ODP 1200 RPM, 3 HP, 88.5%Eff",4942,1.8966101694915256,9373.047457627119,1.865,9216.83,3.1610169491525619E-2,156.21745762711907,1.8986429465449855E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",149,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 5 HP, 90.3%EffODP 1200 RPM, 5 HP,RPM, 5 HP, 89.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 5 HP, 90.3%Eff","ODP 1200 RPM, 5 HP, 89.5%Eff",4942,3.1256983240223462,15447.201117318435,3.0980066445182723,15310.348837209302,2.7691679504073807E-2,136.85228010913306,1.6632815582494631E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",221,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 7.5 HP, 91.7%EffODP 1200 RPM, 7.5 HPPM, 7.5 HP, 90.2%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 7.5 HP, 91.7%Eff","ODP 1200 RPM, 7.5 HP, 90.2%Eff",4942,4.6521618625277164,22990.983924611974,4.5760632497273717,22614.90458015267,7.6098612800344689E-2,376.07934445930368,4.5708104941976906E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",449,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 10 HP, 92.4%EffODP 1200 RPM, 10 HP,RPM, 10 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 10 HP, 92.4%Eff","ODP 1200 RPM, 10 HP, 91.7%Eff",4942,6.1014176663031616,30153.206106870224,6.0551948051948044,29924.772727272724,4.6222861108357272E-2,228.43337959749988,2.7763441520311523E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",522,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 15 HP, 92.4%EffODP 1200 RPM, 15 HP,RPM, 15 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 15 HP, 92.4%Eff","ODP 1200 RPM, 15 HP, 91.7%Eff",4942,9.1521264994547433,45229.80916030534,9.0827922077922079,44887.159090909088,6.9334291662535463E-2,342.65006939625164,4.1645162280467503E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1044,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 20 HP, 93%EffODP 1200 RPM, 20 HP,RPM, 20 HP, 92.4%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 20 HP, 93%Eff","ODP 1200 RPM, 20 HP, 92.4%Eff",4942,12.110389610389609,59849.545454545449,12.032258064516128,59463.419354838705,7.813154587348059E-2,386.12609970674384,4.692917211820425E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1211,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 25 HP, 93.6%EffODP 1200 RPM, 25 HP,0 RPM, 25 HP, 93%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 25 HP, 93.6%Eff","ODP 1200 RPM, 25 HP, 93%Eff",4942,15.04032258064516,74329.274193548379,14.943910256410254,73852.80448717947,9.6412324234906421E-2,476.4697063689091,5.7909395081759719E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1670,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 30 HP, 94.1%EffODP 1200 RPM, 30 HP,RPM, 30 HP, 93.6%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 30 HP, 94.1%Eff","ODP 1200 RPM, 30 HP, 93.6%Eff",4942,17.932692307692307,88623.365384615376,17.837407013815092,88152.46546227418,9.5285293877214627E-2,470.89992234119563,5.7232452099929935E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1567,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 40 HP, 94.5%EffODP 1200 RPM, 40 HP,RPM, 40 HP, 94.1%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 40 HP, 94.5%Eff","ODP 1200 RPM, 40 HP, 94.1%Eff",4942,23.783209351753452,117536.62061636556,23.682539682539684,117039.11111111111,0.10066966921376874,497.50950525444932,6.0466539869386909E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1962,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 50 HP, 94.5%EffODP 1200 RPM, 50 HP,RPM, 50 HP, 94.1%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 50 HP, 94.5%Eff","ODP 1200 RPM, 50 HP, 94.1%Eff",4942,29.729011689691816,146920.77577045697,29.603174603174601,146298.88888888888,0.12583708651721537,621.88688156809076,7.5583174836737183E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1365,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 60 HP, 95%EffODP 1200 RPM, 60 HP,RPM, 60 HP, 94.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 60 HP, 95%Eff","ODP 1200 RPM, 60 HP, 94.5%Eff",4942,35.523809523809526,175558.66666666669,35.336842105263159,174634.67368421055,0.18696741854636656,923.99298245614045,0.11230068556005399,15,"PSP-Business-Commercial-Electric_Auxiliary",2514,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 75 HP, 95.3%EffODP 1200 RPM, 75 HP,RPM, 75 HP, 94.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 75 HP, 95.3%Eff","ODP 1200 RPM, 75 HP, 94.5%Eff",4942,44.404761904761912,219448.33333333337,44.032004197271782,217606.16474291714,0.37275770749013049,1842.1685904162296,0.22389433637366482,15,"PSP-Business-Commercial-Electric_Auxiliary",3133,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 100 HP, 95.4%EffODP 1200 RPM, 100 HPRPM, 100 HP, 95%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 100 HP, 95.4%Eff","ODP 1200 RPM, 100 HP, 95%Eff",4942,58.89473684210526,291057.78947368421,58.647798742138363,289837.42138364777,0.24693809996689708,1220.3680900364416,0.1483216601736598,15,"PSP-Business-Commercial-Electric_Auxiliary",3296,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 125 HP, 95.6%EffODP 1200 RPM, 125 HPRPM, 125 HP, 95%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 125 HP, 95.6%Eff","ODP 1200 RPM, 125 HP, 95%Eff",4942,73.618421052631589,363822.23684210534,73.15638075313808,361538.83368200838,0.46204029949350911,2283.4031600969611,0.27752130715024603,15,"PSP-Business-Commercial-Electric_Auxiliary",3741,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 150 HP, 95.8%EffODP 1200 RPM, 150 HPPM, 150 HP, 95.4%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 150 HP, 95.8%Eff","ODP 1200 RPM, 150 HP, 95.4%Eff",4942,87.971698113207566,434756.1320754718,87.604384133611703,432940.86638830905,0.36731397959586332,1815.2656871627551,0.22062459890131947,15,"PSP-Business-Commercial-Electric_Auxiliary",2607,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1200 RPM, 200 HP, 95.9%EffODP 1200 RPM, 200 HPPM, 200 HP, 95.4%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1200 RPM, 200 HP, 95.9%Eff","ODP 1200 RPM, 200 HP, 95.4%Eff",4942,117.29559748427673,579674.84276729554,116.68404588112615,576652.55474452546,0.61155160315057344,3022.2880227700807,0.36732423661359437,15,"PSP-Business-Commercial-Electric_Auxiliary",4213,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1800 RPM, 3 HP, 90.2%EffODP 1800 RPM, 3 HP,RPM, 3 HP, 89.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1800 RPM, 3 HP, 90.2%Eff","ODP 1800 RPM, 3 HP, 89.5%Eff",4942,1.8754189944134079,9268.3206703910619,1.8608647450110865,9196.3935698447895,1.4554249402321418E-2,71.927100546272413,8.7419091433161844E-3,15,"PSP-Business-Commercial-Electric_Auxiliary",200,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1800 RPM, 20 HP, 93.6%EffODP 1800 RPM, 20 HP,0 RPM, 20 HP, 93%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1800 RPM, 20 HP, 93.6%Eff","ODP 1800 RPM, 20 HP, 93%Eff",4942,12.032258064516128,59463.419354838705,11.955128205128204,59082.243589743586,7.7129859387923716E-2,381.17576509511855,4.6327516065406714E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",444,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1800 RPM, 25 HP, 94.1%EffODP 1800 RPM, 25 HP,RPM, 25 HP, 93.6%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1800 RPM, 25 HP, 94.1%Eff","ODP 1800 RPM, 25 HP, 93.6%Eff",4942,14.943910256410254,73852.80448717947,14.864505844845908,73460.387885228483,7.9404411564345523E-2,392.41660195098666,4.7693710083273763E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",847,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1800 RPM, 40 HP, 94.5%EffODP 1800 RPM, 40 HP,RPM, 40 HP, 94.1%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1800 RPM, 40 HP, 94.5%Eff","ODP 1800 RPM, 40 HP, 94.1%Eff",4942,23.783209351753452,117536.62061636556,23.682539682539684,117039.11111111111,0.10066966921376874,497.50950525444932,6.0466539869386909E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1267,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1800 RPM, 50 HP, 95%EffODP 1800 RPM, 50 HP,RPM, 50 HP, 94.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1800 RPM, 50 HP, 95%Eff","ODP 1800 RPM, 50 HP, 94.5%Eff",4942,29.603174603174601,146298.88888888888,29.44736842105263,145528.89473684211,0.15580618212197095,769.99415204676916,9.3583904633376555E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1918,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1800 RPM, 60 HP, 95.5%EffODP 1800 RPM, 60 HP,0 RPM, 60 HP, 95%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1800 RPM, 60 HP, 95.5%Eff","ODP 1800 RPM, 60 HP, 95%Eff",4942,35.336842105263159,174634.67368421055,35.151832460732983,173720.35602094239,0.18500964453017588,914.31766326815705,0.11112476215105292,15,"PSP-Business-Commercial-Electric_Auxiliary",2437,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1800 RPM, 75 HP, 95.4%EffODP 1800 RPM, 75 HP,0 RPM, 75 HP, 95%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1800 RPM, 75 HP, 95.4%Eff","ODP 1800 RPM, 75 HP, 95%Eff",4942,44.171052631578952,218293.34210526317,43.985849056603783,217378.0660377359,0.18520357497516926,915.27606752727297,0.11124124513023778,15,"PSP-Business-Commercial-Electric_Auxiliary",2569,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1800 RPM, 125 HP, 95.8%EffODP 1800 RPM, 125 HPPM, 125 HP, 95.4%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1800 RPM, 125 HP, 95.8%Eff","ODP 1800 RPM, 125 HP, 95.4%Eff",4942,73.309748427672957,362296.77672955976,73.003653444676402,360784.05532359076,0.30609498299655513,1512.7214059690014,0.18385383241777092,15,"PSP-Business-Commercial-Electric_Auxiliary",3089,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1800 RPM, 150 HP, 96.2%EffODP 1800 RPM, 150 HPPM, 150 HP, 95.8%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1800 RPM, 150 HP, 96.2%Eff","ODP 1800 RPM, 150 HP, 95.8%Eff",4942,87.604384133611703,432940.86638830905,87.240124740124756,431140.69646569656,0.36425939348694669,1800.1699226124911,0.21878988290213353,15,"PSP-Business-Commercial-Electric_Auxiliary",4321,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 1800 RPM, 200 HP, 96.2%EffODP 1800 RPM, 200 HPPM, 200 HP, 95.8%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 1800 RPM, 200 HP, 96.2%Eff","ODP 1800 RPM, 200 HP, 95.8%Eff",4942,116.80584551148225,577254.48851774528,116.32016632016632,574854.26195426192,0.48567919131592419,2400.2265634833602,0.2917198438695161,15,"PSP-Business-Commercial-Electric_Auxiliary",3118,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 1 HP, 84%EffODP 3600 RPM, 1 HP,00 RPM, 1 HP, 77%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 1 HP, 84%Eff","ODP 3600 RPM, 1 HP, 77%Eff",4942,0.72662337662337662,3590.9727272727273,0.66607142857142854,3291.7249999999999,6.0551948051948079E-2,299.24772727272739,3.6370108391608404E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",11,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 1.5 HP, 86%EffODP 3600 RPM, 1.5 HPRPM, 1.5 HP, 84%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 1.5 HP, 86%Eff","ODP 3600 RPM, 1.5 HP, 84%Eff",4942,0.99910714285714297,4937.5875000000005,0.97587209302325584,4822.7598837209307,2.3235049833887134E-2,114.82761627906984,1.3955971824686948E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",123,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 2 HP, 86.5%EffODP 3600 RPM, 2 HP,RPM, 2 HP, 85.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 2 HP, 86.5%Eff","ODP 3600 RPM, 2 HP, 85.5%Eff",4942,1.3087719298245615,6467.9508771929832,1.2936416184971098,6393.1768786127168,1.5130311327451684E-2,74.77399858026638,9.0879167505246838E-3,15,"PSP-Business-Commercial-Electric_Auxiliary",143,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 3 HP, 87.5%EffODP 3600 RPM, 3 HP,RPM, 3 HP, 85.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 3 HP, 87.5%Eff","ODP 3600 RPM, 3 HP, 85.5%Eff",4942,1.9631578947368422,9701.9263157894748,1.9182857142857144,9480.1679999999997,4.4872180451127841E-2,221.75831578947509,2.6952164534413122E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",64,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 5 HP, 89.7%EffODP 3600 RPM, 5 HP,RPM, 5 HP, 86.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 5 HP, 89.7%Eff","ODP 3600 RPM, 5 HP, 86.5%Eff",4942,3.2341040462427744,15982.942196531791,3.1187290969899664,15412.759197324414,0.115374949252808,570.18299920737627,6.9299164519050341E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",130,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 7.5 HP, 90%EffODP 3600 RPM, 7.5 HPPM, 7.5 HP, 88.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 7.5 HP, 90%Eff","ODP 3600 RPM, 7.5 HP, 88.5%Eff",4942,4.7415254237288131,23432.618644067796,4.6624999999999996,23042.074999999997,7.9025423728813493E-2,390.5436440677986,4.746607366362475E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",48,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 10 HP, 90.5%EffODP 3600 RPM, 10 HP,RPM, 10 HP, 89.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 10 HP, 90.5%Eff","ODP 3600 RPM, 10 HP, 89.5%Eff",4942,6.2513966480446923,30894.402234636869,6.1823204419889501,30553.02762430939,6.9076206055742162E-2,341.37461032747888,4.1490144947493583E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",145,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 15 HP, 91.4%EffODP 3600 RPM, 15 HP,RPM, 15 HP, 90.2%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 15 HP, 91.4%Eff","ODP 3600 RPM, 15 HP, 90.2%Eff",4942,9.3043237250554327,45981.967849223947,9.1821663019693656,45378.265864332607,0.12215742308606714,603.70198489134054,7.3373010471409081E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",330,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 20 HP, 92.3%EffODP 3600 RPM, 20 HP,0 RPM, 20 HP, 91%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 20 HP, 92.3%Eff","ODP 3600 RPM, 20 HP, 91%Eff",4942,12.296703296703296,60770.307692307688,12.123510292524376,59914.387865655466,0.17319300417891981,855.91982665222167,0.1040271789315777,15,"PSP-Business-Commercial-Electric_Auxiliary",466,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 25 HP, 93%EffODP 3600 RPM, 25 HP,RPM, 25 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 25 HP, 93%Eff","ODP 3600 RPM, 25 HP, 91.7%Eff",4942,15.253544165757905,75383.015267175564,15.04032258064516,74329.274193548379,0.2132215851127448,1053.741073627185,0.12807006894853476,15,"PSP-Business-Commercial-Electric_Auxiliary",767,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 30 HP, 93.7%EffODP 3600 RPM, 30 HP,RPM, 30 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 30 HP, 93.7%Eff","ODP 3600 RPM, 30 HP, 91.7%Eff",4942,18.304252998909487,90459.61832061068,17.913553895410885,88528.783351120597,0.39069910349860137,1930.8349694900826,0.23467071167648695,15,"PSP-Business-Commercial-Electric_Auxiliary",1126,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 40 HP, 93.8%EffODP 3600 RPM, 40 HP,RPM, 40 HP, 92.4%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 40 HP, 93.8%Eff","ODP 3600 RPM, 40 HP, 92.4%Eff",4942,24.220779220779217,119699.0909090909,23.859275053304902,117912.53731343283,0.36150416747431535,1786.5535956580716,0.21713497547228869,15,"PSP-Business-Commercial-Electric_Auxiliary",1580,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 50 HP, 93.9%EffODP 3600 RPM, 50 HP,0 RPM, 50 HP, 93%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 50 HP, 93.9%Eff","ODP 3600 RPM, 50 HP, 93%Eff",4942,30.08064516129032,148658.54838709676,29.792332268370604,147233.70607028753,0.28831289291971629,1424.8423168092268,0.17317314311989065,15,"PSP-Business-Commercial-Electric_Auxiliary",1913,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 60 HP, 94.2%EffODP 3600 RPM, 60 HP,RPM, 60 HP, 93.6%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 60 HP, 94.2%Eff","ODP 3600 RPM, 60 HP, 93.6%Eff",4942,35.865384615384613,177246.73076923075,35.63694267515924,176117.77070063696,0.22844194022537323,1128.9600685937912,0.1372120698752454,15,"PSP-Business-Commercial-Electric_Auxiliary",1755,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 75 HP, 94.3%EffODP 3600 RPM, 75 HP,RPM, 75 HP, 93.6%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 75 HP, 94.3%Eff","ODP 3600 RPM, 75 HP, 93.6%Eff",4942,44.831730769230774,221558.4134615385,44.498939554612946,219913.75927889717,0.33279121461782779,1644.6541826413304,0.1998887391210232,15,"PSP-Business-Commercial-Electric_Auxiliary",2498,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 100 HP, 94.8%EffODP 3600 RPM, 100 HPPM, 100 HP, 93.6%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 100 HP, 94.8%Eff","ODP 3600 RPM, 100 HP, 93.6%Eff",4942,59.775641025641015,295411.21794871788,59.018987341772153,291671.83544303797,0.756653683868862,3739.3825056799105,0.45447879684417375,15,"PSP-Business-Commercial-Electric_Auxiliary",3878,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 125 HP, 95%EffODP 3600 RPM, 125 HPPM, 125 HP, 94.1%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 125 HP, 95%Eff","ODP 3600 RPM, 125 HP, 94.1%Eff",4942,74.322529224229541,367301.93942614237,73.618421052631589,363822.23684210534,0.70410817159795158,3479.7025840370334,0.42291769867527018,15,"PSP-Business-Commercial-Electric_Auxiliary",4237,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 150 HP, 95.3%EffODP 3600 RPM, 150 HPPM, 150 HP, 94.1%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 150 HP, 95.3%Eff","ODP 3600 RPM, 150 HP, 94.1%Eff",4942,89.187035069075463,440762.32731137093,88.064008394543563,435212.32948583429,1.1230266745319,5549.9978255366441,0.67453819725753061,15,"PSP-Business-Commercial-Electric_Auxiliary",5852,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionOPEN DRIP-PROOF (ODPP-PROOF (ODP) MOTORSODP 3600 RPM, 200 HP, 95.7%EffODP 3600 RPM, 200 HPRPM, 200 HP, 95%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","OPEN DRIP-PROOF (ODP) MOTORS","ODP 3600 RPM, 200 HP, 95.7%Eff","ODP 3600 RPM, 200 HP, 95%Eff",4942,117.78947368421052,582115.57894736843,116.92789968652038,577857.68025078368,0.86157399769014376,4257.8986965847434,0.51749845696953034,15,"PSP-Business-Commercial-Electric_Auxiliary",5715,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 1 HP, 84%EffTEFC 1200 RPM, 1 HP,RPM, 1 HP, 82.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 1 HP, 84%Eff","TEFC 1200 RPM, 1 HP, 82.5%Eff",4942,0.67818181818181822,3351.5745454545458,0.66607142857142865,3291.7250000000004,1.2110389610389571E-2,59.849545454545478,7.2740216783216804E-3,15,"PSP-Business-Commercial-Electric_Auxiliary",192,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 3 HP, 90.2%EffTEFC 1200 RPM, 3 HP,RPM, 3 HP, 89.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 3 HP, 90.2%Eff","TEFC 1200 RPM, 3 HP, 89.5%Eff",4942,1.8754189944134079,9268.3206703910619,1.8608647450110865,9196.3935698447895,1.4554249402321418E-2,71.927100546272413,8.7419091433161844E-3,15,"PSP-Business-Commercial-Electric_Auxiliary",149,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 5 HP, 90.3%EffTEFC 1200 RPM, 5 HP,RPM, 5 HP, 89.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 5 HP, 90.3%Eff","TEFC 1200 RPM, 5 HP, 89.5%Eff",4942,3.1256983240223462,15447.201117318435,3.0980066445182723,15310.348837209302,2.7691679504073807E-2,136.85228010913306,1.6632815582494631E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",221,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 7.5 HP, 91.9%EffTEFC 1200 RPM, 7.5 HRPM, 7.5 HP, 91%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 7.5 HP, 91.9%Eff","TEFC 1200 RPM, 7.5 HP, 91%Eff",4942,4.6112637362637363,22788.865384615387,4.5661044613710553,22565.688248095754,4.5159274892681012E-2,223.17713651963277,2.7124605823155366E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",449,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 10 HP, 92.2%EffTEFC 1200 RPM, 10 HP0 RPM, 10 HP, 91%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 10 HP, 92.2%Eff","TEFC 1200 RPM, 10 HP, 91%Eff",4942,6.1483516483516478,30385.153846153844,6.0683297180043381,29989.685466377439,8.0021930347309755E-2,395.46837977640462,4.8064618465132249E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",522,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 15 HP, 93.2%EffTEFC 1200 RPM, 15 HPRPM, 15 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 15 HP, 93.2%Eff","TEFC 1200 RPM, 15 HP, 91.7%Eff",4942,9.1521264994547433,45229.80916030534,9.0048283261802577,44501.861587982836,0.14729817327448558,727.94757232250413,8.8473628020735107E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1044,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 20 HP, 92.5%EffTEFC 1200 RPM, 20 HPRPM, 20 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 20 HP, 92.5%Eff","TEFC 1200 RPM, 20 HP, 91.7%Eff",4942,12.202835332606323,60306.412213740448,12.097297297297295,59784.843243243231,0.10553803530902783,521.56897049721738,6.3390690260431037E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1211,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 30 HP, 93.6%EffTEFC 1200 RPM, 30 HP0 RPM, 30 HP, 93%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 30 HP, 93.6%Eff","TEFC 1200 RPM, 30 HP, 93%Eff",4942,18.048387096774192,89195.129032258061,17.932692307692307,88623.365384615376,0.11569478908188557,571.7636476426851,6.9491274098110956E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1567,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 40 HP, 94.5%EffTEFC 1200 RPM, 40 HPRPM, 40 HP, 94.1%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 40 HP, 94.5%Eff","TEFC 1200 RPM, 40 HP, 94.1%Eff",4942,23.783209351753452,117536.62061636556,23.682539682539684,117039.11111111111,0.10066966921376874,497.50950525444932,6.0466539869386909E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1962,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B795,1)),TRIM(LEFT(C795,20)),TRIM(LEFT(D795,10)),TRIM(RIGHT(D795,10)),TRIM(LEFT(F795,20)),TRIM(RIGHT(F795,20)),TRIM(LEFT(G795,105)),TRIM(LEFT(H795,20)),TRIM(RIGHT(H795,20)),TRIM(LEFT(R795,1)),TRIM(RIGHT(R795,25)),TRIM(LEFT(X795,1)),TRIM(LEFT(AF795,1)),TRIM(LEFT(AG795,1)))","v":"INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 50 HP, 94.5%EffTEFC 1200 RPM, 50 HPRPM, 50 HP, 94.1%EffPercial-Electric_AuxiliaryNND"},"IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 50 HP, 94.5%Eff","TEFC 1200 RPM, 50 HP, 94.1%Eff",4942,29.729011689691816,146920.77577045697,29.603174603174601,146298.88888888888,0.12583708651721537,621.88688156809076,7.5583174836737183E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1365,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 60 HP, 95%EffTEFC 1200 RPM, 60 HPRPM, 60 HP, 94.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 60 HP, 95%Eff","TEFC 1200 RPM, 60 HP, 94.5%Eff",4942,35.523809523809526,175558.66666666669,35.336842105263159,174634.67368421055,0.18696741854636656,923.99298245614045,0.11230068556005399,15,"PSP-Business-Commercial-Electric_Auxiliary",2514,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 75 HP, 95%EffTEFC 1200 RPM, 75 HPRPM, 75 HP, 94.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 75 HP, 95%Eff","TEFC 1200 RPM, 75 HP, 94.5%Eff",4942,44.404761904761912,219448.33333333337,44.171052631578952,218293.34210526317,0.23370927318295998,1154.9912280701974,0.14037585695007013,15,"PSP-Business-Commercial-Electric_Auxiliary",3133,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 100 HP, 95.4%EffTEFC 1200 RPM, 100 HRPM, 100 HP, 95%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 100 HP, 95.4%Eff","TEFC 1200 RPM, 100 HP, 95%Eff",4942,58.89473684210526,291057.78947368421,58.647798742138363,289837.42138364777,0.24693809996689708,1220.3680900364416,0.1483216601736598,15,"PSP-Business-Commercial-Electric_Auxiliary",3296,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 125 HP, 95.5%EffTEFC 1200 RPM, 125 HRPM, 125 HP, 95%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 125 HP, 95.5%Eff","TEFC 1200 RPM, 125 HP, 95%Eff",4942,73.618421052631589,363822.23684210534,73.232984293193724,361917.4083769634,0.38543675943786582,1904.8284651419381,0.23150992114802016,15,"PSP-Business-Commercial-Electric_Auxiliary",3741,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1200 RPM, 150 HP, 96.2%EffTEFC 1200 RPM, 150 HPM, 150 HP, 95.8%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1200 RPM, 150 HP, 96.2%Eff","TEFC 1200 RPM, 150 HP, 95.8%Eff",4942,87.604384133611703,432940.86638830905,87.240124740124756,431140.69646569656,0.36425939348694669,1800.1699226124911,0.21878988290213353,15,"PSP-Business-Commercial-Electric_Auxiliary",2607,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 1 HP, 86.5%EffTEFC 1800 RPM, 1 HP,RPM, 1 HP, 85.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 1 HP, 86.5%Eff","TEFC 1800 RPM, 1 HP, 85.5%Eff",4942,0.65438596491228074,3233.9754385964916,0.6468208092485549,3196.5884393063584,7.5651556637258421E-3,37.38699929013319,4.5439583752623419E-3,15,"PSP-Business-Commercial-Electric_Auxiliary",165,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 1.5 HP, 87.8%EffTEFC 1800 RPM, 1.5 HPM, 1.5 HP, 86.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 1.5 HP, 87.8%Eff","TEFC 1800 RPM, 1.5 HP, 86.5%Eff",4942,0.9702312138728324,4794.8826589595374,0.95586560364464701,4723.8878132118452,1.4365610228185388E-2,70.994845747692125,8.628604329334889E-3,15,"PSP-Business-Commercial-Electric_Auxiliary",179,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 2 HP, 87.5%EffTEFC 1800 RPM, 2 HP,RPM, 2 HP, 86.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 2 HP, 87.5%Eff","TEFC 1800 RPM, 2 HP, 86.5%Eff",4942,1.2936416184971098,6393.1768786127168,1.2788571428571429,6320.1120000000001,1.4784475639966876E-2,73.064878612716711,8.8801929390840296E-3,15,"PSP-Business-Commercial-Electric_Auxiliary",183,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 3 HP, 90.2%EffTEFC 1800 RPM, 3 HP,RPM, 3 HP, 89.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 3 HP, 90.2%Eff","TEFC 1800 RPM, 3 HP, 89.5%Eff",4942,1.8754189944134079,9268.3206703910619,1.8608647450110865,9196.3935698447895,1.4554249402321418E-2,71.927100546272413,8.7419091433161844E-3,15,"PSP-Business-Commercial-Electric_Auxiliary",200,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 5 HP, 90.2%EffTEFC 1800 RPM, 5 HP,RPM, 5 HP, 89.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 5 HP, 90.2%Eff","TEFC 1800 RPM, 5 HP, 89.5%Eff",4942,3.1256983240223462,15447.201117318435,3.1014412416851438,15327.322616407981,2.4257082337202363E-2,119.87850091045402,1.4569848572193641E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",221,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 7.5 HP, 92.4%EffTEFC 1800 RPM, 7.5 HPM, 7.5 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 7.5 HP, 92.4%Eff","TEFC 1800 RPM, 7.5 HP, 91.7%Eff",4942,4.5760632497273717,22614.90458015267,4.5413961038961039,22443.579545454544,3.4667145831267732E-2,171.32503469812582,2.0822581140233751E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",325,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 10 HP, 92.4%EffTEFC 1800 RPM, 10 HPRPM, 10 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 10 HP, 92.4%Eff","TEFC 1800 RPM, 10 HP, 91.7%Eff",4942,6.1014176663031616,30153.206106870224,6.0551948051948044,29924.772727272724,4.6222861108357272E-2,228.43337959749988,2.7763441520311523E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",352,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 15 HP, 93%EffTEFC 1800 RPM, 15 HPRPM, 15 HP, 92.4%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 15 HP, 93%Eff","TEFC 1800 RPM, 15 HP, 92.4%Eff",4942,9.0827922077922079,44887.159090909088,9.0241935483870961,44597.56451612903,5.8598659405111775E-2,289.59457478005788,3.5196879088653189E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",433,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 20 HP, 93.6%EffTEFC 1800 RPM, 20 HP0 RPM, 20 HP, 93%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 20 HP, 93.6%Eff","TEFC 1800 RPM, 20 HP, 93%Eff",4942,12.032258064516128,59463.419354838705,11.955128205128204,59082.243589743586,7.7129859387923716E-2,381.17576509511855,4.6327516065406714E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",444,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 30 HP, 94.1%EffTEFC 1800 RPM, 30 HPRPM, 30 HP, 93.6%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 30 HP, 94.1%Eff","TEFC 1800 RPM, 30 HP, 93.6%Eff",4942,17.932692307692307,88623.365384615376,17.837407013815092,88152.46546227418,9.5285293877214627E-2,470.89992234119563,5.7232452099929935E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",976,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 40 HP, 94.6%EffTEFC 1800 RPM, 40 HPRPM, 40 HP, 94.1%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 40 HP, 94.6%Eff","TEFC 1800 RPM, 40 HP, 94.1%Eff",4942,23.783209351753452,117536.62061636556,23.657505285412263,116915.39112050741,0.12570406634118925,621.22949585814786,7.5503277188913351E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1267,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 50 HP, 95%EffTEFC 1800 RPM, 50 HPRPM, 50 HP, 94.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 50 HP, 95%Eff","TEFC 1800 RPM, 50 HP, 94.5%Eff",4942,29.603174603174601,146298.88888888888,29.44736842105263,145528.89473684211,0.15580618212197095,769.99415204676916,9.3583904633376555E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",1918,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 100 HP, 95.8%EffTEFC 1800 RPM, 100 HPM, 100 HP, 95.4%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 100 HP, 95.8%Eff","TEFC 1800 RPM, 100 HP, 95.4%Eff",4942,58.647798742138363,289837.42138364777,58.402922755741116,288627.24425887258,0.24487598639724695,1210.1771247751894,0.14708306593421533,15,"PSP-Business-Commercial-Electric_Auxiliary",2862,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 125 HP, 95.8%EffTEFC 1800 RPM, 125 HPM, 125 HP, 95.4%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 125 HP, 95.8%Eff","TEFC 1800 RPM, 125 HP, 95.4%Eff",4942,73.309748427672957,362296.77672955976,73.003653444676402,360784.05532359076,0.30609498299655513,1512.7214059690014,0.18385383241777092,15,"PSP-Business-Commercial-Electric_Auxiliary",3089,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 150 HP, 96.2%EffTEFC 1800 RPM, 150 HPM, 150 HP, 95.8%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 150 HP, 96.2%Eff","TEFC 1800 RPM, 150 HP, 95.8%Eff",4942,87.604384133611703,432940.86638830905,87.240124740124756,431140.69646569656,0.36425939348694669,1800.1699226124911,0.21878988290213353,15,"PSP-Business-Commercial-Electric_Auxiliary",4321,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 1800 RPM, 200 HP, 96.5%EffTEFC 1800 RPM, 200 HPM, 200 HP, 96.2%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 1800 RPM, 200 HP, 96.5%Eff","TEFC 1800 RPM, 200 HP, 96.2%Eff",4942,116.32016632016632,574854.26195426192,115.95854922279791,573067.1502590673,0.36161709736840919,1787.1116951946169,0.21720280603134573,15,"PSP-Business-Commercial-Electric_Auxiliary",3118,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 1 HP, 86.3%EffTEFC 3600 RPM, 1 HP,00 RPM, 1 HP, 77%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 1 HP, 86.3%Eff","TEFC 3600 RPM, 1 HP, 77%Eff",4942,0.72662337662337662,3590.9727272727273,0.6483198146002318,3203.9965237543456,7.8303562023144813E-2,386.97620351838168,4.7032492427618693E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",11,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 1.5 HP, 86.6%EffTEFC 3600 RPM, 1.5 HRPM, 1.5 HP, 84%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 1.5 HP, 86.6%Eff","TEFC 3600 RPM, 1.5 HP, 84%Eff",4942,0.99910714285714297,4937.5875000000005,0.96911085450346424,4789.3458429561206,2.9996288353678735E-2,148.24165704387997,1.8017062933025411E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",123,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 2 HP, 86.9%EffTEFC 3600 RPM, 2 HP,RPM, 2 HP, 85.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 2 HP, 86.9%Eff","TEFC 3600 RPM, 2 HP, 85.5%Eff",4942,1.3087719298245615,6467.9508771929832,1.287686996547756,6363.74913693901,2.1084933276805495E-2,104.20174025397318,1.2664519200098277E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",143,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 3 HP, 88.9%EffTEFC 3600 RPM, 3 HP,RPM, 3 HP, 86.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 3 HP, 88.9%Eff","TEFC 3600 RPM, 3 HP, 86.5%Eff",4942,1.9404624277456648,9589.7653179190747,1.8880764904386953,9330.8740157480315,5.2385937306969499E-2,258.89130217104321,3.1465250571557558E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",64,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 5 HP, 90%EffTEFC 3600 RPM, 5 HP,RPM, 5 HP, 88.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 5 HP, 90%Eff","TEFC 3600 RPM, 5 HP, 88.5%Eff",4942,3.1610169491525424,15621.745762711864,3.1083333333333329,15361.383333333331,5.2683615819209439E-2,260.3624293785324,3.1644049109083167E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",130,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 7.5 HP, 91.1%EffTEFC 3600 RPM, 7.5 HPM, 7.5 HP, 89.5%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 7.5 HP, 91.1%Eff","TEFC 3600 RPM, 7.5 HP, 89.5%Eff",4942,4.6885474860335199,23170.801675977655,4.6062019758507136,22763.850164654228,8.2345510182806336E-2,406.95151132342653,4.9460260607001073E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",48,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 10 HP, 91.4%EffTEFC 3600 RPM, 10 HPRPM, 10 HP, 90.2%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 10 HP, 91.4%Eff","TEFC 3600 RPM, 10 HP, 90.2%Eff",4942,6.2028824833702876,30654.645232815961,6.1214442013129098,30252.1772428884,8.1438282057377798E-2,402.46798992756158,4.8915340314272866E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",145,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 15 HP, 92%EffTEFC 3600 RPM, 15 HP0 RPM, 15 HP, 91%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 15 HP, 92%Eff","TEFC 3600 RPM, 15 HP, 91%Eff",4942,9.2225274725274726,45577.730769230773,9.1222826086956523,45082.320652173912,0.1002448638318203,495.41011705686105,6.0211383457680026E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",330,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 20 HP, 93.1%EffTEFC 3600 RPM, 20 HPRPM, 20 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 20 HP, 93.1%Eff","TEFC 3600 RPM, 20 HP, 91.7%Eff",4942,12.202835332606323,60306.412213740448,12.019334049409236,59399.548872180443,0.18350128319708681,906.86334156000521,0.1102187753588314,15,"PSP-Business-Commercial-Electric_Auxiliary",466,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 25 HP, 92.7%EffTEFC 3600 RPM, 25 HPRPM, 25 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 25 HP, 92.7%Eff","TEFC 3600 RPM, 25 HP, 91.7%Eff",4942,15.253544165757905,75383.015267175564,15.088996763754043,74569.822006472474,0.16454740200386198,813.19326070309035,9.8834257839298667E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",767,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 30 HP, 92.8%EffTEFC 3600 RPM, 30 HPRPM, 30 HP, 91.7%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 30 HP, 92.8%Eff","TEFC 3600 RPM, 30 HP, 91.7%Eff",4942,18.304252998909487,90459.61832061068,18.087284482758619,89387.359913793101,0.21696851615086743,1072.2584068175784,0.13032063713629027,15,"PSP-Business-Commercial-Electric_Auxiliary",1126,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 40 HP, 93.7%EffTEFC 3600 RPM, 40 HPRPM, 40 HP, 92.4%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 40 HP, 93.7%Eff","TEFC 3600 RPM, 40 HP, 92.4%Eff",4942,24.220779220779217,119699.0909090909,23.884738527214513,118038.37780149412,0.3360406935647049,1660.7131075967773,0.20184051615406987,15,"PSP-Business-Commercial-Electric_Auxiliary",1580,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 50 HP, 94.2%EffTEFC 3600 RPM, 50 HP0 RPM, 50 HP, 93%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 50 HP, 94.2%Eff","TEFC 3600 RPM, 50 HP, 93%Eff",4942,30.08064516129032,148658.54838709676,29.697452229299358,146764.80891719743,0.38319293199096194,1893.7394698993303,0.23016218172622627,15,"PSP-Business-Commercial-Electric_Auxiliary",1913,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 60 HP, 94.5%EffTEFC 3600 RPM, 60 HPRPM, 60 HP, 93.6%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 60 HP, 94.5%Eff","TEFC 3600 RPM, 60 HP, 93.6%Eff",4942,35.865384615384613,177246.73076923075,35.523809523809526,175558.66666666669,0.3415750915750877,1688.0641025640653,0.20516471400394024,15,"PSP-Business-Commercial-Electric_Auxiliary",1755,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 75 HP, 95.1%EffTEFC 3600 RPM, 75 HPRPM, 75 HP, 93.6%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 75 HP, 95.1%Eff","TEFC 3600 RPM, 75 HP, 93.6%Eff",4942,44.831730769230774,221558.4134615385,44.124605678233443,218063.80126182968,0.70712509099733012,3494.6121997088194,0.42472979042614878,15,"PSP-Business-Commercial-Electric_Auxiliary",2498,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 100 HP, 95.2%EffTEFC 3600 RPM, 100 HPM, 100 HP, 94.1%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 100 HP, 95.2%Eff","TEFC 3600 RPM, 100 HP, 94.1%Eff",4942,59.458023379383633,293841.55154091393,58.771008403361343,290446.32352941175,0.68701497602229011,3395.2280115021858,0.41265078909026565,15,"PSP-Business-Commercial-Electric_Auxiliary",3878,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 125 HP, 95.4%EffTEFC 3600 RPM, 125 HRPM, 125 HP, 95%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 125 HP, 95.4%Eff","TEFC 3600 RPM, 125 HP, 95%Eff",4942,73.618421052631589,363822.23684210534,73.309748427672957,362296.77672955976,0.30867262495863201,1525.4601125455811,0.18540207521707833,15,"PSP-Business-Commercial-Electric_Auxiliary",4237,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 150 HP, 95.8%EffTEFC 3600 RPM, 150 HRPM, 150 HP, 95%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 150 HP, 95.8%Eff","TEFC 3600 RPM, 150 HP, 95%Eff",4942,88.342105263157904,436586.68421052635,87.604384133611703,432940.86638830905,0.73772112954620184,3645.817822217301,0.44310708916179503,15,"PSP-Business-Commercial-Electric_Auxiliary",5852,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionTOTALLY ENCLOSED FANCOOLED (TEFC) MOTORSTEFC 3600 RPM, 200 HP, 95.9%EffTEFC 3600 RPM, 200 HPM, 200 HP, 95.4%EffPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","TOTALLY ENCLOSED FAN-COOLED (TEFC) MOTORS","TEFC 3600 RPM, 200 HP, 95.9%Eff","TEFC 3600 RPM, 200 HP, 95.4%Eff",4942,117.29559748427673,579674.84276729554,116.68404588112615,576652.55474452546,0.61155160315057344,3022.2880227700807,0.36732423661359437,15,"PSP-Business-Commercial-Electric_Auxiliary",5715,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 1 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 1 HP, 73.5% Load Factor","V-Belt with Motor Size: 1 HP, 75% Load Factor",4000,0.5625,2250,0.55125000000000002,2205,1.1249999999999982E-2,45,5.4692307692307696E-3,6,"PSP-Business-Commercial-Electric_Auxiliary",120,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 1.5 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 1.5 HP, 73.5% Load Factor","V-Belt with Motor Size: 1.5 HP, 75% Load Factor",4000,0.84000000000000008,3360.0000000000005,0.82320000000000004,3292.8,1.6800000000000037E-2,67.200000000000273,8.1673846153846492E-3,6,"PSP-Business-Commercial-Electric_Auxiliary",120,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 2 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 2 HP, 73.5% Load Factor","V-Belt with Motor Size: 2 HP, 75% Load Factor",4000,1.1174999999999999,4470,1.0951500000000001,4380.6000000000004,2.234999999999987E-2,89.399999999999636,1.0865538461538416E-2,6,"PSP-Business-Commercial-Electric_Auxiliary",120,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 3 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 3 HP, 73.5% Load Factor","V-Belt with Motor Size: 3 HP, 75% Load Factor",4000,1.6800000000000002,6720.0000000000009,1.6464000000000001,6585.6,3.3600000000000074E-2,134.40000000000055,1.6334769230769298E-2,6,"PSP-Business-Commercial-Electric_Auxiliary",126,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 5 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 5 HP, 73.5% Load Factor","V-Belt with Motor Size: 5 HP, 75% Load Factor",4000,2.7974999999999999,11190,2.7415500000000002,10966.2,5.5949999999999722E-2,223.79999999999927,2.7200307692307604E-2,6,"PSP-Business-Commercial-Electric_Auxiliary",200,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 7.5 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 7.5 HP, 73.5% Load Factor","V-Belt with Motor Size: 7.5 HP, 75% Load Factor",4000,4.1999999999999993,16799.999999999996,4.1159999999999997,16464,8.3999999999999631E-2,335.99999999999636,4.0836923076922632E-2,6,"PSP-Business-Commercial-Electric_Auxiliary",210,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 10 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 10 HP, 73.5% Load Factor","V-Belt with Motor Size: 10 HP, 75% Load Factor",4000,5.5949999999999998,22380,5.4831000000000003,21932.400000000001,0.11189999999999944,447.59999999999854,5.4400615384615207E-2,6,"PSP-Business-Commercial-Electric_Auxiliary",240,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 15 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 15 HP, 73.5% Load Factor","V-Belt with Motor Size: 15 HP, 75% Load Factor",4000,8.3925000000000001,33570,8.2246499999999987,32898.599999999991,0.16785000000000139,671.40000000000873,8.1600923076924126E-2,6,"PSP-Business-Commercial-Electric_Auxiliary",375,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 20 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 20 HP, 73.5% Load Factor","V-Belt with Motor Size: 20 HP, 75% Load Factor",4000,11.19,44760,10.966200000000001,43864.800000000003,0.22379999999999889,895.19999999999709,0.10880123076923041,6,"PSP-Business-Commercial-Electric_Auxiliary",380,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 25 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 25 HP, 73.5% Load Factor","V-Belt with Motor Size: 25 HP, 75% Load Factor",4000,13.987499999999999,55949.999999999993,13.707749999999999,54830.999999999993,0.27974999999999994,1119,0.13600153846153845,6,"PSP-Business-Commercial-Electric_Auxiliary",300,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 30 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 30 HP, 73.5% Load Factor","V-Belt with Motor Size: 30 HP, 75% Load Factor",4000,16.785,67140,16.449299999999997,65797.199999999983,0.33570000000000277,1342.8000000000175,0.16320184615384825,6,"PSP-Business-Commercial-Electric_Auxiliary",420,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 40 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 40 HP, 73.5% Load Factor","V-Belt with Motor Size: 40 HP, 75% Load Factor",4000,22.38,89520,21.932400000000001,87729.600000000006,0.44759999999999778,1790.3999999999942,0.21760246153846083,6,"PSP-Business-Commercial-Electric_Auxiliary",560,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 50 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 50 HP, 73.5% Load Factor","V-Belt with Motor Size: 50 HP, 75% Load Factor",4000,27.974999999999998,111899.99999999999,27.415499999999998,109661.99999999999,0.55949999999999989,2238,0.2720030769230769,6,"PSP-Business-Commercial-Electric_Auxiliary",600,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 60 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 60 HP, 73.5% Load Factor","V-Belt with Motor Size: 60 HP, 75% Load Factor",4000,33.57,134280,32.898599999999995,131594.39999999997,0.67140000000000555,2685.6000000000349,0.3264036923076965,6,"PSP-Business-Commercial-Electric_Auxiliary",660,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 75 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 75 HP, 73.5% Load Factor","V-Belt with Motor Size: 75 HP, 75% Load Factor",4000,41.962500000000006,167850.00000000003,41.123249999999999,164493,0.83925000000000693,3357.0000000000291,0.40800461538461891,6,"PSP-Business-Commercial-Electric_Auxiliary",900,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionSYNCHRONOUS BELTSYNCHRONOUS BELTMotor Size: 100 HP, 73.5% Load FactorV-Belt with Motor SiHP, 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","SYNCHRONOUS BELT","Motor Size: 100 HP, 73.5% Load Factor","V-Belt with Motor Size: 100 HP, 75% Load Factor",4000,55.949999999999996,223799.99999999997,54.830999999999996,219323.99999999997,1.1189999999999998,4476,0.54400615384615381,6,"PSP-Business-Commercial-Electric_Auxiliary",1100,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 1 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 1 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,0.5625,2250,0.495,1980,6.7500000000000004E-2,270,3.2815384615384614E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",240,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 1.5 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 1.5 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,0.84000000000000008,3360.0000000000005,0.73920000000000008,2956.8,0.1008,403.20000000000027,4.9004307692307722E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",290,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 2 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 2 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,1.1174999999999999,4470,0.98340000000000005,3933.6000000000004,0.13409999999999989,536.39999999999964,6.5193230769230712E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",300,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 3 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 3 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,1.6800000000000002,6720.0000000000009,1.4784000000000002,5913.6,0.2016,806.40000000000055,9.8008615384615444E-2,15,"PSP-Business-Commercial-Electric_Auxiliary",350,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 5 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 5 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,2.7974999999999999,11190,2.4618000000000002,9847.2000000000007,0.33569999999999967,1342.7999999999993,0.16320184615384606,15,"PSP-Business-Commercial-Electric_Auxiliary",400,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 7.5 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 7.5 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,4.1999999999999993,16799.999999999996,3.6959999999999997,14783.999999999998,0.50399999999999956,2015.9999999999982,0.24502153846153824,15,"PSP-Business-Commercial-Electric_Auxiliary",550,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 10 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 10 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,5.5949999999999998,22380,4.9236000000000004,19694.400000000001,0.67139999999999933,2685.5999999999985,0.32640369230769212,15,"PSP-Business-Commercial-Electric_Auxiliary",700,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B859,1)),TRIM(LEFT(C859,20)),TRIM(LEFT(D859,10)),TRIM(RIGHT(D859,10)),TRIM(LEFT(F859,20)),TRIM(RIGHT(F859,20)),TRIM(LEFT(G859,105)),TRIM(LEFT(H859,20)),TRIM(RIGHT(H859,20)),TRIM(LEFT(R859,1)),TRIM(RIGHT(R859,25)),TRIM(LEFT(X859,1)),TRIM(LEFT(AF859,1)),TRIM(LEFT(AG859,1)))","v":"INon-ResidentialHigh PerfonstructionVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 15 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND"},"IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 15 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,8.3925000000000001,33570,7.3853999999999997,29541.599999999999,1.0071000000000003,4028.4000000000015,0.48960553846153859,15,"PSP-Business-Commercial-Electric_Auxiliary",890,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 20 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 20 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,11.19,44760,9.8472000000000008,39388.800000000003,1.3427999999999987,5371.1999999999971,0.65280738461538423,15,"PSP-Business-Commercial-Electric_Auxiliary",1100,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 25 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 25 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,13.987499999999999,55949.999999999993,12.308999999999999,49236,1.6784999999999997,6713.9999999999927,0.81600923076922982,15,"PSP-Business-Commercial-Electric_Auxiliary",1300,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 30 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 30 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,16.785,67140,14.770799999999999,59083.199999999997,2.0142000000000007,8056.8000000000029,0.97921107692307718,15,"PSP-Business-Commercial-Electric_Auxiliary",1500,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 40 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 40 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,22.38,89520,19.694400000000002,78777.600000000006,2.6855999999999973,10742.399999999994,1.3056147692307685,15,"PSP-Business-Commercial-Electric_Auxiliary",2200,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 50 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 50 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,27.974999999999998,111899.99999999999,24.617999999999999,98472,3.3569999999999993,13427.999999999985,1.6320184615384596,15,"PSP-Business-Commercial-Electric_Auxiliary",2600,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 60 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 60 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,33.57,134280,29.541599999999999,118166.39999999999,4.0284000000000013,16113.600000000006,1.9584221538461544,15,"PSP-Business-Commercial-Electric_Auxiliary",2800,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 75 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 75 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,41.962500000000006,167850.00000000003,36.927000000000007,147708.00000000003,5.035499999999999,20142,2.4480276923076922,15,"PSP-Business-Commercial-Electric_Auxiliary",3200,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionVARIABLE FREQUENCY DREQUENCY DRIVE (VFD)Motor Size: 100 HP, 66% Load FactorNo VFD installed, Mos at 75% Load FactorPercial-Electric_AuxiliaryNND","IESO - Measure","Non-Residential","High Performance New Construction","Electric Auxiliary","VARIABLE FREQUENCY DRIVE (VFD)","Motor Size: 100 HP, 66% Load Factor","No VFD installed, Motor is at 75% Load Factor",4000,55.949999999999996,223799.99999999997,49.235999999999997,196944,6.7139999999999986,26855.999999999971,3.2640369230769193,15,"PSP-Business-Commercial-Electric_Auxiliary",3500,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® CLOTHESSTAR® CLOTHES WASHERElectric Water HeatingStandard Clothes Wasndard Clothes WasherPsidential-Clothes_WashersNND","IESO - Measure","Non-Residential","Retrofit","Multi-Residential In Suite Appliance","ENERGY STAR® CLOTHES WASHER","Electric Water Heating","Standard Clothes Washer","-","-",743,"-",469,"-",274,3.0421025641025643E-2,11,"PSP-Consumer-Residential-Clothes_Washers",150,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® DISHWASRGY STAR® DISHWASHERElectric Water HeatingStandard DishwasherStandard DishwasherPr-Residential-DishwashersNND","IESO - Measure","Non-Residential","Retrofit","Multi-Residential In Suite Appliance","ENERGY STAR® DISHWASHER","Electric Water Heating","Standard Dishwasher","-","-",355,"-",295,"-",60,7.046153846153847E-3,11,"PSP-Consumer-Residential-Dishwashers",12,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® REFRIGEY STAR® REFRIGERATOR-Standard Refrigeratotandard RefrigeratorPResidential-RefrigeratorsNND","IESO - Measure","Non-Residential","Retrofit","Multi-Residential In Suite Appliance","ENERGY STAR® REFRIGERATOR","-","Standard Refrigerator","-","-",553,"-",442,"-",111,1.4344615384615384E-2,13,"PSP-Consumer-Residential-Refrigerators",30,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitIN-SUITE TEMPERATUREECTRIC SPACE HEATING-No In-suite temperatectric space heatingPential-Space_Heating_RoomNND","IESO - Measure","Non-Residential","Retrofit","Multi-Residential In Suite Appliance","IN-SUITE TEMPERATURE CONTROLS FOR ELECTRIC SPACE HEATING","-","No In-suite temperature controls for electric space heating","-","-","-","-","-",0.05,170,2.5039978750320552E-5,15,"PSP-Consumer-Residential-Space_Heating_Room",25,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitIN-SUITE TEMPERATUREECTRIC SPACE COOLING-No In-suite temperatectric space coolingPsumer-Residential-AC_RoomNND","IESO - Measure","Non-Residential","Retrofit","Multi-Residential In Suite Appliance","IN-SUITE TEMPERATURE CONTROLS FOR ELECTRIC SPACE COOLING","-","No In-suite temperature controls for electric space cooling","-","-","-","-","-",7.5999999999999998E-2,69,3.8781538461538465E-2,15,"PSP-Consumer-Residential-AC_Room",25,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitIN-SUITE TEMPERATURECE HEATING & COOLING-No In-suite temperatce heating & coolingPl-Space_Cooling_&_HeatingNND","IESO - Measure","Non-Residential","Retrofit","Multi-Residential In Suite Appliance","IN-SUITE TEMPERATURE CONTROLS FOR ELECTRIC SPACE HEATING & COOLING","-","No In-suite temperature controls for electric space heating & cooling","-","-","-","-","-",7.5999999999999998E-2,239,6.7165128205128211E-2,15,"PSP-Business-Commercial-Space_Cooling_&_Heating",25,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® CLOTHESSTAR® CLOTHES WASHERElectric Water HeatingStandard Clothes Wasndard Clothes WasherPsidential-Clothes_WashersNND","IESO - Measure","Non-Residential","Retrofit","Multi-Residential In Suite Appliance","ENERGY STAR® CLOTHES WASHER","Electric Water Heating","Standard Clothes Washer","-","-",743,"-",469,"-",274,3.0421025641025643E-2,11,"PSP-Consumer-Residential-Clothes_Washers",150,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® DISHWASRGY STAR® DISHWASHERElectric Water HeatingStandard DishwasherStandard DishwasherPr-Residential-DishwashersNND","IESO - Measure","Non-Residential","Retrofit","Multi-Residential In Suite Appliance","ENERGY STAR® DISHWASHER","Electric Water Heating","Standard Dishwasher","-","-",355,"-",295,"-",60,7.046153846153847E-3,11,"PSP-Consumer-Residential-Dishwashers",12,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® REFRIGEY STAR® REFRIGERATOR-Standard Refrigeratotandard RefrigeratorPResidential-RefrigeratorsNND","IESO - Measure","Non-Residential","Retrofit","Multi-Residential In Suite Appliance","ENERGY STAR® REFRIGERATOR","-","Standard Refrigerator","-","-",553,"-",442,"-",111,1.4344615384615384E-2,13,"PSP-Consumer-Residential-Refrigerators",30,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionIN-SUITE TEMPERATUREECTRIC SPACE HEATING-No In-suite temperatectric space heatingPential-Space_Heating_RoomNND","IESO - Measure","Non-Residential","High Performance New Construction","Multi-Residential In Suite Appliance","IN-SUITE TEMPERATURE CONTROLS FOR ELECTRIC SPACE HEATING","-","No In-suite temperature controls for electric space heating","-","-","-","-","-",0.05,170,2.5039978750320552E-5,15,"PSP-Consumer-Residential-Space_Heating_Room",25,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionIN-SUITE TEMPERATUREECTRIC SPACE COOLING-No In-suite temperatectric space coolingPsumer-Residential-AC_RoomNND","IESO - Measure","Non-Residential","High Performance New Construction","Multi-Residential In Suite Appliance","IN-SUITE TEMPERATURE CONTROLS FOR ELECTRIC SPACE COOLING","-","No In-suite temperature controls for electric space cooling","-","-","-","-","-",7.5999999999999998E-2,69,3.8781538461538465E-2,15,"PSP-Consumer-Residential-AC_Room",25,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionIN-SUITE TEMPERATURECE HEATING & COOLING-No In-suite temperatce heating & coolingPl-Space_Cooling_&_HeatingNND","IESO - Measure","Non-Residential","High Performance New Construction","Multi-Residential In Suite Appliance","IN-SUITE TEMPERATURE CONTROLS FOR ELECTRIC SPACE HEATING & COOLING","-","No In-suite temperature controls for electric space heating & cooling","-","-","-","-","-",7.5999999999999998E-2,239,6.7165128205128211E-2,15,"PSP-Business-Commercial-Space_Cooling_&_Heating",25,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system < 5.4 tons, Electric Resistance, 12.5 EER (per ton)Split system < 5.4 tce, 13SEER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","Retrofit","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system < 5.4 tons, Electric Resistance, 12.5 EER (per ton)","Split system < 5.4 tons, Electric Resistance, 13SEER (per ton)",600,1.0771992818671454,646.31956912028727,0.96,576,0.11719928186714546,70.319569120287269,3.9487142659853619E-2,15,"PSP-Business-Commercial-Cooling_DX",1620,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system < 5.4 tons, All Other, 12.5 EER (per ton)Split system < 5.4 ter, 13SEER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","Retrofit","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system < 5.4 tons, All Other, 12.5 EER (per ton)","Split system < 5.4 tons, All Other, 13SEER (per ton)",600,1.0771992818671454,646.31956912028727,0.96,576,0.11719928186714546,70.319569120287269,3.9487142659853619E-2,15,"PSP-Business-Commercial-Cooling_DX",1620,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitUNITARY AIR-CONDITIOIR-CONDITIONING UNITSingle package < 5.4 tons, Electric Resistance, 12.0 EER (per ton)Single package < 5.4ce, 13SEER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","Retrofit","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Single package < 5.4 tons, Electric Resistance, 12.0 EER (per ton)","Single package < 5.4 tons, Electric Resistance, 13SEER (per ton)",600,1.0771992818671454,646.31956912028727,1,600,7.719928186714542E-2,46.319569120287269,2.6010219582930542E-2,15,"PSP-Business-Commercial-Cooling_DX",1620,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitUNITARY AIR-CONDITIOIR-CONDITIONING UNITSingle package < 5.4 tons, All Other, 12.0 EER (per ton)Single package < 5.4er, 13SEER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","Retrofit","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Single package < 5.4 tons, All Other, 12.0 EER (per ton)","Single package < 5.4 tons, All Other, 13SEER (per ton)",600,1.0771992818671454,646.31956912028727,1,600,7.719928186714542E-2,46.319569120287269,2.6010219582930542E-2,15,"PSP-Business-Commercial-Cooling_DX",1620,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system/Single package ≥ 5.4 to < 11.25 tons, Electric Resistance, 12.2 EER (per ton)Split system/Single, 11.2 EER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","Retrofit","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system/Single package ≥ 5.4 to < 11.25 tons, Electric Resistance, 12.2 EER (per ton)","Split system/Single package ≥ 5.4 to < 11.25 tons, Electric Resistance, 11.2 EER (per ton)",600,1.0714285714285714,642.85714285714289,0.98360655737704927,590.16393442622962,8.7822014051522124E-2,52.693208430913273,2.9589263195820531E-2,15,"PSP-Business-Commercial-Cooling_DX",1690,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system/Single package ≥ 5.4 to < 11.25 tons, All Other, 12.0 EER (per ton)Split system/Single, 11.0 EER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","Retrofit","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system/Single package ≥ 5.4 to < 11.25 tons, All Other, 12.0 EER (per ton)","Split system/Single package ≥ 5.4 to < 11.25 tons, All Other, 11.0 EER (per ton)",600,1.0909090909090908,654.5454545454545,1,600,9.0909090909090828E-2,54.545454545454504,3.0629370629370607E-2,15,"PSP-Business-Commercial-Cooling_DX",1690,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system/Single package ≥ 11.25 to < 20 tons, Electric Resistance, 12.2 EER (per ton)Split system/Single, 11.0 EER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","Retrofit","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system/Single package ≥ 11.25 to < 20 tons, Electric Resistance, 12.2 EER (per ton)","Split system/Single package ≥ 11.25 to < 20 tons, Electric Resistance, 11.0 EER (per ton)",600,1.0909090909090908,654.5454545454545,0.98360655737704927,590.16393442622962,0.10730253353204156,64.381520119224888,3.6152699759257056E-2,15,"PSP-Business-Commercial-Cooling_DX",1890,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system/Single package ≥ 11.25 to < 20 tons, All Other, 12.0 EER (per ton)Split system/Single, 10.8 EER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","Retrofit","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system/Single package ≥ 11.25 to < 20 tons, All Other, 12.0 EER (per ton)","Split system/Single package ≥ 11.25 to < 20 tons, All Other, 10.8 EER (per ton)",600,1.1111111111111109,666.66666666666652,1,600,0.11111111111111094,66.666666666666515,3.7435897435897356E-2,15,"PSP-Business-Commercial-Cooling_DX",1890,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system/Single package ≥ 20 to < 63 tons, Electric Resistance, 10.8 EER (per ton)Split system/Singlece, 10 EER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","Retrofit","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system/Single package ≥ 20 to < 63 tons, Electric Resistance, 10.8 EER (per ton)","Split system/Single package ≥ 20 to < 63 tons, Electric Resistance, 10 EER (per ton)",600,1.2,720,1.1111111111111109,666.66666666666652,8.8888888888889017E-2,53.333333333333485,2.9948717948718034E-2,15,"PSP-Business-Commercial-Cooling_DX",2100,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system/Single package ≥ 20 to < 63 tons, All Other, 10.6 EER (per ton)Split system/Singler, 9.8 EER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","Retrofit","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system/Single package ≥ 20 to < 63 tons, All Other, 10.6 EER (per ton)","Split system/Single package ≥ 20 to < 63 tons, All Other, 9.8 EER (per ton)",600,1.2244897959183672,734.69387755102025,1.1320754716981132,679.24528301886789,9.2414324220253974E-2,55.448594532152356,3.1136518468054784E-2,15,"PSP-Business-Commercial-Cooling_DX",2100,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system/Single package > 63 tons, Electric Resistance, 10.4 EER (per ton)Split system/Singlee, 9.7 EER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","Retrofit","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system/Single package > 63 tons, Electric Resistance, 10.4 EER (per ton)","Split system/Single package > 63 tons, Electric Resistance, 9.7 EER (per ton)",600,1.2371134020618557,742.26804123711338,1.1538461538461537,692.30769230769226,8.3267248215701972E-2,49.960348929421116,2.8054657475751858E-2,15,"PSP-Business-Commercial-Cooling_DX",1920,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system/Single package > 63 tons, All Other, 10.2 EER (per ton)Split system/Singler, 9.5 EER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","Retrofit","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system/Single package > 63 tons, All Other, 10.2 EER (per ton)","Split system/Single package > 63 tons, All Other, 9.5 EER (per ton)",600,1.263157894736842,757.8947368421052,1.1764705882352942,705.88235294117646,8.6687306501547878E-2,52.012383900928739,2.9206954036675371E-2,15,"PSP-Business-Commercial-Cooling_DX",1920,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system < 5.4 tons, Electric Resistance, 12.5 EER (per ton)Split system < 5.4 tce, 13SEER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","High Performance New Construction","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system < 5.4 tons, Electric Resistance, 12.5 EER (per ton)","Split system < 5.4 tons, Electric Resistance, 13SEER (per ton)",600,1.0771992818671454,646.31956912028727,0.96,576,0.11719928186714546,70.319569120287269,3.9487142659853619E-2,15,"PSP-Business-Commercial-Cooling_DX",1620,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system < 5.4 tons, All Other, 12.5 EER (per ton)Split system < 5.4 ter, 13SEER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","High Performance New Construction","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system < 5.4 tons, All Other, 12.5 EER (per ton)","Split system < 5.4 tons, All Other, 13SEER (per ton)",600,1.0771992818671454,646.31956912028727,0.96,576,0.11719928186714546,70.319569120287269,3.9487142659853619E-2,15,"PSP-Business-Commercial-Cooling_DX",1620,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionUNITARY AIR-CONDITIOIR-CONDITIONING UNITSingle package < 5.4 tons, Electric Resistance, 12.0 EER (per ton)Single package < 5.4ce, 13SEER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","High Performance New Construction","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Single package < 5.4 tons, Electric Resistance, 12.0 EER (per ton)","Single package < 5.4 tons, Electric Resistance, 13SEER (per ton)",600,1.0771992818671454,646.31956912028727,1,600,7.719928186714542E-2,46.319569120287269,2.6010219582930542E-2,15,"PSP-Business-Commercial-Cooling_DX",1620,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionUNITARY AIR-CONDITIOIR-CONDITIONING UNITSingle package < 5.4 tons, All Other, 12.0 EER (per ton)Single package < 5.4er, 13SEER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","High Performance New Construction","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Single package < 5.4 tons, All Other, 12.0 EER (per ton)","Single package < 5.4 tons, All Other, 13SEER (per ton)",600,1.0771992818671454,646.31956912028727,1,600,7.719928186714542E-2,46.319569120287269,2.6010219582930542E-2,15,"PSP-Business-Commercial-Cooling_DX",1620,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system/Single package ≥ 5.4 to < 11.25 tons, Electric Resistance, 12.2 EER (per ton)Split system/Single, 11.2 EER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","High Performance New Construction","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system/Single package ≥ 5.4 to < 11.25 tons, Electric Resistance, 12.2 EER (per ton)","Split system/Single package ≥ 5.4 to < 11.25 tons, Electric Resistance, 11.2 EER (per ton)",600,1.0714285714285714,642.85714285714289,0.98360655737704927,590.16393442622962,8.7822014051522124E-2,52.693208430913273,2.9589263195820531E-2,15,"PSP-Business-Commercial-Cooling_DX",1690,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system/Single package ≥ 5.4 to < 11.25 tons, All Other, 12.0 EER (per ton)Split system/Single, 11.0 EER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","High Performance New Construction","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system/Single package ≥ 5.4 to < 11.25 tons, All Other, 12.0 EER (per ton)","Split system/Single package ≥ 5.4 to < 11.25 tons, All Other, 11.0 EER (per ton)",600,1.0909090909090908,654.5454545454545,1,600,9.0909090909090828E-2,54.545454545454504,3.0629370629370607E-2,15,"PSP-Business-Commercial-Cooling_DX",1690,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system/Single package ≥ 11.25 to < 20 tons, Electric Resistance, 12.2 EER (per ton)Split system/Single, 11.0 EER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","High Performance New Construction","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system/Single package ≥ 11.25 to < 20 tons, Electric Resistance, 12.2 EER (per ton)","Split system/Single package ≥ 11.25 to < 20 tons, Electric Resistance, 11.0 EER (per ton)",600,1.0909090909090908,654.5454545454545,0.98360655737704927,590.16393442622962,0.10730253353204156,64.381520119224888,3.6152699759257056E-2,15,"PSP-Business-Commercial-Cooling_DX",1890,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system/Single package ≥ 11.25 to < 20 tons, All Other, 12.0 EER (per ton)Split system/Single, 10.8 EER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","High Performance New Construction","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system/Single package ≥ 11.25 to < 20 tons, All Other, 12.0 EER (per ton)","Split system/Single package ≥ 11.25 to < 20 tons, All Other, 10.8 EER (per ton)",600,1.1111111111111109,666.66666666666652,1,600,0.11111111111111094,66.666666666666515,3.7435897435897356E-2,15,"PSP-Business-Commercial-Cooling_DX",1890,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system/Single package ≥ 20 to < 63 tons, Electric Resistance, 10.8 EER (per ton)Split system/Singlece, 10 EER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","High Performance New Construction","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system/Single package ≥ 20 to < 63 tons, Electric Resistance, 10.8 EER (per ton)","Split system/Single package ≥ 20 to < 63 tons, Electric Resistance, 10 EER (per ton)",600,1.2,720,1.1111111111111109,666.66666666666652,8.8888888888889017E-2,53.333333333333485,2.9948717948718034E-2,15,"PSP-Business-Commercial-Cooling_DX",2100,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system/Single package ≥ 20 to < 63 tons, All Other, 10.6 EER (per ton)Split system/Singler, 9.8 EER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","High Performance New Construction","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system/Single package ≥ 20 to < 63 tons, All Other, 10.6 EER (per ton)","Split system/Single package ≥ 20 to < 63 tons, All Other, 9.8 EER (per ton)",600,1.2244897959183672,734.69387755102025,1.1320754716981132,679.24528301886789,9.2414324220253974E-2,55.448594532152356,3.1136518468054784E-2,15,"PSP-Business-Commercial-Cooling_DX",2100,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system/Single package > 63 tons, Electric Resistance, 10.4 EER (per ton)Split system/Singlee, 9.7 EER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","High Performance New Construction","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system/Single package > 63 tons, Electric Resistance, 10.4 EER (per ton)","Split system/Single package > 63 tons, Electric Resistance, 9.7 EER (per ton)",600,1.2371134020618557,742.26804123711338,1.1538461538461537,692.30769230769226,8.3267248215701972E-2,49.960348929421116,2.8054657475751858E-2,15,"PSP-Business-Commercial-Cooling_DX",1920,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialHigh PerfonstructionUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system/Single package > 63 tons, All Other, 10.2 EER (per ton)Split system/Singler, 9.5 EER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","High Performance New Construction","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system/Single package > 63 tons, All Other, 10.2 EER (per ton)","Split system/Single package > 63 tons, All Other, 9.5 EER (per ton)",600,1.263157894736842,757.8947368421052,1.1764705882352942,705.88235294117646,8.6687306501547878E-2,52.012383900928739,2.9206954036675371E-2,15,"PSP-Business-Commercial-Cooling_DX",1920,0.54,0.54,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitUNITARY AIR-CONDITIOUNIT WITH ECONOMIZERSplit system, < 5.4 tons, All Heating Type, 12.5 EER (per ton)Split system, < 5.4e, 13 SEER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","Retrofit","Space Cooling","UNITARY AIR-CONDITIONING UNIT WITH ECONOMIZER","Split system, < 5.4 tons, All Heating Type, 12.5 EER (per ton)","Split system, < 5.4 tons, All Heating Type, 13 SEER (per ton)",600,1.0771992818671454,646.31956912028727,0.90239999999999998,541.43999999999994,0.17479928186714544,104.87956912028733,5.8893911890622881E-2,15,"PSP-Business-Commercial-Cooling_DX",2080,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitUNITARY AIR-CONDITIOUNIT WITH ECONOMIZERSingle package, < 5.4 tons, All Heating Type, 12 EER (per ton)Single package, < 5.e, 13 SEER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","Retrofit","Space Cooling","UNITARY AIR-CONDITIONING UNIT WITH ECONOMIZER","Single package, < 5.4 tons, All Heating Type, 12 EER (per ton)","Single package, < 5.4 tons, All Heating Type, 13 SEER (per ton)",600,1.0771992818671454,646.31956912028727,0.94,564,0.13719928186714547,82.319569120287269,4.6225604198315159E-2,15,"PSP-Business-Commercial-Cooling_DX",2080,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitUNITARY AIR-CONDITIOUNIT WITH ECONOMIZERSplit system/single package, ≥ 5.4 to < 7.0 tons, Electric Resistance, 12.2 EER (per ton)Split system/single, 11.2 EER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","Retrofit","Space Cooling","UNITARY AIR-CONDITIONING UNIT WITH ECONOMIZER","Split system/single package, ≥ 5.4 to < 7.0 tons, Electric Resistance, 12.2 EER (per ton)","Split system/single package, ≥ 5.4 to < 7.0 tons, Electric Resistance, 11.2 EER (per ton)",600,1.0714285714285714,642.85714285714289,0.92459016393442628,554.7540983606558,0.14683840749414512,88.103044496487087,4.9473248063411981E-2,15,"PSP-Business-Commercial-Cooling_DX",2190,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitUNITARY AIR-CONDITIOUNIT WITH ECONOMIZERSplit system/single package, ≥ 5.4 to < 7.0 tons, All Other, 12 EER (per ton)Split system/single, 11.0 EER (per ton)Pess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","Retrofit","Space Cooling","UNITARY AIR-CONDITIONING UNIT WITH ECONOMIZER","Split system/single package, ≥ 5.4 to < 7.0 tons, All Other, 12 EER (per ton)","Split system/single package, ≥ 5.4 to < 7.0 tons, All Other, 11.0 EER (per ton)",600,1.0909090909090908,654.5454545454545,0.94,564,0.15090909090909088,90.545454545454504,5.0844755244755215E-2,15,"PSP-Business-Commercial-Cooling_DX",2190,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® FREEZERENERGY STAR® FREEZERGlass Door (< 15 cu.ft.)Standard FreezerStandard FreezerP-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ENERGY STAR® FREEZER","Glass Door (< 15 cu.ft.)","Standard Freezer",8760,0.45833333333333331,4015,0.26989166666666664,2364.2509999999997,0.18844166666666667,1650.7490000000003,0.20443891461538466,12,"PSP-Business-Commercial-Refrigeration",142,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® FREEZERENERGY STAR® FREEZERGlass Door (≥ 15 cu.ft. to < 30 cu.ft.)Standard FreezerStandard FreezerP-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ENERGY STAR® FREEZER","Glass Door (≥ 15 cu.ft. to < 30 cu.ft.)","Standard Freezer",8760,0.86458333333333337,7573.75,0.63635833333333336,5574.4989999999998,0.22822500000000001,1999.2510000000002,0.24759954692307695,12,"PSP-Business-Commercial-Refrigeration",166,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® FREEZERENERGY STAR® FREEZERGlass Door (≥ 30 cu.ft. to < 50 cu.ft.)Standard FreezerStandard FreezerP-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ENERGY STAR® FREEZER","Glass Door (≥ 30 cu.ft. to < 50 cu.ft.)","Standard Freezer",8760,1.4864583333333334,13021.375,1.0010416666666666,8769.125,0.48541666666666683,4252.25,0.52662480769230768,12,"PSP-Business-Commercial-Refrigeration",166,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® FREEZERENERGY STAR® FREEZERGlass Door (≥ 50 cu.ft.)Standard FreezerStandard FreezerP-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ENERGY STAR® FREEZER","Glass Door (≥ 50 cu.ft.)","Standard Freezer",8760,2.0270833333333331,17757.25,1.2595833333333335,11033.95,0.76749999999999963,6723.2999999999993,0.83265484615384611,12,"PSP-Business-Commercial-Refrigeration",407,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® FREEZERENERGY STAR® FREEZERSolid Door (< 15 cu.ft.)Standard FreezerStandard FreezerP-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ENERGY STAR® FREEZER","Solid Door (< 15 cu.ft.)","Standard Freezer",8760,0.21083333333333332,1846.8999999999999,0.14791666666666667,1295.75,6.2916666666666649E-2,551.14999999999986,6.8257807692307687E-2,12,"PSP-Business-Commercial-Refrigeration",142,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® FREEZERENERGY STAR® FREEZERSolid Door (≥ 15 cu.ft. to < 30 cu.ft.)Standard FreezerStandard FreezerP-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ENERGY STAR® FREEZER","Solid Door (≥ 15 cu.ft. to < 30 cu.ft.)","Standard Freezer",8760,0.42750000000000005,3744.9000000000005,0.32833333333333337,2876.2000000000003,9.9166666666666681E-2,868.70000000000027,0.10758515384615389,12,"PSP-Business-Commercial-Refrigeration",166,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® FREEZERENERGY STAR® FREEZERSolid Door (≥ 30 cu.ft. to < 50 cu.ft.)Standard FreezerStandard FreezerP-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ENERGY STAR® FREEZER","Solid Door (≥ 30 cu.ft. to < 50 cu.ft.)","Standard Freezer",8760,0.75916666666666655,6650.2999999999993,0.54113750000000005,4740.3645000000006,0.2180291666666665,1909.9354999999987,0.23653816576923062,12,"PSP-Business-Commercial-Refrigeration",166,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® FREEZERENERGY STAR® FREEZERSolid Door (≥ 50 cu.ft.)Standard FreezerStandard FreezerP-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ENERGY STAR® FREEZER","Solid Door (≥ 50 cu.ft.)","Standard Freezer",8760,1.0475000000000001,9176.1,0.65492499999999998,5737.143,0.39257500000000012,3438.9570000000003,0.42590159769230773,12,"PSP-Business-Commercial-Refrigeration",407,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® REFRIGEY STAR® REFRIGERATORGlass Door (< 15 cu.ft.)Standard FreezerStandard FreezerP-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ENERGY STAR® REFRIGERATOR","Glass Door (< 15 cu.ft.)","Standard Freezer",8760,0.18066666666666667,1582.64,9.8391666666666655E-2,861.91099999999994,8.2275000000000015E-2,720.72900000000016,8.9259514615384644E-2,12,"PSP-Business-Commercial-Refrigeration",143,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® REFRIGEY STAR® REFRIGERATORGlass Door (≥ 15 cu.ft. to < 30 cu.ft.)Standard FreezerStandard FreezerP-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ENERGY STAR® REFRIGERATOR","Glass Door (≥ 15 cu.ft. to < 30 cu.ft.)","Standard Freezer",8760,0.2451666666666667,2147.6600000000003,0.16741666666666666,1466.57,7.7750000000000041E-2,681.09000000000037,8.4350376923076981E-2,12,"PSP-Business-Commercial-Refrigeration",164,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® REFRIGEY STAR® REFRIGERATORGlass Door (≥ 30 cu.ft. to < 50 cu.ft.)Standard FreezerStandard FreezerP-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ENERGY STAR® REFRIGERATOR","Glass Door (≥ 30 cu.ft. to < 50 cu.ft.)","Standard Freezer",8760,0.34916666666666663,3058.7,0.26337499999999997,2307.165,8.5791666666666655E-2,751.53499999999985,9.3074719230769209E-2,12,"PSP-Business-Commercial-Refrigeration",164,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® REFRIGEY STAR® REFRIGERATORGlass Door (≥ 50 cu.ft.)Standard FreezerStandard FreezerP-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ENERGY STAR® REFRIGERATOR","Glass Door (≥ 50 cu.ft.)","Standard Freezer",8760,0.47416666666666663,4153.7,0.36958333333333337,3237.55,0.10458333333333325,916.14999999999964,0.11346165384615381,12,"PSP-Business-Commercial-Refrigeration",249,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® REFRIGEY STAR® REFRIGERATORSolid Door (< 15 cu.ft.)Standard FreezerStandard FreezerP-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ENERGY STAR® REFRIGERATOR","Solid Door (< 15 cu.ft.)","Standard Freezer",8760,0.11958333333333333,1047.55,8.957083333333335E-2,784.64050000000009,3.0012499999999984E-2,262.90949999999987,3.2560330384615366E-2,12,"PSP-Business-Commercial-Refrigeration",143,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® REFRIGEY STAR® REFRIGERATORSolid Door (≥ 15 cu.ft. to < 30 cu.ft.)Standard FreezerStandard FreezerP-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ENERGY STAR® REFRIGERATOR","Solid Door (≥ 15 cu.ft. to < 30 cu.ft.)","Standard Freezer",8760,0.17333333333333334,1518.4,0.12435,1089.306,4.8983333333333337E-2,429.09400000000005,5.314164153846155E-2,12,"PSP-Business-Commercial-Refrigeration",164,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® REFRIGEY STAR® REFRIGERATORSolid Door (≥ 30 cu.ft. to < 50 cu.ft.)Standard FreezerStandard FreezerP-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ENERGY STAR® REFRIGERATOR","Solid Door (≥ 30 cu.ft. to < 50 cu.ft.)","Standard Freezer",8760,0.26,2277.6,0.16612500000000002,1455.2550000000001,9.3874999999999986E-2,822.3449999999998,0.10184426538461536,12,"PSP-Business-Commercial-Refrigeration",164,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B923,1)),TRIM(LEFT(C923,20)),TRIM(LEFT(D923,10)),TRIM(RIGHT(D923,10)),TRIM(LEFT(F923,20)),TRIM(RIGHT(F923,20)),TRIM(LEFT(G923,105)),TRIM(LEFT(H923,20)),TRIM(RIGHT(H923,20)),TRIM(LEFT(R923,1)),TRIM(RIGHT(R923,25)),TRIM(LEFT(X923,1)),TRIM(LEFT(AF923,1)),TRIM(LEFT(AG923,1)))","v":"INon-ResidentialRetrofitRetrofitENERGY STAR® REFRIGEY STAR® REFRIGERATORSolid Door (≥ 50 cu.ft.)Standard FreezerStandard FreezerP-Commercial-RefrigerationNND"},"IESO - Measure","Non-Residential","Retrofit","Refrigeration","ENERGY STAR® REFRIGERATOR","Solid Door (≥ 50 cu.ft.)","Standard Freezer",8760,0.36416666666666664,3190.1,0.22649999999999998,1984.1399999999999,0.13766666666666666,1205.96,0.14935350769230771,12,"PSP-Business-Commercial-Refrigeration",249,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitECM MOTORS FOR EVAPOEFRIGERATOR WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (REFRIGERATOR WALK-IN)","Motor Size ≥ 1/20 hp to < 1/10 hp","Shaded Pole Motor (SP)",8760,0.15681797647058823,1373.7254738823528,4.9005617647058825E-2,429.28921058823528,0.10781235882352941,944.43626329411757,0.11696479876180994,15,"PSP-Business-Commercial-Refrigeration",135,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitECM MOTORS FOR EVAPOEFRIGERATOR WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (REFRIGERATOR WALK-IN)","Motor Size ≥ 1/20 hp to < 1/10 hp","Permanent Split Capacitor (PSC)",8760,6.5340823529411771E-2,572.38561411764715,4.9005617647058825E-2,429.28921058823528,1.6335205882352946E-2,143.09640352941187,1.7721939206334858E-2,15,"PSP-Business-Commercial-Refrigeration",135,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitECM MOTORS FOR EVAPOEFRIGERATOR WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (REFRIGERATOR WALK-IN)","Motor Size ≥ 1/10 hp to ≤ 1 hp","Shaded Pole Motor (SP)",8760,1.5681797647058824,13737.254738823529,0.49005617647058819,4292.8921058823526,1.0781235882352942,9444.3626329411763,1.1696479876180996,15,"PSP-Business-Commercial-Refrigeration",388,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitECM MOTORS FOR EVAPOEFRIGERATOR WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (REFRIGERATOR WALK-IN)","Motor Size ≥ 1/10 hp to ≤ 1 hp","Permanent Split Capacitor (PSC)",8760,0.65340823529411762,5723.8561411764704,0.49005617647058819,4292.8921058823526,0.16335205882352943,1430.9640352941178,0.17721939206334844,15,"PSP-Business-Commercial-Refrigeration",388,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitECM MOTORS FOR EVAPOEFRIGERATOR WALK-IN)Motor Size > 1 hp (per hp)Permanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (REFRIGERATOR WALK-IN)","Motor Size > 1 hp (per hp)","Permanent Split Capacitor (PSC)",8760,1.3068164705882352,11447.712282352941,0.98011235294117638,8585.7842117647051,0.32670411764705887,2861.9280705882356,0.35443878412669688,15,"PSP-Business-Commercial-Refrigeration",475,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/20 hp to < 1/10 hp","Shaded Pole Motor (SP)",8273,0.19867336363636362,1643.6247373636363,6.2085426136363635E-2,513.63273042613639,0.13658793749999998,1129.9920069374998,0.13994516393610576,15,"PSP-Business-Commercial-Refrigeration",135,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/20 hp to < 1/10 hp","Permanent Split Capacitor (PSC)",8273,8.2780568181818184E-2,684.84364056818185,6.2085426136363635E-2,513.63273042613639,2.069514204545455E-2,171.21091014204546,2.1203812717591784E-2,15,"PSP-Business-Commercial-Refrigeration",135,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/10 hp to ≤ 1 hp","Shaded Pole Motor (SP)",8273,1.9867336363636363,16436.247373636365,0.62085426136363631,5136.3273042613628,1.365879375,11299.920069375003,1.3994516393610581,15,"PSP-Business-Commercial-Refrigeration",388,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/10 hp to ≤ 1 hp","Permanent Split Capacitor (PSC)",8273,0.82780568181818182,6848.4364056818185,0.62085426136363631,5136.3273042613628,0.20695142045454551,1712.1091014204558,0.212038127175918,15,"PSP-Business-Commercial-Refrigeration",388,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size > 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size > 1 hp","Permanent Split Capacitor (PSC)",8273,1.6556113636363636,13696.872811363637,1.2417085227272726,10272.654608522726,0.41390284090909102,3424.2182028409115,0.42407625435183599,15,"PSP-Business-Commercial-Refrigeration",475,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitECM MOTORS FOR EVAPOREF OR FREEZER CASE)Motor Size < 1/20 hpShaded Pole Motor (Split Capacitor (PSC)P-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (REF OR FREEZER CASE)","Motor Size < 1/20 hp","Shaded Pole Motor (SP) or Permanent Split Capacitor (PSC)","-","-","-","-","-",0.1,900,0.11146153846153846,15,"PSP-Business-Commercial-Refrigeration",60,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH EFFICIENCY REFRGERATION COMPRESSORSDiscus (per hp); COP ≥ 2.4Standard CompressorStandard CompressorP-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","HIGH EFFICIENCY REFRIGERATION COMPRESSORS","Discus (per hp); COP ≥ 2.4","Standard Compressor",5858,0.41399999999999998,2425.212,0.311,1821.838,0.10299999999999998,603.37400000000002,7.4725549230769239E-2,13,"PSP-Business-Commercial-Refrigeration",200,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitHIGH EFFICIENCY REFRGERATION COMPRESSORSScroll (per hp); COP ≥ 2.2Standard CompressorStandard CompressorP-Commercial-RefrigerationNND","IESO - Measure","Non-Residential","Retrofit","Refrigeration","HIGH EFFICIENCY REFRIGERATION COMPRESSORS","Scroll (per hp); COP ≥ 2.2","Standard Compressor",5858,0.41399999999999998,2425.212,0.33900000000000002,1985.8620000000001,7.4999999999999956E-2,439.34999999999991,5.4411807692307683E-2,13,"PSP-Business-Commercial-Refrigeration",200,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B937,1)),TRIM(LEFT(C937,20)),TRIM(LEFT(D937,10)),TRIM(RIGHT(D937,10)),TRIM(LEFT(F937,20)),TRIM(RIGHT(F937,20)),TRIM(LEFT(G937,105)),TRIM(LEFT(H937,20)),TRIM(RIGHT(H937,20)),TRIM(LEFT(R937,1)),TRIM(RIGHT(R937,25)),TRIM(LEFT(X937,1)),TRIM(LEFT(AF937,1)),TRIM(LEFT(AG937,1)))","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND"},"CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/20 hp to < 1/10 hp","Shaded Pole Motor (SP)",8273,0.19867336363636362,1643.6247373636363,6.2085426136363635E-2,513.63273042613639,0.13658793749999998,1129.9920069374998,0.13994516393610576,15,"PSP-Business-Commercial-Refrigeration",135,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND","CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/20 hp to < 1/10 hp","Permanent Split Capacitor (PSC)",8273,8.2780568181818184E-2,684.84364056818185,6.2085426136363635E-2,513.63273042613639,2.069514204545455E-2,171.21091014204546,2.1203812717591784E-2,15,"PSP-Business-Commercial-Refrigeration",135,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND","CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/10 hp to ≤ 1 hp","Shaded Pole Motor (SP)",8273,1.9867336363636363,16436.247373636365,0.62085426136363631,5136.3273042613628,1.365879375,11299.920069375003,1.3994516393610581,15,"PSP-Business-Commercial-Refrigeration",388,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND","CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size ≥ 1/10 hp to ≤ 1 hp","Permanent Split Capacitor (PSC)",8273,0.82780568181818182,6848.4364056818185,0.62085426136363631,5136.3273042613628,0.20695142045454551,1712.1091014204558,0.212038127175918,15,"PSP-Business-Commercial-Refrigeration",388,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size > 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND","CUSTOM - Measure","Non-Residential","Small Business Refrigeration","Refrigeration","ECM MOTORS FOR EVAPORATOR FANS (FREEZER WALK-IN)","Motor Size > 1 hp","Permanent Split Capacitor (PSC)",8273,1.6556113636363636,13696.872811363637,1.2417085227272726,10272.654608522726,0.41390284090909102,3424.2182028409115,0.42407625435183599,15,"PSP-Business-Commercial-Refrigeration",475,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitECM MOTORS FOR HVACAN MOTOR REPLACEMENTMotor ≥ 1 hp (per hp)VAV Box with PSC motBox with PSC motorsPess-Commercial-Cooling_DXNND","IESO - Measure","Non-Residential","Retrofit","Space Cooling","ECM MOTORS FOR HVAC APPLICATION (FAN MOTOR REPLACEMENT","Motor ≥ 1 hp (per hp)","VAV Box with PSC motors",3000,"-","-","-","-","-",593,0.33299230769230764,15,"PSP-Business-Commercial-Cooling_DX",475,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® ICE MACY STAR® ICE MACHINESIce Making Head <204 kg/day iceStandard ice machinetandard ice machinesPmmercial-Other_Plug_LoadsNND","IESO - Measure","Non-Residential","Retrofit","Building Plug Load","ENERGY STAR® ICE MACHINES","Ice Making Head <204 kg/day ice","Standard ice machines",8760,0.57792848888888881,5062.6535626666664,0.52156741666666662,4568.9305699999995,5.6361072222222197E-2,493.72299266666687,5.722122889367523E-2,8,"PSP-Business-Commercial-Other_Plug_Loads",559,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® ICE MACY STAR® ICE MACHINESIce Making Head ≥204 kg/day iceStandard ice machinetandard ice machinesPmmercial-Other_Plug_LoadsNND","IESO - Measure","Non-Residential","Retrofit","Building Plug Load","ENERGY STAR® ICE MACHINES","Ice Making Head ≥204 kg/day ice","Standard ice machines",8760,1.3245012944444443,11602.631339333333,1.1873674881944445,10401.339196583334,0.13713380624999982,1201.2921427499987,0.13922667910846137,8,"PSP-Business-Commercial-Other_Plug_Loads",1485,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® ICE MACY STAR® ICE MACHINESRemote Condensing Unit (w/o Remote Compressor) <454 kg/day iceStandard ice machinetandard ice machinesPmmercial-Other_Plug_LoadsNND","IESO - Measure","Non-Residential","Retrofit","Building Plug Load","ENERGY STAR® ICE MACHINES","Remote Condensing Unit (w/o Remote Compressor) <454 kg/day ice","Standard ice machines",8760,1.0322303902777774,9042.3382188333308,0.93211024652777752,8165.2857595833311,0.10012014374999989,877.05245924999963,0.10164813117461534,8,"PSP-Business-Commercial-Other_Plug_Loads",1485,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® ICE MACY STAR® ICE MACHINESRemote Condensing Unit (w/o Remote Compressor) ≥454 kg/day iceStandard ice machinetandard ice machinesPmmercial-Other_Plug_LoadsNND","IESO - Measure","Non-Residential","Retrofit","Building Plug Load","ENERGY STAR® ICE MACHINES","Remote Condensing Unit (w/o Remote Compressor) ≥454 kg/day ice","Standard ice machines",8760,2.3361588541666665,20464.751562499998,2.1214192708333335,18583.6328125,0.21473958333333298,1881.1187499999978,0.21801683974358949,8,"PSP-Business-Commercial-Other_Plug_Loads",2194,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® ICE MACY STAR® ICE MACHINESRemote Condensing Unit (with Remote Compressor) <423 kg/day iceStandard ice machinetandard ice machinesPmmercial-Other_Plug_LoadsNND","IESO - Measure","Non-Residential","Retrofit","Building Plug Load","ENERGY STAR® ICE MACHINES","Remote Condensing Unit (with Remote Compressor) <423 kg/day ice","Standard ice machines",8760,1.0016940124999998,8774.8395494999986,0.87397856562499976,7656.0522348749982,0.12771544687500003,1118.7873146250004,0.12966458107961543,8,"PSP-Business-Commercial-Other_Plug_Loads",1485,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® ICE MACY STAR® ICE MACHINESRemote Condensing Unit (with Remote Compressor) ≥423 kg/day iceStandard ice machinetandard ice machinesPmmercial-Other_Plug_LoadsNND","IESO - Measure","Non-Residential","Retrofit","Building Plug Load","ENERGY STAR® ICE MACHINES","Remote Condensing Unit (with Remote Compressor) ≥423 kg/day ice","Standard ice machines",8760,1.7370195833333333,15216.29155,1.5763679861111106,13808.98355833333,0.16065159722222266,1407.3079916666702,0.16310338775213715,8,"PSP-Business-Commercial-Other_Plug_Loads",1821,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® ICE MACY STAR® ICE MACHINESSelf Contained Unit <79 kg/day iceStandard ice machinetandard ice machinesPmmercial-Other_Plug_LoadsNND","IESO - Measure","Non-Residential","Retrofit","Building Plug Load","ENERGY STAR® ICE MACHINES","Self Contained Unit <79 kg/day ice","Standard ice machines",8760,0.29542763541666661,2587.9460862499996,0.27346145833333335,2395.522375,2.196617708333326E-2,192.42371124999954,2.2301414739743536E-2,8,"PSP-Business-Commercial-Other_Plug_Loads",296,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® ICE MACY STAR® ICE MACHINESSelf Contained Unit ≥79 kg/day iceStandard ice machinetandard ice machinesPmmercial-Other_Plug_LoadsNND","IESO - Measure","Non-Residential","Retrofit","Building Plug Load","ENERGY STAR® ICE MACHINES","Self Contained Unit ≥79 kg/day ice","Standard ice machines",8760,0.53358861111111111,4674.2362333333331,0.49502916666666669,4336.4555,3.8559444444444424E-2,337.78073333333305,3.9147920888888854E-2,8,"PSP-Business-Commercial-Other_Plug_Loads",312,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitBEVERAGE VENDING MACING MACHINE CONTROLSVending Machine Capacity <500 cansStandard beverage veage vending machinesPmmercial-Other_Plug_LoadsNND","IESO - Measure","Non-Residential","Retrofit","Building Plug Load","BEVERAGE VENDING MACHINE CONTROLS","Vending Machine Capacity <500 cans","Standard beverage vending machines",8760,"-","-","-","-","-",1432,0.16596512820512821,5,"PSP-Business-Commercial-Other_Plug_Loads",190,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitBEVERAGE VENDING MACING MACHINE CONTROLSVending Machine Capacity ≥500 to <600 cansStandard beverage veage vending machinesPmmercial-Other_Plug_LoadsNND","IESO - Measure","Non-Residential","Retrofit","Building Plug Load","BEVERAGE VENDING MACHINE CONTROLS","Vending Machine Capacity ≥500 to <600 cans","Standard beverage vending machines",8760,"-","-","-","-","-",1801,0.20873128205128202,5,"PSP-Business-Commercial-Other_Plug_Loads",190,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitBEVERAGE VENDING MACING MACHINE CONTROLSVending Machine Capacity ≥600 to <700 cansStandard beverage veage vending machinesPmmercial-Other_Plug_LoadsNND","IESO - Measure","Non-Residential","Retrofit","Building Plug Load","BEVERAGE VENDING MACHINE CONTROLS","Vending Machine Capacity ≥600 to <700 cans","Standard beverage vending machines",8760,"-","-","-","-","-",1633,0.18926051282051282,5,"PSP-Business-Commercial-Other_Plug_Loads",190,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitBEVERAGE VENDING MACING MACHINE CONTROLSVending Machine Capacity ≥700 to <800 cansStandard beverage veage vending machinesPmmercial-Other_Plug_LoadsNND","IESO - Measure","Non-Residential","Retrofit","Building Plug Load","BEVERAGE VENDING MACHINE CONTROLS","Vending Machine Capacity ≥700 to <800 cans","Standard beverage vending machines",8760,"-","-","-","-","-",1931,0.22379794871794872,5,"PSP-Business-Commercial-Other_Plug_Loads",190,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitBEVERAGE VENDING MACING MACHINE CONTROLSVending Machine Capacity ≥800 cansStandard beverage veage vending machinesPmmercial-Other_Plug_LoadsNND","IESO - Measure","Non-Residential","Retrofit","Building Plug Load","BEVERAGE VENDING MACHINE CONTROLS","Vending Machine Capacity ≥800 cans","Standard beverage vending machines",8760,"-","-","-","-","-",1526,0.17685948717948718,5,"PSP-Business-Commercial-Other_Plug_Loads",190,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitNETWORK PC POWER MANMANAGEMENT SOFTWARECentrally controlled desktop PCNo software installeo software installedPercial-Computer_EquipmentNND","IESO - Measure","Non-Residential","Retrofit","Computer","NETWORK PC POWER MANAGEMENT SOFTWARE","Centrally controlled desktop PC","No software installed",8760,4.2599999999999999E-2,373.17599999999999,7.9000000000000008E-3,69.204000000000008,3.4699999999999995E-2,303.97199999999998,3.8113412307692301E-2,6,"PSP-Business-Commercial-Computer_Equipment",15,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT8 LAMPS & ELECTRONIELECTRONIC BALLAST1 – 4’ 32W LBF4' -T8-32W-Electroniic Ballasts - 1 LampPl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Retrofit","Lighting ","T8 LAMPS & ELECTRONIC BALLAST ","1 – 4’ 32W LBF","4' -T8-32W-Electronic Ballasts - 1 Lamp",3911,4.8000000000000001E-2,187.72800000000001,0.03,117.33,1.8000000000000002E-2,70.39800000000001,1.2148167692307695E-2,13,"PSP-Business-Commercial-Lighting_Small Business",-0.76240135109919116,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT8 LAMPS & ELECTRONIELECTRONIC BALLAST1 – 4’ 25W NBF4' -T8-32W-Electroniic Ballasts - 1 LampPl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Retrofit","Lighting ","T8 LAMPS & ELECTRONIC BALLAST ","1 – 4’ 25W NBF","4' -T8-32W-Electronic Ballasts - 1 Lamp",3911,4.8000000000000001E-2,187.72800000000001,0.03,117.33,1.8000000000000002E-2,70.39800000000001,1.2148167692307695E-2,13,"PSP-Business-Commercial-Lighting_Small Business",-0.51240135109919116,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT8 LAMPS & ELECTRONIELECTRONIC BALLAST1 – 4’ 28W LBF4' -T8-32W-Electroniic Ballasts - 1 LampPl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Retrofit","Lighting ","T8 LAMPS & ELECTRONIC BALLAST ","1 – 4’ 28W LBF","4' -T8-32W-Electronic Ballasts - 1 Lamp",3911,4.8000000000000001E-2,187.72800000000001,0.03,117.33,1.8000000000000002E-2,70.39800000000001,1.2148167692307695E-2,13,"PSP-Business-Commercial-Lighting_Small Business",-1.0124013510991912,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT8 LAMPS & ELECTRONIELECTRONIC BALLAST1 – 4’ 32W BF > 1.1 + Reflector4' -T8-32W-Electroniic Ballasts - 1 LampPl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Retrofit","Lighting ","T8 LAMPS & ELECTRONIC BALLAST ","1 – 4’ 32W BF > 1.1 + Reflector","4' -T8-32W-Electronic Ballasts - 1 Lamp",3911,8.2000000000000003E-2,320.702,0.03,117.33,5.2000000000000005E-2,203.37200000000001,3.509470666666667E-2,13,"PSP-Business-Commercial-Lighting_Small Business",-0.76240135109919116,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT8 LAMPS & ELECTRONIELECTRONIC BALLAST2 – 4’ 32W LBF4' -T8-32W-Electronic Ballasts - 2 LampsPl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Retrofit","Lighting ","T8 LAMPS & ELECTRONIC BALLAST ","2 – 4’ 32W LBF","4' -T8-32W-Electronic Ballasts - 2 Lamps",3911,8.2000000000000003E-2,320.702,5.8000000000000003E-2,226.83800000000002,2.4E-2,93.863999999999976,1.6197556923076919E-2,13,"PSP-Business-Commercial-Lighting_Small Business",-1.5248027021983823,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT8 LAMPS & ELECTRONIELECTRONIC BALLAST2 – 4’ 25W NBF4' -T8-32W-Electronic Ballasts - 2 LampsPl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Retrofit","Lighting ","T8 LAMPS & ELECTRONIC BALLAST ","2 – 4’ 25W NBF","4' -T8-32W-Electronic Ballasts - 2 Lamps",3911,8.2000000000000003E-2,320.702,5.8000000000000003E-2,226.83800000000002,2.4E-2,93.863999999999976,1.6197556923076919E-2,13,"PSP-Business-Commercial-Lighting_Small Business",-1.0248027021983823,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT8 LAMPS & ELECTRONIELECTRONIC BALLAST2 – 4’ 28W LBF4' -T8-32W-Electronic Ballasts - 2 LampsPl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Retrofit","Lighting ","T8 LAMPS & ELECTRONIC BALLAST ","2 – 4’ 28W LBF","4' -T8-32W-Electronic Ballasts - 2 Lamps",3911,8.2000000000000003E-2,320.702,5.8000000000000003E-2,226.83800000000002,2.4E-2,93.863999999999976,1.6197556923076919E-2,13,"PSP-Business-Commercial-Lighting_Small Business",-2.0248027021983823,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT8 LAMPS & ELECTRONIELECTRONIC BALLAST2 – 4’ 32W BF > 1.1 + Reflector4' -T8-32W-Electronic Ballasts - 2 LampsPl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Retrofit","Lighting ","T8 LAMPS & ELECTRONIC BALLAST ","2 – 4’ 32W BF > 1.1 + Reflector","4' -T8-32W-Electronic Ballasts - 2 Lamps",3911,0.14399999999999999,563.18399999999997,5.8000000000000003E-2,226.83800000000002,8.5999999999999993E-2,336.34599999999995,5.8041245641025634E-2,13,"PSP-Business-Commercial-Lighting_Small Business",-1.5248027021983823,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT8 LAMPS & ELECTRONIELECTRONIC BALLAST4 – 4’ 32W LBF4' -T8-32W-Electronic Ballasts - 4 LampsPl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Retrofit","Lighting ","T8 LAMPS & ELECTRONIC BALLAST ","4 – 4’ 32W LBF","4' -T8-32W-Electronic Ballasts - 4 Lamps",3911,0.14399999999999999,563.18399999999997,0.112,438.03199999999998,3.1999999999999987E-2,125.15199999999999,2.1596742564102562E-2,13,"PSP-Business-Commercial-Lighting_Small Business",-3.0496054043967646,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT8 LAMPS & ELECTRONIELECTRONIC BALLAST4 – 4’ 25W NBF4' -T8-32W-Electronic Ballasts - 4 LampsPl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Retrofit","Lighting ","T8 LAMPS & ELECTRONIC BALLAST ","4 – 4’ 25W NBF","4' -T8-32W-Electronic Ballasts - 4 Lamps",3911,0.14399999999999999,563.18399999999997,0.112,438.03199999999998,3.1999999999999987E-2,125.15199999999999,2.1596742564102562E-2,13,"PSP-Business-Commercial-Lighting_Small Business",-2.0496054043967646,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT8 LAMPS & ELECTRONIELECTRONIC BALLAST4 – 4’ 28W LBF4' -T8-32W-Electronic Ballasts - 4 LampsPl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Retrofit","Lighting ","T8 LAMPS & ELECTRONIC BALLAST ","4 – 4’ 28W LBF","4' -T8-32W-Electronic Ballasts - 4 Lamps",3911,0.14399999999999999,563.18399999999997,0.112,438.03199999999998,3.1999999999999987E-2,125.15199999999999,2.1596742564102562E-2,13,"PSP-Business-Commercial-Lighting_Small Business",-4.0496054043967646,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT8 LAMPS & ELECTRONIELECTRONIC BALLAST2 – 4’ 28W LBF4’ –T8 32W-Magneticc Ballasts - 2 LampsPl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Retrofit","Lighting ","T8 LAMPS & ELECTRONIC BALLAST ","2 – 4’ 28W LBF","4’ –T8 32W-Magnetic Ballasts - 2 Lamps",3911,7.0999999999999994E-2,277.68099999999998,4.2999999999999997E-2,168.17299999999997,2.7999999999999997E-2,109.50800000000001,1.8897149743589744E-2,13,"PSP-Business-Commercial-Lighting_Small Business",-16.304171349233201,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitT8 LAMPS & ELECTRONIELECTRONIC BALLAST4 – 4’ 28W LBF4’ –T8 32W-Magneticc Ballasts - 4 LampsPl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Retrofit","Lighting ","T8 LAMPS & ELECTRONIC BALLAST ","4 – 4’ 28W LBF","4’ –T8 32W-Magnetic Ballasts - 4 Lamps",3911,0.14199999999999999,555.36199999999997,8.4000000000000005E-2,328.524,5.7999999999999982E-2,226.83799999999997,3.9144095897435893E-2,13,"PSP-Business-Commercial-Lighting_Small Business",-14.919052970552229,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingMETAL HALIDE DIRECTECT LAMP REPLACEMENT1 – 150W Metal Halide Direct Lamp Replacement ANSI#M152/O175W Metal Halide175W Metal HalidePl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","METAL HALIDE DIRECT LAMP REPLACEMENT","1 – 150W Metal Halide Direct Lamp Replacement ANSI#M152/O","175W Metal Halide",3870,0.17499999999999999,677.25,0.15,580.5,2.4999999999999994E-2,96.75,1.6695576923076921E-2,3,"PSP-Business-Commercial-Lighting_Small Business",0,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingMETAL HALIDE DIRECTECT LAMP REPLACEMENT1 – 360W Metal Halide Direct Lamp Replacement400W Metal Halide400W Metal HalidePl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","METAL HALIDE DIRECT LAMP REPLACEMENT","1 – 360W Metal Halide Direct Lamp Replacement","400W Metal Halide",3870,0.4,1548,0.36,1393.2,4.0000000000000036E-2,154.79999999999995,2.6712923076923068E-2,5,"PSP-Business-Commercial-Lighting_Small Business",0,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingT8 / T5 REPLACEMENTT8 / T5 REPLACEMENT4 – 4’ 32W HBF Fixture (Minimum of 3,100 Lumens Per Lamp)250W Metal Halide250W Metal HalidePl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","T8 / T5 REPLACEMENT","4 – 4’ 32W HBF Fixture (Minimum of 3,100 Lumens Per Lamp)","250W Metal Halide",3870,0.29499999999999998,1141.6499999999999,0.14199999999999999,549.54,0.153,592.1099999999999,0.10217693076923075,13,"PSP-Business-Commercial-Lighting_Small Business",-132.67195127278353,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingT8 / T5 REPLACEMENTT8 / T5 REPLACEMENT3 – 4' 54W T5 High Output Fixture250W Metal Halide250W Metal HalidePl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","T8 / T5 REPLACEMENT","3 – 4' 54W T5 High Output Fixture","250W Metal Halide",3870,0.29499999999999998,1141.6499999999999,0.17899999999999999,692.73,0.11599999999999999,448.91999999999985,7.74674769230769E-2,13,"PSP-Business-Commercial-Lighting_Small Business",-16.278181773709349,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingT8 / T5 REPLACEMENTT8 / T5 REPLACEMENT4 – 4' 54W T5 High Output Fixture250W Metal Halide250W Metal HalidePl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","T8 / T5 REPLACEMENT","4 – 4' 54W T5 High Output Fixture","250W Metal Halide",3870,0.29499999999999998,1141.6499999999999,0.23400000000000001,905.58,6.0999999999999971E-2,236.06999999999982,4.073720769230766E-2,13,"PSP-Business-Commercial-Lighting_Small Business",-4.278181773709349,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingT8 / T5 REPLACEMENTT8 / T5 REPLACEMENT6 – 4’ 32W HBF Fixture (Minimum of 3,100 Lumens Per Lamp)400W Metal Halide400W Metal HalidePl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","T8 / T5 REPLACEMENT","6 – 4’ 32W HBF Fixture (Minimum of 3,100 Lumens Per Lamp)","400W Metal Halide",3870,0.45800000000000002,1772.46,0.222,859.14,0.23600000000000002,913.32,0.15760624615384616,13,"PSP-Business-Commercial-Lighting_Small Business",-82.142277290337674,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingT8 / T5 REPLACEMENTT8 / T5 REPLACEMENT4 – 4' 54W T5 High Output Fixture400W Metal Halide400W Metal HalidePl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","T8 / T5 REPLACEMENT","4 – 4' 54W T5 High Output Fixture","400W Metal Halide",3870,0.45800000000000002,1772.46,0.23400000000000001,905.58,0.224,866.88,0.14959236923076921,13,"PSP-Business-Commercial-Lighting_Small Business",33,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingT8 / T5 REPLACEMENTT8 / T5 REPLACEMENT6 – 4' 54W T5 High Output Fixture400W Metal Halide400W Metal HalidePl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","T8 / T5 REPLACEMENT","6 – 4' 54W T5 High Output Fixture","400W Metal Halide",3870,0.45800000000000002,1772.46,0.34200000000000003,1323.5400000000002,0.11599999999999999,448.91999999999985,7.74674769230769E-2,13,"PSP-Business-Commercial-Lighting_Small Business",45,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingT8 / T5 REPLACEMENTR/DUST PROOF FIXTURE4 – 4’ 32W HBF Vapour / Dust Proof Fixture (Minimum of 3,100 Lumens Per Lamp)250W Metal Halide250W Metal HalidePl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","T8 / T5 REPLACEMENT – VAPOUR/DUST PROOF FIXTURE","4 – 4’ 32W HBF Vapour / Dust Proof Fixture (Minimum of 3,100 Lumens Per Lamp)","250W Metal Halide",3870,0.29499999999999998,1141.6499999999999,0.14199999999999999,549.54,0.153,592.1099999999999,0.10217693076923075,13,"PSP-Business-Commercial-Lighting_Small Business",-128.24695127278352,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingT8 / T5 REPLACEMENTR/DUST PROOF FIXTURE3 – 4' 54W T5 High Output Vapour / Dust Proof Fixture250W Metal Halide250W Metal HalidePl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","T8 / T5 REPLACEMENT – VAPOUR/DUST PROOF FIXTURE","3 – 4' 54W T5 High Output Vapour / Dust Proof Fixture","250W Metal Halide",3870,0.29499999999999998,1141.6499999999999,0.17899999999999999,692.73,0.11599999999999999,448.91999999999985,7.74674769230769E-2,13,"PSP-Business-Commercial-Lighting_Small Business",-0.97818177370935189,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingT8 / T5 REPLACEMENTR/DUST PROOF FIXTURE4 – 4' 54W T5 High Output Vapour / Dust Proof Fixture250W Metal Halide250W Metal HalidePl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","T8 / T5 REPLACEMENT – VAPOUR/DUST PROOF FIXTURE","4 – 4' 54W T5 High Output Vapour / Dust Proof Fixture","250W Metal Halide",3870,0.29499999999999998,1141.6499999999999,0.23400000000000001,905.58,6.0999999999999971E-2,236.06999999999982,4.073720769230766E-2,13,"PSP-Business-Commercial-Lighting_Small Business",12.821818226290645,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingT8 / T5 REPLACEMENTR/DUST PROOF FIXTURE6 – 4’ 32W HBF Vapour / Dust Proof Fixture (Minimum of 3,100 Lumens Per Lamp)400W Metal Halide400W Metal HalidePl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","T8 / T5 REPLACEMENT – VAPOUR/DUST PROOF FIXTURE","6 – 4’ 32W HBF Vapour / Dust Proof Fixture (Minimum of 3,100 Lumens Per Lamp)","400W Metal Halide",3870,0.45800000000000002,1772.46,0.222,859.14,0.23600000000000002,913.32,0.15760624615384616,13,"PSP-Business-Commercial-Lighting_Small Business",-76.817277290337671,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingT8 / T5 REPLACEMENTR/DUST PROOF FIXTURE4 – 4' 54W T5 High Output Vapour / Dust Proof Fixture400W Metal Halide400W Metal HalidePl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","T8 / T5 REPLACEMENT – VAPOUR/DUST PROOF FIXTURE","4 – 4' 54W T5 High Output Vapour / Dust Proof Fixture","400W Metal Halide",3870,0.45800000000000002,1772.46,0.23400000000000001,905.58,0.224,866.88,0.14959236923076921,13,"PSP-Business-Commercial-Lighting_Small Business",48.3,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingT8 / T5 REPLACEMENTR/DUST PROOF FIXTURE6 – 4' 54W T5 High Output Vapour / Dust Proof Fixture400W Metal Halide400W Metal HalidePl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","T8 / T5 REPLACEMENT – VAPOUR/DUST PROOF FIXTURE","6 – 4' 54W T5 High Output Vapour / Dust Proof Fixture","400W Metal Halide",3870,0.45800000000000002,1772.46,0.34200000000000003,1323.5400000000002,0.11599999999999999,448.91999999999985,7.74674769230769E-2,13,"PSP-Business-Commercial-Lighting_Small Business",62.099999999999994,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® LED LAMT LOCATION RATED PAR7W – 11W ENERGY STAR® Qualified LED A Shape11-13W Compact Fluoract Fluorescent LampPl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Retrofit","Lighting ","ENERGY STAR® LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","7W – 11W ENERGY STAR® Qualified LED A Shape","11-13W Compact Fluorescent Lamp",3911,1.2E-2,46.932000000000002,8.9999999999999993E-3,35.198999999999998,3.0000000000000009E-3,11.733000000000004,2.0246946153846162E-3,7,"PSP-Business-Commercial-Lighting_Small Business",2.0656790429714142,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® LED LAMT LOCATION RATED PAR10W – 14W ENERGY STAR® Qualified LED A Shape15-23W Compact Fluoract Fluorescent LampPl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Retrofit","Lighting ","ENERGY STAR® LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","10W – 14W ENERGY STAR® Qualified LED A Shape","15-23W Compact Fluorescent Lamp",3911,1.9E-2,74.308999999999997,1.2E-2,46.932000000000002,6.9999999999999993E-3,27.376999999999995,4.7242874358974351E-3,7,"PSP-Business-Commercial-Lighting_Small Business",2.3285338099133064,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialRetrofitRetrofitENERGY STAR® LED LAMT LOCATION RATED PAR17W – 23W ENERGY STAR® Qualified LED A Shape25+W Compact Fluoresact Fluorescent LampPl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Retrofit","Lighting ","ENERGY STAR® LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","17W – 23W ENERGY STAR® Qualified LED A Shape","25+W Compact Fluorescent Lamp",3911,2.7E-2,105.59699999999999,0.02,78.22,6.9999999999999993E-3,27.376999999999995,4.7242874358974351E-3,7,"PSP-Business-Commercial-Lighting_Small Business",2.3285338099133064,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B987,1)),TRIM(LEFT(C987,20)),TRIM(LEFT(D987,10)),TRIM(RIGHT(D987,10)),TRIM(LEFT(F987,20)),TRIM(RIGHT(F987,20)),TRIM(LEFT(G987,105)),TRIM(LEFT(H987,20)),TRIM(RIGHT(H987,20)),TRIM(LEFT(R987,1)),TRIM(RIGHT(R987,25)),TRIM(LEFT(X987,1)),TRIM(LEFT(AF987,1)),TRIM(LEFT(AG987,1)))","v":"INon-ResidentialRetrofitRetrofitENERGY STAR® LED LAMT LOCATION RATED PAR17W – 23W ENERGY STAR® Qualified LED Wet Location Rated PAR25+W Compact Fluoresnt Lamp WeatherproofPl-Lighting_Small BusinessNND"},"IESO - Measure","Non-Residential","Retrofit","Lighting ","ENERGY STAR® LED LAMPS - OMNIDIRECTIONAL A SHAPE OR WET LOCATION RATED PAR","17W – 23W ENERGY STAR® Qualified LED Wet Location Rated PAR","25+W Compact Fluorescent Lamp Weatherproof",3911,2.7E-2,105.59699999999999,0.02,78.22,6.9999999999999993E-3,27.376999999999995,4.7242874358974351E-3,7,"PSP-Business-Commercial-Lighting_Small Business",3.7142461156982183,"n/a","n/a",0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingENERGY STAR® LED PAR0/38 LAMPS E26 BASE5W – 7W ENERGY STAR® Qualified LED PAR 1620-35W IncandescentW Incandescent PAR16Pl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","ENERGY STAR® LED PAR16/20/30/38 LAMPS E26 BASE ","5W – 7W ENERGY STAR® Qualified LED PAR 16","20-35W Incandescent PAR16",3911,2.75E-2,107.55249999999999,6.0000000000000001E-3,23.466000000000001,2.1499999999999998E-2,84.086500000000001,1.451031141025641E-2,8,"PSP-Business-Commercial-Lighting_Small Business",-140.24,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingENERGY STAR® LED PAR0/38 LAMPS E26 BASE8W – 12W ENERGY STAR® Qualified LED PAR 1635-50W IncandescentW Incandescent PAR16Pl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","ENERGY STAR® LED PAR16/20/30/38 LAMPS E26 BASE ","8W – 12W ENERGY STAR® Qualified LED PAR 16","35-50W Incandescent PAR16",3911,4.2500000000000003E-2,166.2175,0.01,39.11,3.2500000000000001E-2,127.1075,2.1934191666666669E-2,8,"PSP-Business-Commercial-Lighting_Small Business",-140.24,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingENERGY STAR® LED PAR0/38 LAMPS E26 BASE8W – 12W ENERGY STAR® Qualified LED PAR 2050-75W IncandescentW Incandescent PAR20Pl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","ENERGY STAR® LED PAR16/20/30/38 LAMPS E26 BASE ","8W – 12W ENERGY STAR® Qualified LED PAR 20","50-75W Incandescent PAR20",3911,6.25E-2,244.4375,0.01,39.11,5.2499999999999998E-2,205.32749999999999,3.5432155769230762E-2,8,"PSP-Business-Commercial-Lighting_Small Business",-140.24,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingENERGY STAR® LED PAR0/38 LAMPS E26 BASE8W – 12W ENERGY STAR® Qualified LED PAR 3035-50W IncandescentW Incandescent PAR30Pl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","ENERGY STAR® LED PAR16/20/30/38 LAMPS E26 BASE ","8W – 12W ENERGY STAR® Qualified LED PAR 30","35-50W Incandescent PAR30",3911,4.2500000000000003E-2,166.2175,0.01,39.11,3.2500000000000001E-2,127.1075,2.1934191666666669E-2,8,"PSP-Business-Commercial-Lighting_Small Business",-140.24,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingENERGY STAR® LED PAR0/38 LAMPS E26 BASE14W – 18W ENERGY STAR® Qualified LED PAR 3075-100W IncandescentW Incandescent PAR30Pl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","ENERGY STAR® LED PAR16/20/30/38 LAMPS E26 BASE ","14W – 18W ENERGY STAR® Qualified LED PAR 30","75-100W Incandescent PAR30",3911,8.7499999999999994E-2,342.21249999999998,1.6E-2,62.576000000000001,7.1499999999999994E-2,279.63649999999996,4.825522166666666E-2,8,"PSP-Business-Commercial-Lighting_Small Business",-140.24,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingENERGY STAR® LED PAR0/38 LAMPS E26 BASE14W – 18W ENERGY STAR® Qualified LED PAR 3860-75W IncandescentW Incandescent PAR38Pl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","ENERGY STAR® LED PAR16/20/30/38 LAMPS E26 BASE ","14W – 18W ENERGY STAR® Qualified LED PAR 38","60-75W Incandescent PAR38",3911,6.7500000000000004E-2,263.99250000000001,1.6E-2,62.576000000000001,5.1500000000000004E-2,201.41650000000001,3.475725756410257E-2,8,"PSP-Business-Commercial-Lighting_Small Business",-140.24,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingENERGY STAR® LED PAR0/38 LAMPS E26 BASE19W – 25W ENERGY STAR® Qualified LED PAR 3875-100W IncandescentW Incandescent PAR38Pl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","ENERGY STAR® LED PAR16/20/30/38 LAMPS E26 BASE ","19W – 25W ENERGY STAR® Qualified LED PAR 38","75-100W Incandescent PAR38",3911,8.7499999999999994E-2,342.21249999999998,2.1999999999999999E-2,86.042000000000002,6.5500000000000003E-2,256.17049999999995,4.420583243589743E-2,8,"PSP-Business-Commercial-Lighting_Small Business",-140.24,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingENERGY STAR® LED LAM16 OR MR16 GU10 BASE5W – 7W ENERGY STAR® Qualified LED MR 16 / PAR 1620-35W Halogen or Inogen or IncandescentPl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","ENERGY STAR® LED LAMPS - PAR16 OR MR16 GU10 BASE","5W – 7W ENERGY STAR® Qualified LED MR 16 / PAR 16","20-35W Halogen or Incandescent",3911,2.75E-2,107.55249999999999,6.0000000000000001E-3,23.466000000000001,2.1499999999999998E-2,84.086500000000001,1.451031141025641E-2,7,"PSP-Business-Commercial-Lighting_Small Business",-50.12,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingENERGY STAR® LED LAM16 OR MR16 GU10 BASE7W – 10W ENERGY STAR® Qualified LED MR 16 / PAR 1635-50W Halogen or Inogen or IncandescentPl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","ENERGY STAR® LED LAMPS - PAR16 OR MR16 GU10 BASE","7W – 10W ENERGY STAR® Qualified LED MR 16 / PAR 16","35-50W Halogen or Incandescent",3911,4.2500000000000003E-2,166.2175,8.5000000000000006E-3,33.243500000000004,3.4000000000000002E-2,132.97399999999999,2.2946538974358971E-2,7,"PSP-Business-Commercial-Lighting_Small Business",-50.12,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingENERGY STAR® LED LAMPS - MR16 GU5.3 BASE5W – 7W ENERGY STAR® Qualified LED MR 1620-35W Halogen or Inogen or IncandescentPl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","ENERGY STAR® LED LAMPS - MR16 GU5.3 BASE","5W – 7W ENERGY STAR® Qualified LED MR 16","20-35W Halogen or Incandescent",3911,2.75E-2,107.55249999999999,6.0000000000000001E-3,23.466000000000001,2.1499999999999998E-2,84.086500000000001,1.451031141025641E-2,7,"PSP-Business-Commercial-Lighting_Small Business",-50.12,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["INon-ResidentialSmall Busis LightingENERGY STAR® LED LAMPS - MR16 GU5.3 BASE7W – 12W ENERGY STAR® Qualified LED MR 1650-60W Halogen or Inogen or IncandescentPl-Lighting_Small BusinessNND","IESO - Measure","Non-Residential","Small Business Lighting","Lighting ","ENERGY STAR® LED LAMPS - MR16 GU5.3 BASE","7W – 12W ENERGY STAR® Qualified LED MR 16","50-60W Halogen or Incandescent",3911,5.5E-2,215.10499999999999,9.4999999999999998E-3,37.154499999999999,4.5499999999999999E-2,177.95049999999998,3.0707868333333329E-2,7,"PSP-Business-Commercial-Lighting_Small Business",-50.12,0.94399999999999995,0.94499999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialCoupon Proon ProgramDIMMER SWITCH (HARD-SWITCH (HARD-WIRED)Hard-Wired Dimmer2 x 60W Incandescentor a ceiling fixturePumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Controls for Lighting ","DIMMER SWITCH (HARD-WIRED)","Hard-Wired Dimmer","2 x 60W Incandescent bulbs with a conventional On/Off switch for a ceiling fixture",985.5,0.12,118.25999999999999,9.6000000000000002E-2,94.608000000000004,2.3999999999999994E-2,23.651999999999987,1.4858307692307685E-3,10,"PSP-Consumer-Residential-Lighting",28.84,1.03,1.03,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramHEAVY DUTY PLUG-IN TS (HOLIDAY LIGHTING)Holiday Lighting TimersNo holiday lightingliday lighting timerPal-Holiday_Lighting_TimerNND","IESO - Measure","Residential","Coupon Program","Controls for Lighting ","HEAVY DUTY PLUG-IN TIMERS (HOLIDAY LIGHTING)","Holiday Lighting Timers","No holiday lighting timer","-","-",40.6,"-",37,"-",3.6000000000000014,0,10,"PSP-Consumer-Residential-Holiday_Lighting_Timer",24.12,0.98,0.98,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramHEAVY DUTY PLUG-IN TS (OUTDOOR LIGHTING)Outdoor Lighting TimersNo outdoor lightingtdoor lighting timerPal-Outdoor_Lighting_TimerNND","IESO - Measure","Residential","Coupon Program","Controls for Lighting ","HEAVY DUTY PLUG-IN TIMERS (OUTDOOR LIGHTING)","Outdoor Lighting Timers","No outdoor lighting timer","-","-",295.10000000000002,"-",268,"-",27.100000000000023,1.1534871794871805E-3,10,"PSP-Consumer-Residential-Outdoor_Lighting_Timer",24.12,0.98,0.98,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramLIGHTING TIMERS (HAR(HARD-WIRED, INDOOR)Hard-Wired Indoor TimersConventional light fh no control devicesPumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Controls for Lighting ","LIGHTING TIMERS (HARD-WIRED, INDOOR)","Hard-Wired Indoor Timers","Conventional light fixtures with no control devices","-",0.12,107.30999999999999,0.12,42.923999999999999,0,64.385999999999996,4.0447615384615384E-3,10,"PSP-Consumer-Residential-Lighting",25.37,1.03,1.03,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramMOTION SENSORS (HARD(HARD-WIRED, INDOOR)Hard-Wired Indoor Motion SensorConventional light fh no control devicesPumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Controls for Lighting ","MOTION SENSORS (HARD-WIRED, INDOOR)","Hard-Wired Indoor Motion Sensor","Conventional light fixtures with no control devices","-",0.12,77.745000000000005,0.12,35.762700000000002,0,41.982300000000002,2.6373496153846159E-3,10,"PSP-Consumer-Residential-Lighting",30.97,1.03,1.03,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramPROGRAMMABLE THERMOSERMOSTAT (BASEBOARD)Programmable Thermostat for Baseboard HeatersNon-programmable theon baseboard heatersPential-Space_Heating_RoomNND","IESO - Measure","Residential","Coupon Program","Controls for Space Cooling and Heating - Residential      ","PROGRAMMABLE THERMOSTAT (BASEBOARD)","Programmable Thermostat for Baseboard Heaters","Non-programmable thermostats installed on baseboard heaters","-","-",2486.34,"-",2423.19,"-",63.150000000000091,9.3016156357808535E-6,11,"PSP-Consumer-Residential-Space_Heating_Room",29.27,0.96,0.96,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIQUALIFIED LED BULBSGeneral Pupose LEDsBaseline mix (incandt/halogen, CFL, LED)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting","ENERGY STAR® QUALIFIED LED BULBS","General Pupose LEDs","Baseline mix (incandescent/halogen, CFL, LED)",1277,3.1E-2,39.586999999999996,1.4999999999999999E-2,19.154999999999998,1.6E-2,20.431999999999999,1.2835487179487181E-3,20,"PSP-Consumer-Residential-Lighting",1.46,1.17,1.17,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIQUALIFIED LED BULBSSpecialty LEDs (Flood/Reflector)Baseline mix (incandt/halogen, CFL, LED)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting","ENERGY STAR® QUALIFIED LED BULBS","Specialty LEDs (Flood/Reflector)","Baseline mix (incandescent/halogen, CFL, LED)",1736,2.8000000000000001E-2,48.608000000000004,1.2E-2,20.832000000000001,1.6E-2,27.776000000000003,1.7449025641025644E-3,17,"PSP-Consumer-Residential-Lighting",-22.79,1.1200000000000001,1.1200000000000001,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIQUALIFIED LED BULBSSpecialty LEDs (Globe)Baseline mix (incandt/halogen, CFL, LED)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting","ENERGY STAR® QUALIFIED LED BULBS","Specialty LEDs (Globe)","Baseline mix (incandescent/halogen, CFL, LED)",1213,2.01E-2,24.3813,6.7000000000000002E-3,8.1271000000000004,1.3399999999999999E-2,16.254199999999997,1.0210971794871793E-3,21,"PSP-Consumer-Residential-Lighting",-1.64,1.1200000000000001,1.1200000000000001,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIQUALIFIED LED BULBSSpecialty LEDs (Candle)Baseline mix (incandt/halogen, CFL, LED)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting","ENERGY STAR® QUALIFIED LED BULBS","Specialty LEDs (Candle)","Baseline mix (incandescent/halogen, CFL, LED)",1710,8.9999999999999993E-3,15.389999999999999,4.7999999999999996E-3,8.2079999999999984,4.1999999999999997E-3,7.1820000000000004,4.5117692307692308E-4,13,"PSP-Consumer-Residential-Lighting",0.66,1.1200000000000001,1.1200000000000001,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® CEILINGGY STAR® CEILING FAN-Existing Ceiling FanExisting Ceiling FanPumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting ","ENERGY STAR® CEILING FAN","-","Existing Ceiling Fan","-","-",139.1,"-",68.900000000000006,"-",70.199999999999989,4.409999999999999E-3,10,"PSP-Consumer-Residential-Lighting",45,0.94,0.94,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® CEILINGGY STAR® CEILING FAN-Existing Light Fixtuisting Light FixturePumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting ","ENERGY STAR® CEILING FAN","-","Existing Light Fixture","-","-",104.3,"-",68.900000000000006,"-",35.399999999999991,2.2238461538461535E-3,10,"PSP-Consumer-Residential-Lighting",45,0.94,0.94,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIINDOOR LIGHT FIXTUREHard Wired (per socket)Baseline mix (incandnt and fluorescents)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting ","ENERGY STAR® QUALIFIED INDOOR LIGHT FIXTURE","Hard Wired (per socket)","Baseline mix (incandescent and fluorescents)",1330,4.2999999999999997E-2,57.19,1.6E-2,21.28,2.6999999999999996E-2,35.909999999999997,2.2558846153846153E-3,16,"PSP-Consumer-Residential-Lighting",15.37,1.02,1.02,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIRESCENT LAMPS (CFLS)19W Dimmable CFLBaseline mix (incandandescent, CFL, LED)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting ","ENERGY STAR® QUALIFIED SPECIALTY COMPACT FLUORESCENT LAMPS (CFLS)","19W Dimmable CFL","Baseline mix (incandescent, CFL, LED)",758.36148648648634,3.7900000000000003E-2,28.741900337837833,1.9E-2,14.408868243243241,1.8900000000000004E-2,14.333032094594593,9.0040842645530141E-4,15,"PSP-Consumer-Residential-Lighting",-5.37,1.1200000000000001,1.1200000000000001,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIRESCENT LAMPS (CFLS)Chandelier CFLsBaseline mix (incandandescent, CFL, LED)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting ","ENERGY STAR® QUALIFIED SPECIALTY COMPACT FLUORESCENT LAMPS (CFLS)","Chandelier CFLs","Baseline mix (incandescent, CFL, LED)",1163.890949177634,1.15E-2,13.384745915542791,5.0000000000000001E-3,5.8194547458881702,6.4999999999999997E-3,7.5652911696546203,4.7525547091420049E-4,7,"PSP-Consumer-Residential-Lighting",-4.95,1.1200000000000001,1.1200000000000001,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIRESCENT LAMPS (CFLS)Covered CFLsBaseline mix (incandandescent, CFL, LED)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting ","ENERGY STAR® QUALIFIED SPECIALTY COMPACT FLUORESCENT LAMPS (CFLS)","Covered CFLs","Baseline mix (incandescent, CFL, LED)",1210.0439118505853,1.3299999999999999E-2,16.093584027612785,7.0000000000000001E-3,8.4703073829540969,6.2999999999999992E-3,7.6232766446586879,4.7889814819009703E-4,7,"PSP-Consumer-Residential-Lighting",-1.67,1.1200000000000001,1.1200000000000001,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIRESCENT LAMPS (CFLS)Globe CFLsBaseline mix (incandandescent, CFL, LED)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting ","ENERGY STAR® QUALIFIED SPECIALTY COMPACT FLUORESCENT LAMPS (CFLS)","Globe CFLs","Baseline mix (incandescent, CFL, LED)",1038.7523206462213,1.3299999999999999E-2,13.815405864594743,7.0000000000000001E-3,7.2712662445235487,6.2999999999999992E-3,6.5441396200711939,4.1110620690190832E-4,8,"PSP-Consumer-Residential-Lighting",-1.67,1.1200000000000001,1.1200000000000001,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIRESCENT LAMPS (CFLS)26W, IndoorBaseline mix (incandandescent, CFL, LED)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting ","ENERGY STAR® QUALIFIED SPECIALTY COMPACT FLUORESCENT LAMPS (CFLS)","26W, Indoor","Baseline mix (incandescent, CFL, LED)",1201.6375427614141,5.8299999999999998E-2,70.055468742990442,2.5999999999999999E-2,31.242576111796765,3.2299999999999995E-2,38.812892631193677,2.4382458191390902E-3,7,"PSP-Consumer-Residential-Lighting",-7.98,1.1200000000000001,1.1200000000000001,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIRESCENT LAMPS (CFLS)26W, OutdoorBaseline mix (incandandescent, CFL, LED)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting ","ENERGY STAR® QUALIFIED SPECIALTY COMPACT FLUORESCENT LAMPS (CFLS)","26W, Outdoor","Baseline mix (incandescent, CFL, LED)",1423.5,5.8299999999999998E-2,82.990049999999997,2.5999999999999999E-2,37.010999999999996,3.2299999999999995E-2,45.979050000000001,2.8884275000000004E-3,7,"PSP-Consumer-Residential-Lighting",-6.98,1.1200000000000001,1.1200000000000001,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIRESCENT LAMPS (CFLS)High Wattage 3-Way CFLBaseline mix (incandandescent, CFL, LED)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting ","ENERGY STAR® QUALIFIED SPECIALTY COMPACT FLUORESCENT LAMPS (CFLS)","High Wattage 3-Way CFL","Baseline mix (incandescent, CFL, LED)",1606.0000000000002,4.8899999999999999E-2,78.533400000000015,2.1999999999999999E-2,35.332000000000001,2.69E-2,43.201400000000014,2.7139341025641034E-3,6,"PSP-Consumer-Residential-Lighting",-10.58,1.1200000000000001,1.1200000000000001,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIRESCENT LAMPS (CFLS)Low Wattage 3-Way CFLBaseline mix (incandandescent, CFL, LED)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting ","ENERGY STAR® QUALIFIED SPECIALTY COMPACT FLUORESCENT LAMPS (CFLS)","Low Wattage 3-Way CFL","Baseline mix (incandescent, CFL, LED)",1606.0000000000002,3.7900000000000003E-2,60.867400000000011,1.9E-2,30.514000000000003,1.8900000000000004E-2,30.353400000000008,1.9068161538461543E-3,6,"PSP-Consumer-Residential-Lighting",-7.72,1.1200000000000001,1.1200000000000001,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramCLOTHESLINESCLOTHESLINESOutdoor clothesline umbrella stands or clothesline kitsClothes Dryer (141 lDryer (141 loads/yr)Pr-Residential-ClotheslineNND","IESO - Measure","Residential","Coupon Program","Miscellaneous       ","CLOTHESLINES","Outdoor clothesline umbrella stands or clothesline kits","Clothes Dryer (141 loads/yr)","-","-",217.4,"-",0,"-",217.4,0.14850092307692309,10,"PSP-Consumer-Residential-Clothesline",76.75,0.89,0.89,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramHEAVY DUTY PLUG-IN TDUTY PLUG-IN TIMERSSpa Pump TimerNo timer on the spaimer on the spa pumpPming_Pool_And_Spa_HeatersNND","IESO - Measure","Residential","Coupon Program","Miscellaneous       ","HEAVY DUTY PLUG-IN TIMERS","Spa Pump Timer","No timer on the spa pump","-","-",808,"-",505,"-",303,5.5083846153846157E-2,10,"PSP-Consumer-Residential-Swimming_Pool_And_Spa_Heaters",24.12,0.98,0.98,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramHEAVY DUTY PLUG-IN TDUTY PLUG-IN TIMERSCar Block Heater TimerNo timer on the carthe car block heaterPidential-Car_Block_HeaterNND","IESO - Measure","Residential","Coupon Program","Miscellaneous       ","HEAVY DUTY PLUG-IN TIMERS","Car Block Heater Timer","No timer on the car block heater","-","-",637.79999999999995,"-",465,"-",172.79999999999995,0,10,"PSP-Consumer-Residential-Car_Block_Heater",24.12,0.98,0.98,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramHEAVY DUTY PLUG-IN TDUTY PLUG-IN TIMERSPool Pump TimerNo timer on the pooler on the pool pumpsPntial-Swimming_Pool_PumpsNND","IESO - Measure","Residential","Coupon Program","Miscellaneous       ","HEAVY DUTY PLUG-IN TIMERS","Pool Pump Timer","No timer on the pool pumps","-","-",1955,"-",1106,"-",849,0.15434384615384616,10,"PSP-Consumer-Residential-Swimming_Pool_Pumps",24.12,0.98,0.98,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramPOWER BAR WITH INTEGITH INTEGRATED TIMER-No Power BarNo Power BarPmer-Residential-Power_BarNND","IESO - Measure","Residential","Coupon Program","Miscellaneous       ","POWER BAR WITH INTEGRATED TIMER","-","No Power Bar","-","-",54.37,"-",32.58,"-",21.79,6.2576410256410251E-4,10,"PSP-Consumer-Residential-Power_Bar",44.99,1.07,1.07,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramPOWER BAR, SMART (WI(WITH AUTO SHUT-OFF)-No Power BarNo Power BarPmer-Residential-Power_BarNND","IESO - Measure","Residential","Coupon Program","Miscellaneous       ","POWER BAR, SMART (WITH AUTO SHUT-OFF)","-","No Power Bar","-","-",32.14,"-",18.48,"-",13.66,3.9228717948717947E-4,10,"PSP-Consumer-Residential-Power_Bar",24.99,1.07,1.07,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramWEATHERSTRIPPING (DORIPPING (DOOR FRAME)New Weatherstripping (Electric Heat)No Weatherstrippingping (Electric Heat)Pidential-WeatherstrippingNND","IESO - Measure","Residential","Coupon Program","Thermal Envelope","WEATHERSTRIPPING (DOOR FRAME)","New Weatherstripping (Electric Heat)","No Weatherstripping (Electric Heat)","-","-",3860.8581199999999,"-",3822.573515305276,"-",38.284604694723839,4.4174543878527499E-4,13,"PSP-Consumer-Residential-Weatherstripping",17.96,0.85,0.85,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramWEATHERSTRIPPING (DORIPPING (DOOR FRAME)Replaced Existing Weatherstripping (Electric Heat)With Existing Weatheping (Electric Heat)Pidential-WeatherstrippingNND","IESO - Measure","Residential","Coupon Program","Thermal Envelope","WEATHERSTRIPPING (DOOR FRAME)","Replaced Existing Weatherstripping (Electric Heat)","With Existing Weatherstripping (Electric Heat)","-","-",3860.8581199999999,"-",3832.1446673714058,"-",28.713452628594041,3.3130906879146965E-4,13,"PSP-Consumer-Residential-Weatherstripping",17.96,0.85,0.85,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramWEATHERSTRIPPING (DORIPPING (DOOR FRAME)Added to Existing Weatherstripping (Electric Heat)With Existing Weatheping (Electric Heat)Pidential-WeatherstrippingNND","IESO - Measure","Residential","Coupon Program","Thermal Envelope","WEATHERSTRIPPING (DOOR FRAME)","Added to Existing Weatherstripping (Electric Heat)","With Existing Weatherstripping (Electric Heat)","-","-",3860.8581199999999,"-",3841.7158194375402,"-",19.142300562459695,2.2087269879761187E-4,13,"PSP-Consumer-Residential-Weatherstripping",17.96,0.85,0.85,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramWEATHERSTRIPPING (FONG (FOAM OR V-STRIP)New Weatherstripping (Electric Heat)No Weatherstrippingping (Electric Heat)Pidential-WeatherstrippingNND","IESO - Measure","Residential","Coupon Program","Thermal Envelope","WEATHERSTRIPPING (FOAM OR V-STRIP)","New Weatherstripping (Electric Heat)","No Weatherstripping (Electric Heat)","-","-",3860.9,"-",3836.7,"-",24.200000000000273,2.7923076923077234E-4,13,"PSP-Consumer-Residential-Weatherstripping",11.5,0.85,0.85,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramWEATHERSTRIPPING (FONG (FOAM OR V-STRIP)Replaced Existing Weatherstripping (Electric Heat)With Existing Weatheping (Electric Heat)Pidential-WeatherstrippingNND","IESO - Measure","Residential","Coupon Program","Thermal Envelope","WEATHERSTRIPPING (FOAM OR V-STRIP)","Replaced Existing Weatherstripping (Electric Heat)","With Existing Weatherstripping (Electric Heat)","-","-",3860.9,"-",3842.8,"-",18.099999999999909,2.0884615384615278E-4,13,"PSP-Consumer-Residential-Weatherstripping",11.5,0.85,0.85,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramWEATHERSTRIPPING (FONG (FOAM OR V-STRIP)Added to Existing Weatherstripping (Electric Heat)With Existing Weatheping (Electric Heat)Pidential-WeatherstrippingNND","IESO - Measure","Residential","Coupon Program","Thermal Envelope","WEATHERSTRIPPING (FOAM OR V-STRIP)","Added to Existing Weatherstripping (Electric Heat)","With Existing Weatherstripping (Electric Heat)","-","-",3860.9,"-",3848.8,"-",12.099999999999909,1.3961538461538357E-4,13,"PSP-Consumer-Residential-Weatherstripping",11.5,0.85,0.85,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramHOT WATER PIPE WRAPHOT WATER PIPE WRAPPer 3' Pipe Wrap (3/4\" Pipe)No pipe insulationNo pipe insulationPential-Domestic_Hot_WaterNND","IESO - Measure","Residential","Coupon Program","Water Heating - Residential","HOT WATER PIPE WRAP","Per 3' Pipe Wrap (3/4\" Pipe)","No pipe insulation","-","-","-","-","-","-",4.7,4.254102564102564E-4,15,"PSP-Consumer-Residential-Domestic_Hot_Water",0.7,0.8,0.8,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramWATER HEATER BLANKETWATER HEATER BLANKETNew Electric Water Heater BlanketNo Water Heater BlanWater Heater BlanketPtial-Water_Heater_BlanketNND","IESO - Measure","Residential","Coupon Program","Water Heating - Residential","WATER HEATER BLANKET","New Electric Water Heater Blanket","No Water Heater Blanket",8760,"-",802,"-",532,"-",270,3.1223076923076923E-2,7,"PSP-Consumer-Residential-Water_Heater_Blanket",44.49,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramWATER HEATER BLANKETR BLANKET (REPLACED)New Electric Water Heater BlanketOld Water Heater BlaWater Heater BlanketPtial-Water_Heater_BlanketNND","IESO - Measure","Residential","Coupon Program","Water Heating - Residential","WATER HEATER BLANKET (REPLACED)","New Electric Water Heater Blanket","Old Water Heater Blanket","-","-",802,"-",734,"-",68,7.8635897435897443E-3,7,"PSP-Consumer-Residential-Water_Heater_Blanket",44.49,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
[{"$f":"CONCATENATE(TRIM(LEFT(B1035,1)),TRIM(LEFT(C1035,20)),TRIM(LEFT(D1035,10)),TRIM(RIGHT(D1035,10)),TRIM(LEFT(F1035,20)),TRIM(RIGHT(F1035,20)),TRIM(LEFT(G1035,105)),TRIM(LEFT(H1035,20)),TRIM(RIGHT(H1035,20)),TRIM(LEFT(R1035,1)),TRIM(RIGHT(R1035,25)),TRIM(LEFT(X1035,1)),TRIM(LEFT(AF1035,1)),TRIM(LEFT(AG1035,1)))","v":"IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIRESCENT LAMPS (CFLS)9 W General Service Lamp, Screw-InBaseline mix (incandandescent, CFL, LED)Pumer-Residential-LightingNND"},"IESO - Measure","Residential","Coupon Program","Lighting ","ENERGY STAR® QUALIFIED STANDARD SPIRAL COMPACT FLUORESCENT LAMPS (CFLS)","9 W General Service Lamp, Screw-In","Baseline mix (incandescent, CFL, LED)",985.5,1.7999999999999999E-2,17.738999999999997,8.9999999999999993E-3,8.8694999999999986,8.9999999999999993E-3,8.8694999999999986,5.5718653846153837E-4,11,"PSP-Consumer-Residential-Lighting",-3.81,0.95,0.95,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIRESCENT LAMPS (CFLS)11 W General Service Lamp, Screw-InBaseline mix (incandandescent, CFL, LED)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting ","ENERGY STAR® QUALIFIED STANDARD SPIRAL COMPACT FLUORESCENT LAMPS (CFLS)","11 W General Service Lamp, Screw-In","Baseline mix (incandescent, CFL, LED)",985.5,0.02,19.71,1.0999999999999999E-2,10.840499999999999,9.0000000000000011E-3,8.8695000000000022,5.5718653846153869E-4,11,"PSP-Consumer-Residential-Lighting",-2.39,0.95,0.95,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIRESCENT LAMPS (CFLS)13 W General Service Lamp, Screw-InBaseline mix (incandandescent, CFL, LED)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting ","ENERGY STAR® QUALIFIED STANDARD SPIRAL COMPACT FLUORESCENT LAMPS (CFLS)","13 W General Service Lamp, Screw-In","Baseline mix (incandescent, CFL, LED)",985.5,2.7E-2,26.608499999999999,1.2999999999999999E-2,12.811499999999999,1.4E-2,13.797000000000001,8.6673461538461542E-4,11,"PSP-Consumer-Residential-Lighting",-1.38,0.95,0.95,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIRESCENT LAMPS (CFLS)15 W General Service Lamp, Screw-InBaseline mix (incandandescent, CFL, LED)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting ","ENERGY STAR® QUALIFIED STANDARD SPIRAL COMPACT FLUORESCENT LAMPS (CFLS)","15 W General Service Lamp, Screw-In","Baseline mix (incandescent, CFL, LED)",985.5,2.8000000000000001E-2,27.594000000000001,1.4999999999999999E-2,14.782499999999999,1.3000000000000001E-2,12.811500000000002,8.0482500000000022E-4,11,"PSP-Consumer-Residential-Lighting",-0.49,0.95,0.95,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIRESCENT LAMPS (CFLS)18 W General Service Lamp, Screw-InBaseline mix (incandandescent, CFL, LED)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting ","ENERGY STAR® QUALIFIED STANDARD SPIRAL COMPACT FLUORESCENT LAMPS (CFLS)","18 W General Service Lamp, Screw-In","Baseline mix (incandescent, CFL, LED)",985.5,3.5000000000000003E-2,34.492500000000007,1.7999999999999999E-2,17.738999999999997,1.7000000000000005E-2,16.75350000000001,1.0524634615384622E-3,11,"PSP-Consumer-Residential-Lighting",-0.09,0.95,0.95,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIRESCENT LAMPS (CFLS)20 W General Service Lamp, Screw-InBaseline mix (incandandescent, CFL, LED)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting ","ENERGY STAR® QUALIFIED STANDARD SPIRAL COMPACT FLUORESCENT LAMPS (CFLS)","20 W General Service Lamp, Screw-In","Baseline mix (incandescent, CFL, LED)",985.5,3.6999999999999998E-2,36.463499999999996,0.02,19.71,1.6999999999999998E-2,16.753499999999995,1.0524634615384613E-3,11,"PSP-Consumer-Residential-Lighting",-0.77,0.95,0.95,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIRESCENT LAMPS (CFLS)23 W General Service Lamp, Screw-InBaseline mix (incandandescent, CFL, LED)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting ","ENERGY STAR® QUALIFIED STANDARD SPIRAL COMPACT FLUORESCENT LAMPS (CFLS)","23 W General Service Lamp, Screw-In","Baseline mix (incandescent, CFL, LED)",985.5,4.7E-2,46.3185,2.3E-2,22.666499999999999,2.4E-2,23.652000000000001,1.4858307692307694E-3,11,"PSP-Consumer-Residential-Lighting",-1.1200000000000001,0.95,0.95,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIRESCENT LAMPS (CFLS)25 W General Service Lamp, Screw-InBaseline mix (incandandescent, CFL, LED)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting ","ENERGY STAR® QUALIFIED STANDARD SPIRAL COMPACT FLUORESCENT LAMPS (CFLS)","25 W General Service Lamp, Screw-In","Baseline mix (incandescent, CFL, LED)",985.5,4.8000000000000001E-2,47.304000000000002,2.5000000000000001E-2,24.637500000000003,2.3E-2,22.666499999999999,1.4239211538461538E-3,11,"PSP-Consumer-Residential-Lighting",-2.04,0.95,0.95,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialCoupon Proon ProgramENERGY STAR® QUALIFIRESCENT LAMPS (CFLS)27 W General Service Lamp, Screw-InBaseline mix (incandandescent, CFL, LED)Pumer-Residential-LightingNND","IESO - Measure","Residential","Coupon Program","Lighting ","ENERGY STAR® QUALIFIED STANDARD SPIRAL COMPACT FLUORESCENT LAMPS (CFLS)","27 W General Service Lamp, Screw-In","Baseline mix (incandescent, CFL, LED)",985.5,4.9000000000000002E-2,48.289500000000004,2.7E-2,26.608499999999999,2.2000000000000002E-2,21.681000000000004,1.3620115384615388E-3,11,"PSP-Consumer-Residential-Lighting",-1.44,0.95,0.95,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["IResidentialApplianceRetirementENERGY STAR® FREEZERReplace With NewStandard FreezerStandard FreezerPumer-Residential-FreezersNND","IESO - Measure","Residential","Appliance Retirement","Household Appliances","ENERGY STAR® FREEZER                                                                                ","Replace With New","Standard Freezer",8760,"-",1302.1479999999999,"-",405.62,"-",896.52799999999991,0.1218358564102564,11,"PSP-Consumer-Residential-Freezers",33,0.43,0.43,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialApplianceRetirementENERGY STAR® FREEZERNo ReplacementStandard FreezerStandard FreezerPumer-Residential-FreezersNND","IESO - Measure","Residential","Appliance Retirement","Household Appliances","ENERGY STAR® FREEZER                                                                                ","No Replacement","Standard Freezer",8760,"-",1183.5,"-",41,"-",1142.5,0.1552628205128205,11,"PSP-Consumer-Residential-Freezers",0,0.43,0.43,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialApplianceRetirementENERGY STAR® REFRIGEReplace With NewStandard Refrigeratotandard RefrigeratorPResidential-RefrigeratorsNND","IESO - Measure","Residential","Appliance Retirement","Household Appliances","ENERGY STAR® REFRIGERATOR                                                                           ","Replace With New","Standard Refrigerator",8760,"-",1214,"-",459.8,"-",754.2,9.7465846153846167E-2,14,"PSP-Consumer-Residential-Refrigerators",30,0.45,0.45,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialApplianceRetirementENERGY STAR® REFRIGENo ReplacementStandard Refrigeratotandard RefrigeratorPResidential-RefrigeratorsNND","IESO - Measure","Residential","Appliance Retirement","Household Appliances","ENERGY STAR® REFRIGERATOR                                                                           ","No Replacement","Standard Refrigerator",8760,"-",1125.3779999999999,"-",155.05000000000001,"-",970.32799999999997,0.12539623384615384,14,"PSP-Consumer-Residential-Refrigerators",0,0.45,0.45,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialApplianceRetirementENERGY STAR® DEHUMIDY STAR® DEHUMIDIFIERReplace With NewNon-Energy Star® Dehy Star® DehumidifierPResidential-DehumidifiersNND","IESO - Measure","Residential","Appliance Retirement","Space Cooling and Heating","ENERGY STAR® DEHUMIDIFIER","Replace With New","Non-Energy Star® Dehumidifier",4032,0.24424999999999999,984.81600000000003,8.8800000000000004E-2,358.04160000000002,0.15544999999999998,626.77440000000001,0.1910858363076923,12,"PSP-Consumer-Residential-Dehumidifiers",40,0.35,0.35,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialApplianceRetirementENERGY STAR® DEHUMIDY STAR® DEHUMIDIFIERNo ReplacementNon-Energy Star® Dehy Star® DehumidifierPResidential-DehumidifiersNND","IESO - Measure","Residential","Appliance Retirement","Space Cooling and Heating","ENERGY STAR® DEHUMIDIFIER","No Replacement","Non-Energy Star® Dehumidifier",4032,0.24424999999999999,984.81600000000003,0,0,0.24424999999999999,984.81600000000003,0.30024262153846154,12,"PSP-Consumer-Residential-Dehumidifiers",0,0.35,0.35,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialApplianceRetirementENERGY STAR® ROOM AIROOM AIR CONDITIONERReplace With NewNon-Energy Star® RooRoom Air ConditionerPsumer-Residential-AC_RoomNND","IESO - Measure","Residential","Appliance Retirement","Space Cooling and Heating","ENERGY STAR® ROOM AIR CONDITIONER","Replace With New","Non-Energy Star® Room Air Conditioner",310.60000000000002,1.1958,371.41548,0.74280000000000002,230.71368000000001,0.45299999999999996,140.70179999999999,7.9081627076923081E-2,9,"PSP-Consumer-Residential-AC_Room",40,0.35,0.35,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialApplianceRetirementENERGY STAR® ROOM AIROOM AIR CONDITIONERNo ReplacementNon-Energy Star® RooRoom Air ConditionerPsumer-Residential-AC_RoomNND","IESO - Measure","Residential","Appliance Retirement","Space Cooling and Heating","ENERGY STAR® ROOM AIR CONDITIONER","No Replacement","Non-Energy Star® Room Air Conditioner",310.60000000000002,1.1958,371.41548,0,0,1.1958,371.41548,0.20875454670769231,9,"PSP-Consumer-Residential-AC_Room",0,0.35,0.35,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialAppliancee ExchangeENERGY STAR® DEHUMIDY STAR® DEHUMIDIFIERReplace With NewNon-Energy Star® Dehy Star® DehumidifierPResidential-DehumidifiersNND","IESO - Measure","Residential","Appliance Exchange","Space Cooling and Heating","ENERGY STAR® DEHUMIDIFIER","Replace With New","Non-Energy Star® Dehumidifier",4032,0.24424999999999999,984.81600000000003,8.6999999999999994E-2,350.78399999999999,0.15725,634.03200000000004,0.19329847384615387,12,"PSP-Consumer-Residential-Dehumidifiers",40,0.53,0.53,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialAppliancee ExchangeENERGY STAR® DEHUMIDY STAR® DEHUMIDIFIERNo ReplacementNon-Energy Star® Dehy Star® DehumidifierPResidential-DehumidifiersNND","IESO - Measure","Residential","Appliance Exchange","Space Cooling and Heating","ENERGY STAR® DEHUMIDIFIER","No Replacement","Non-Energy Star® Dehumidifier",4032,0.24424999999999999,984.81600000000003,0,0,0.24424999999999999,984.81600000000003,0.30024262153846154,12,"PSP-Consumer-Residential-Dehumidifiers",0,0.53,0.53,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHeating anng ProgramELECTRIC FURNACE WITONTINUOUS FAN USAGE)Space heating and cooling, existing homeElec furnace with PScool - existing homePResidential-Furnace_ECM_3NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","ELECTRIC FURNACE WITH ECM (CONTINUOUS FAN USAGE)","Space heating and cooling, existing home","Elec furnace with PSC motor continuous - heat/cool - existing home","-","-",33473,"-",32515,"-",958,0.26922256410256412,19,"PSP-Consumer-Residential-Furnace_ECM_3",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramELECTRIC FURNACE WITONTINUOUS FAN USAGE)Space heating and cooling, new homeElec furnace with PSheat/cool - new homePResidential-Furnace_ECM_3NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","ELECTRIC FURNACE WITH ECM (CONTINUOUS FAN USAGE)","Space heating and cooling, new home","Elec furnace with PSC motor continuous - heat/cool - new home","-","-",23182,"-",21964,"-",1218,0.34228923076923079,19,"PSP-Consumer-Residential-Furnace_ECM_3",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramELECTRIC FURNACE WITONTINUOUS FAN USAGE)Space heating only, existing homeElec furnace with PSonly - existing homePResidential-Furnace_ECM_1NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","ELECTRIC FURNACE WITH ECM (CONTINUOUS FAN USAGE)","Space heating only, existing home","Elec furnace with PSC motor continous - heat only - existing home","-","-",30792,"-",31121,"-",-329,-1.8812051282051285E-2,19,"PSP-Consumer-Residential-Furnace_ECM_1",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramELECTRIC FURNACE WITONTINUOUS FAN USAGE)Space heating only, new homeElec furnace with PSheat only - new homePResidential-Furnace_ECM_1NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","ELECTRIC FURNACE WITH ECM (CONTINUOUS FAN USAGE)","Space heating only, new home","Elec furnace with PSC motor continuous - heat only - new home","-","-",20050,"-",20188,"-",-138,-7.8907692307692307E-3,19,"PSP-Consumer-Residential-Furnace_ECM_1",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramELECTRIC FURNACE WITONTINUOUS FAN USAGE)Space heating and cooling, existing homeElec furnace with PScool - existing homePResidential-Furnace_ECM_3NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","ELECTRIC FURNACE WITH ECM (CONTINUOUS TO NON-CONTINUOUS FAN USAGE)","Space heating and cooling, existing home","Elec furnace with PSC motor continuous - heat/cool - existing home","-","-",33473,"-",32582,"-",891,0.25039384615384613,19,"PSP-Consumer-Residential-Furnace_ECM_3",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramELECTRIC FURNACE WITONTINUOUS FAN USAGE)Space heating and cooling, new homeElec furnace with PSheat/cool - new homePResidential-Furnace_ECM_3NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","ELECTRIC FURNACE WITH ECM (CONTINUOUS TO NON-CONTINUOUS FAN USAGE)","Space heating and cooling, new home","Elec furnace with PSC motor continuous - heat/cool - new home","-","-",23182,"-",21874,"-",1308,0.36758153846153846,19,"PSP-Consumer-Residential-Furnace_ECM_3",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramELECTRIC FURNACE WITONTINUOUS FAN USAGE)Space heating only, existing homeElec furnace with PSonly - existing homePResidential-Furnace_ECM_1NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","ELECTRIC FURNACE WITH ECM (CONTINUOUS TO NON-CONTINUOUS FAN USAGE)","Space heating only, existing home","Elec furnace with PSC motor continous - heat only - existing home","-","-",30792,"-",31289,"-",-497,-2.8418205128205129E-2,19,"PSP-Consumer-Residential-Furnace_ECM_1",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramELECTRIC FURNACE WITONTINUOUS FAN USAGE)Space heating only, new homeElec furnace with PSheat only - new homePResidential-Furnace_ECM_1NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","ELECTRIC FURNACE WITH ECM (CONTINUOUS TO NON-CONTINUOUS FAN USAGE)","Space heating only, new home","Elec furnace with PSC motor continuous - heat only - new home","-","-",20050,"-",20223,"-",-173,-9.8920512820512823E-3,19,"PSP-Consumer-Residential-Furnace_ECM_1",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramELECTRIC FURNACE WITONTINUOUS FAN USAGE)Space heating and cooling, new homeElec furnace with PSheat/cool - new homePResidential-Furnace_ECM_3NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","ELECTRIC FURNACE WITH ECM (NON-CONTINUOUS FAN USAGE)","Space heating and cooling, new home","Elec furnace with PSC motor non-continuous - heat/cool - new home","-","-",21955,"-",21874,"-",81,2.2763076923076924E-2,19,"PSP-Consumer-Residential-Furnace_ECM_3",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramELECTRIC FURNACE WITONTINUOUS FAN USAGE)Space heating only, existing homeElec furnace with PSnly - existing homesPResidential-Furnace_ECM_2NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","ELECTRIC FURNACE WITH ECM (NON-CONTINUOUS FAN USAGE)","Space heating only, existing home","Elec furnace with PSC motor non-continuous - heat only - existing homes","-","-",31354,"-",31289,"-",65,1.6666666666666667E-5,19,"PSP-Consumer-Residential-Furnace_ECM_2",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramELECTRIC FURNACE WITONTINUOUS FAN USAGE)Space heating only, new homeElec Furnace with PSheat only - new homePResidential-Furnace_ECM_2NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","ELECTRIC FURNACE WITH ECM (NON-CONTINUOUS FAN USAGE)","Space heating only, new home","Elec Furnace with PSC motor non-continous - heat only - new home","-","-",20244,"-",20223,"-",21,5.3846153846153855E-6,19,"PSP-Consumer-Residential-Furnace_ECM_2",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramELECTRIC FURNACE WITON-CONTINUOUS USAGE)Space heating and cooling, existing homeElec furnace with PScool - existing homePResidential-Furnace_ECM_3NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","ELECTRIC FURNACE WITH ECM (NON-CONTINUOUS USAGE)","Space heating and cooling, existing home","Elec furnace with PSC motor non-continuous - heat/cool - existing home","-","-",32696,"-",32582,"-",114,3.2036923076923081E-2,19,"PSP-Consumer-Residential-Furnace_ECM_3",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramENERGY STAR® CENTRALTRAL AIR CONDITIONERSEER 14.5SEER 13 Central Airtral Air ConditionerPsumer-Residential-AC_RoomNND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","ENERGY STAR® CENTRAL AIR CONDITIONER","SEER 14.5","SEER 13 Central Air Conditioner",500,2,1000,1.7931034482758621,896.55172413793105,0.2068965517241379,103.44827586206895,5.8143236074270549E-2,18,"PSP-Consumer-Residential-AC_Room",475,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramENERGY STAR® CENTRALTRAL AIR CONDITIONERSEER 14.5, With High TemperatureSEER 13 Central Airtral Air ConditionerPsumer-Residential-AC_RoomNND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","ENERGY STAR® CENTRAL AIR CONDITIONER","SEER 14.5, With High Temperature","SEER 13 Central Air Conditioner",500,2,1000,1.7931034482758621,690.34482758620697,0.2068965517241379,309.65517241379303,0.17404208664898319,18,"PSP-Consumer-Residential-AC_Room",475,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramENERGY STAR® CENTRALTRAL AIR CONDITIONERSEER 15SEER 13 Central Airtral Air ConditionerPsumer-Residential-AC_RoomNND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","ENERGY STAR® CENTRAL AIR CONDITIONER","SEER 15","SEER 13 Central Air Conditioner",500,2,1000,1.7333333333333334,866.66666666666674,0.26666666666666661,133.33333333333326,7.49401709401709E-2,18,"PSP-Consumer-Residential-AC_Room",475,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramENERGY STAR® CENTRALTRAL AIR CONDITIONERSEER 15, With High TemperatureSEER 13 Central Airtral Air ConditionerPsumer-Residential-AC_RoomNND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","ENERGY STAR® CENTRAL AIR CONDITIONER","SEER 15, With High Temperature","SEER 13 Central Air Conditioner",500,2,1000,1.7333333333333334,667.33333333333337,0.26666666666666661,332.66666666666663,0.18697572649572647,18,"PSP-Consumer-Residential-AC_Room",475,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating and cooling, existing homeGas furnace with PSCcool - existing homePResidential-Furnace_ECM_3NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (CONTINUOUS FAN USAGE)","Space heating and cooling, existing home","Gas furnace with PSC motor continuous - heat/cool - existing home","-","-",4827,"-",2006,"-",2821,0.79277333333333333,19,"PSP-Consumer-Residential-Furnace_ECM_3",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating and cooling, new homeGas furnace with PSCheat/cool - new homePResidential-Furnace_ECM_3NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (CONTINUOUS FAN USAGE)","Space heating and cooling, new home","Gas furnace with PSC continuous - heat/cool - new home","-","-",5140,"-",2215,"-",2925,0.82199999999999995,19,"PSP-Consumer-Residential-Furnace_ECM_3",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating only, existing homeGas furnace with PSConly - existing homePResidential-Furnace_ECM_1NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (CONTINUOUS FAN USAGE)","Space heating only, existing home","Gas furnace with PSC motor continuous - heat only - existing home","-","-",2146,"-",612,"-",1534,8.7713333333333324E-2,19,"PSP-Consumer-Residential-Furnace_ECM_1",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating only, new homeGas furnace with PSCheat only - new homePResidential-Furnace_ECM_1NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (CONTINUOUS FAN USAGE)","Space heating only, new home","Gas furnace with PSC motor continuous - heat only - new home","-","-",2008,"-",439,"-",1569,8.9714615384615393E-2,19,"PSP-Consumer-Residential-Furnace_ECM_1",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating and cooling, existing homeElectric furnace witool - existing homesPResidential-Furnace_ECM_3NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (CONTINUOUS FAN USAGE)","Space heating and cooling, existing home","Electric furnace with PSC motor continuous - heat/cool - existing homes","-","-",13384,"-",2006,"-",11378,3.1975097435897437,19,"PSP-Consumer-Residential-Furnace_ECM_3",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating and cooling, new homeElectric furnace witeat/cool - new homesPResidential-Furnace_ECM_3NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (CONTINUOUS FAN USAGE)","Space heating and cooling, new home","Electric furnace with PSC motor continuous - heat/cool - new homes","-","-",13697,"-",2215,"-",11482,3.2267364102564104,19,"PSP-Consumer-Residential-Furnace_ECM_3",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating only, existing homeElectric furnace witnly - existing homesPResidential-Furnace_ECM_1NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (CONTINUOUS FAN USAGE)","Space heating only, existing home","Electric furnace with PSC motor continuous - heat only - existing homes","-","-",10703,"-",612,"-",10091,0.5769982051282051,19,"PSP-Consumer-Residential-Furnace_ECM_1",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating only, new homeElectric furnace witheat only - new homePResidential-Furnace_ECM_1NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (CONTINUOUS FAN USAGE)","Space heating only, new home","Electric furnace with PSC motor continuous - heat only - new home","-","-",10565,"-",439,"-",10126,0.57899948717948713,19,"PSP-Consumer-Residential-Furnace_ECM_1",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating and cooling, existing homeGas furnace with PSCool - existing homesPResidential-Furnace_ECM_3NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (CONTINUOUS TO NON-CONTINUOUS FAN USAGE)","Space heating and cooling, existing home","Gas furnace with PSC motor continuous - heat/cool - existing homes","-","-",4827,"-",1773,"-",3054,0.85825230769230776,19,"PSP-Consumer-Residential-Furnace_ECM_3",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
[{"$f":"CONCATENATE(TRIM(LEFT(B1079,1)),TRIM(LEFT(C1079,20)),TRIM(LEFT(D1079,10)),TRIM(RIGHT(D1079,10)),TRIM(LEFT(F1079,20)),TRIM(RIGHT(F1079,20)),TRIM(LEFT(G1079,105)),TRIM(LEFT(H1079,20)),TRIM(RIGHT(H1079,20)),TRIM(LEFT(R1079,1)),TRIM(RIGHT(R1079,25)),TRIM(LEFT(X1079,1)),TRIM(LEFT(AF1079,1)),TRIM(LEFT(AG1079,1)))","v":"IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating and cooling, new homeGas furnace with PSCeat/cool - new homesPResidential-Furnace_ECM_3NND"},"IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (CONTINUOUS TO NON-CONTINUOUS FAN USAGE)","Space heating and cooling, new home","Gas furnace with PSC motor continuous - heat/cool - new homes","-","-",5140,"-",1959,"-",3181,0.89394256410256412,19,"PSP-Consumer-Residential-Furnace_ECM_3",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating only, existing homeGas furnace with PSCnly - existing homesPResidential-Furnace_ECM_1NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (CONTINUOUS TO NON-CONTINUOUS FAN USAGE)","Space heating only, existing home","Gas furnace with PSC motor continuous - heat only - existing homes","-","-",2146,"-",480,"-",1666,9.5261025641025648E-2,19,"PSP-Consumer-Residential-Furnace_ECM_1",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating only, new homeGas furnace with PSCheat only - new homePResidential-Furnace_ECM_1NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (CONTINUOUS TO NON-CONTINUOUS FAN USAGE)","Space heating only, new home","Gas furnace with PSC motor continuous - heat only - new home","-","-",2008,"-",308,"-",1700,9.7205128205128208E-2,19,"PSP-Consumer-Residential-Furnace_ECM_1",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating and cooling, existing homeElectric furnace witool - existing homesPResidential-Furnace_ECM_3NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (CONTINUOUS TO NON-CONTINUOUS FAN USAGE)","Space heating and cooling, existing home","Electric furnace with PSC motor continuous - heat/cool - existing homes","-","-",13384,"-",1773,"-",11611,3.2629887179487183,19,"PSP-Consumer-Residential-Furnace_ECM_3",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating and cooling, new homeElectric furnace witeat/cool - new homesPResidential-Furnace_ECM_3NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (CONTINUOUS TO NON-CONTINUOUS FAN USAGE)","Space heating and cooling, new home","Electric furnace with PSC motor continuous - heat/cool - new homes","-","-",13697,"-",1959,"-",11738,3.2986789743589742,19,"PSP-Consumer-Residential-Furnace_ECM_3",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating only, existing homeElectric furnace witnly - existing homesPResidential-Furnace_ECM_1NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (CONTINUOUS TO NON-CONTINUOUS FAN USAGE)","Space heating only, existing home","Electric furnace with PSC motor continuous - heat only - existing homes","-","-",10703,"-",480,"-",10223,0.58454589743589747,19,"PSP-Consumer-Residential-Furnace_ECM_1",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating only, new homeElectric furnace witheat only - new homePResidential-Furnace_ECM_1NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (CONTINUOUS TO NON-CONTINUOUS FAN USAGE)","Space heating only, new home","Electric furnace with PSC motor continuous - heat only - new home","-","-",10565,"-",308,"-",10257,0.58648999999999996,19,"PSP-Consumer-Residential-Furnace_ECM_1",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating and cooling, existing homeGas furnace with PSCool - existing homesPResidential-Furnace_ECM_3NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (NON-CONTINUOUS FAN USAGE)","Space heating and cooling, existing home","Gas furnace with PSC motor non-continuous - heat/cool - existing homes","-","-",2146,"-",1773,"-",373,0.1048225641025641,19,"PSP-Consumer-Residential-Furnace_ECM_3",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating and cooling, new homeGas Furnace with PSCheat/cool - new homePResidential-Furnace_ECM_3NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (NON-CONTINUOUS FAN USAGE)","Space heating and cooling, new home","Gas Furnace with PSC motor non-continuous - heat/cool - new home","-","-",2226,"-",1959,"-",267,7.5033846153846159E-2,19,"PSP-Consumer-Residential-Furnace_ECM_3",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating only, existing homeGas furnace with PSCnly - existing homesPResidential-Furnace_ECM_2NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (NON-CONTINUOUS FAN USAGE)","Space heating only, existing home","Gas furnace with PSC motor non-continuous - heat only - existing homes","-","-",804,"-",480,"-",324,8.3076923076923074E-5,19,"PSP-Consumer-Residential-Furnace_ECM_2",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating only, new homeGas furnace with PSCheat only - new homePResidential-Furnace_ECM_2NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (NON-CONTINUOUS FAN USAGE)","Space heating only, new home","Gas furnace with PSC motor non-continuous - heat only - new home","-","-",515,"-",308,"-",207,5.3076923076923076E-5,19,"PSP-Consumer-Residential-Furnace_ECM_2",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating and cooling, existing homeElectric furnace witool - existing homesPResidential-Furnace_ECM_3NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (NON-CONTINUOUS FAN USAGE)","Space heating and cooling, existing home","Electric furnace with PSC motor non-continuous - heat/cool - existing homes","-","-",10703,"-",1773,"-",8930,2.5095589743589746,19,"PSP-Consumer-Residential-Furnace_ECM_3",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating and cooling, new homeElectric furnace witeat/cool - new homesPResidential-Furnace_ECM_3NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (NON-CONTINUOUS FAN USAGE)","Space heating and cooling, new home","Electric furnace with PSC motor non-continuous - heat/cool - new homes","-","-",10783,"-",1959,"-",8824,2.4797702564102564,19,"PSP-Consumer-Residential-Furnace_ECM_3",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating only, existing homeElectric furnace witnly - existing homesPResidential-Furnace_ECM_2NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (NON-CONTINUOUS FAN USAGE)","Space heating only, existing home","Electric furnace with PSC motor non-continuous - heat only - existing homes","-","-",9361,"-",480,"-",8881,2.2771794871794871E-3,19,"PSP-Consumer-Residential-Furnace_ECM_2",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHeating anng ProgramGAS FURNACE WITH ECMONTINUOUS FAN USAGE)Space heating only, new homeElectric furnace witheat only - new homePResidential-Furnace_ECM_2NND","IESO - Measure","Residential","Heating and Cooling Program","Space Cooling and Heating","GAS FURNACE WITH ECM (NON-CONTINUOUS FAN USAGE)","Space heating only, new home","Electric furnace with PSC motor non-continuous - heat only - new home","-","-",9072,"-",308,"-",8764,2.2471794871794875E-3,19,"PSP-Consumer-Residential-Furnace_ECM_2",960,0.48399999999999999,0.42599999999999999,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["IResidentialHome Assisce ProgramPROGRAMMABLE THERMOSGRAMMABLE THERMOSTATBaseboard HeatersNon-programmable theon baseboard heatersPential-Space_Heating_RoomNND","IESO - Measure","Residential","Home Assistance Program","Controls for Space Cooling and Heating - Residential      ","PROGRAMMABLE THERMOSTAT","Baseboard Heaters","Non-programmable thermostats installed on baseboard heaters","-","-","-","-","-","-",38.701999999999998,5.7005721034994473E-6,11,"PSP-Consumer-Residential-Space_Heating_Room",85,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramPROGRAMMABLE THERMOSGRAMMABLE THERMOSTATElectric Forced-Air HeatingNon-programmable thegrammable thermostatPorced_Air_Central_HeatingNND","IESO - Measure","Residential","Home Assistance Program","Controls for Space Cooling and Heating - Residential      ","PROGRAMMABLE THERMOSTAT","Electric Forced-Air Heating","Non-programmable thermostat","-","-","-","-","-","-",1321.4,1.9463428188631519E-4,11,"PSP-Consumer-Residential-Forced_Air_Central_Heating",85,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramENERGY STAR® FREEZERFreezer Replacement (ENERGY STAR Qualified 12-14.4 cu ft)Standard FreezerStandard FreezerPResidential-RefrigeratorsNND","IESO - Measure","Residential","Home Assistance Program","Household Appliances","ENERGY STAR® FREEZER                                                                                ","Freezer Replacement (ENERGY STAR Qualified 12-14.4 cu ft)","Standard Freezer","-","-","-","-","-","-",631.37599999999998,8.1593206153846159E-2,21,"PSP-Consumer-Residential-Refrigerators",500,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramENERGY STAR® FREEZERFreezer Replacement (ENERGY STAR Qualified 14.5 - 16.0 cu ft)Standard FreezerStandard FreezerPResidential-RefrigeratorsNND","IESO - Measure","Residential","Home Assistance Program","Household Appliances","ENERGY STAR® FREEZER                                                                                ","Freezer Replacement (ENERGY STAR Qualified 14.5 - 16.0 cu ft)","Standard Freezer","-","-","-","-","-","-",631.37599999999998,8.1593206153846159E-2,21,"PSP-Consumer-Residential-Refrigerators",550,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramENERGY STAR® REFRIGERefrigerator Replacement (ENERGY STAR Qualified 15.5 - 16.9 cu ft)Standard Refrigeratotandard RefrigeratorPResidential-RefrigeratorsNND","IESO - Measure","Residential","Home Assistance Program","Household Appliances","ENERGY STAR® REFRIGERATOR                                                                           ","Refrigerator Replacement (ENERGY STAR Qualified 15.5 - 16.9 cu ft)","Standard Refrigerator","-","-","-","-","-","-",673.26880000000006,8.7007044923076926E-2,14,"PSP-Consumer-Residential-Refrigerators",650,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramENERGY STAR® REFRIGERefrigerator Replacement (ENERGY STAR Qualified 17.0 - 18.4 cu ft)Standard Refrigeratotandard RefrigeratorPResidential-RefrigeratorsNND","IESO - Measure","Residential","Home Assistance Program","Household Appliances","ENERGY STAR® REFRIGERATOR                                                                           ","Refrigerator Replacement (ENERGY STAR Qualified 17.0 - 18.4 cu ft)","Standard Refrigerator","-","-","-","-","-","-",673.26880000000006,8.7007044923076926E-2,14,"PSP-Consumer-Residential-Refrigerators",650,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramREFRIGERATOR REPLACERefrigerator Replacement (10.0 - 12.5 cu ft)Standard Refrigeratotandard RefrigeratorPResidential-RefrigeratorsNND","IESO - Measure","Residential","Home Assistance Program","Household Appliances","REFRIGERATOR REPLACEMENT                                                              ","Refrigerator Replacement (10.0 - 12.5 cu ft)","Standard Refrigerator","-","-","-","-","-","-",673.26880000000006,8.7007044923076926E-2,14,"PSP-Consumer-Residential-Refrigerators",650,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramENERGY STAR® QUALIFIMPS (CFLS) TRI-LIGHT3-Way CFL60-75-100W Incandesc75-100W IncandescentPumer-Residential-LightingNND","IESO - Measure","Residential","Home Assistance Program","Lighting","ENERGY STAR® QUALIFIED COMPACT FLUORESCENT LAMPS (CFLS) TRI-LIGHT","3-Way CFL","60-75-100W Incandescent","-","-","-","-","-","-",80.2,5.0382051282051284E-3,6,"PSP-Consumer-Residential-Lighting",8,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramENERGY STAR® QUALIFILAMPS (CFLS) TWISTER13 W CFL Twister60W Incandescent Bul0W Incandescent BulbPumer-Residential-LightingNND","IESO - Measure","Residential","Home Assistance Program","Lighting","ENERGY STAR® QUALIFIED COMPACT FLUORESCENT LAMPS (CFLS) TWISTER","13 W CFL Twister","60W Incandescent Bulb","-","-","-","-","-","-",39.054000000000002,2.4533923076923078E-3,8,"PSP-Consumer-Residential-Lighting",2,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramENERGY STAR® QUALIFILAMPS (CFLS) TWISTER20 W CFL Twister75W Incandescent Bul5W Incandescent BulbPumer-Residential-LightingNND","IESO - Measure","Residential","Home Assistance Program","Lighting","ENERGY STAR® QUALIFIED COMPACT FLUORESCENT LAMPS (CFLS) TWISTER","20 W CFL Twister","75W Incandescent Bulb","-","-","-","-","-","-",45.847000000000001,2.8801320512820516E-3,8,"PSP-Consumer-Residential-Lighting",2.5,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramENERGY STAR® QUALIFILAMPS (CFLS) TWISTER25 W CFL Twister100W Incandescent Bu0W Incandescent BulbPumer-Residential-LightingNND","IESO - Measure","Residential","Home Assistance Program","Lighting","ENERGY STAR® QUALIFIED COMPACT FLUORESCENT LAMPS (CFLS) TWISTER","25 W CFL Twister","100W Incandescent Bulb","-","-","-","-","-","-",62.826999999999998,3.9468243589743587E-3,8,"PSP-Consumer-Residential-Lighting",7,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramENERGY STAR® QUALIFIS (CFLS)-COVERED A19Covered A19 CFLs60W Incandescent Bul0W Incandescent BulbPumer-Residential-LightingNND","IESO - Measure","Residential","Home Assistance Program","Lighting","ENERGY STAR® QUALIFIED COMPACT FLUORESCENT LAMPS (CFLS)-COVERED A19","Covered A19 CFLs","60W Incandescent Bulb","-","-","-","-","-","-",37.356999999999999,2.3467858974358978E-3,8,"PSP-Consumer-Residential-Lighting",8,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramENERGY STAR® QUALIFIT LAMPS (CFLS)-PAR3023 W CFL PAR 3075W Incandescent Bul5W Incandescent BulbPal-Outdoor Solar LightingNND","IESO - Measure","Residential","Home Assistance Program","Lighting","ENERGY STAR® QUALIFIED COMPACT FLUORESCENT LAMPS (CFLS)-PAR30","23 W CFL PAR 30","75W Incandescent Bulb","-","-","-","-","-","-",62.845999999999997,0,7,"PSP-Consumer-Residential-Outdoor Solar Lighting",12,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramENERGY STAR® QUALIFIT LAMPS (CFLS)-PAR3826W CFL PAR 38, Indoor100W Incandescent Bu0W Incandescent BulbPumer-Residential-LightingNND","IESO - Measure","Residential","Home Assistance Program","Lighting","ENERGY STAR® QUALIFIED COMPACT FLUORESCENT LAMPS (CFLS)-PAR38","26W CFL PAR 38, Indoor","100W Incandescent Bulb","-","-","-","-","-","-",101,6.3448717948717944E-3,4,"PSP-Consumer-Residential-Lighting",9,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramENERGY STAR® QUALIFIT LAMPS (CFLS)-PAR3826W CFL PAR 38, Outdoor100W Incandescent Bu0W Incandescent BulbPal-Outdoor Solar LightingNND","IESO - Measure","Residential","Home Assistance Program","Lighting","ENERGY STAR® QUALIFIED COMPACT FLUORESCENT LAMPS (CFLS)-PAR38","26W CFL PAR 38, Outdoor","100W Incandescent Bulb","-","-","-","-","-","-",89.147000000000006,0,4,"PSP-Consumer-Residential-Outdoor Solar Lighting",12,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramEFFICIENT AERATORSEFFICIENT AERATORSKitchen - Flow Rate < 5.7 L/minAerator with Flow Ralow Rate = 8.3 L/minPential-Domestic_Hot_WaterNND","IESO - Measure","Residential","Home Assistance Program","Miscellaneous       ","EFFICIENT AERATORS","Kitchen - Flow Rate < 5.7 L/min","Aerator with Flow Rate = 8.3 L/min","-","-","-","-","-","-",122.61799999999999,1.1098501025641026E-2,10,"PSP-Consumer-Residential-Domestic_Hot_Water",15,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramEFFICIENT AERATORSEFFICIENT AERATORSBathroom - Flow Rate < 3.8 L/minAerator with Flow Ralow Rate = 8.3 L/minPential-Domestic_Hot_WaterNND","IESO - Measure","Residential","Home Assistance Program","Miscellaneous       ","EFFICIENT AERATORS","Bathroom - Flow Rate < 3.8 L/min","Aerator with Flow Rate = 8.3 L/min","-","-","-","-","-","-",70.067400000000006,6.3419979999999997E-3,10,"PSP-Consumer-Residential-Domestic_Hot_Water",11,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramEFFICIENT SHOWERHEADHOWERHEAD (HANDHELD)Flow Rate < 4.8 L/minShowerhead with Flowow Rate = 7.57 L/minPential-Domestic_Hot_WaterNND","IESO - Measure","Residential","Home Assistance Program","Miscellaneous       ","EFFICIENT SHOWERHEAD (HANDHELD)","Flow Rate < 4.8 L/min","Showerhead with Flow Rate = 7.57 L/min","-","-","-","-","-","-",330.43779999999998,2.9908857282051279E-2,10,"PSP-Consumer-Residential-Domestic_Hot_Water",15,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramEFFICIENT SHOWERHEADHOWERHEAD (STANDARD)Flow Rate < 4.8 L/minShowerhead with Flowow Rate = 7.57 L/minPential-Domestic_Hot_WaterNND","IESO - Measure","Residential","Home Assistance Program","Miscellaneous       ","EFFICIENT SHOWERHEAD (STANDARD)","Flow Rate < 4.8 L/min","Showerhead with Flow Rate = 7.57 L/min","-","-","-","-","-","-",330.43779999999998,2.9908857282051279E-2,10,"PSP-Consumer-Residential-Domestic_Hot_Water",15,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramHEAVY DUTY PLUG-IN TDUTY PLUG-IN TIMERSCar Block Heater TimerNo timer on the carthe car block heaterPidential-Car_Block_HeaterNND","IESO - Measure","Residential","Home Assistance Program","Miscellaneous       ","HEAVY DUTY PLUG-IN TIMERS","Car Block Heater Timer","No timer on the car block heater","-","-","-","-","-","-",652.5,0,10,"PSP-Consumer-Residential-Car_Block_Heater",22,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramPOWER BAR WITH INTEGITH INTEGRATED TIMERSmart Power BarNo Power BarNo Power BarPmer-Residential-Power_BarNND","IESO - Measure","Residential","Home Assistance Program","Miscellaneous       ","POWER BAR WITH INTEGRATED TIMER","Smart Power Bar","No Power Bar","-","-","-","-","-","-",40.360700000000001,1.1590765128205128E-3,10,"PSP-Consumer-Residential-Power_Bar",45,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramENERGY STAR® DEHUMIDY STAR® DEHUMIDIFIERDehumidifier Replacement (ENERGY STAR Qualified 14.2 - 21.2 l/day)Non-Energy Star® Dehy Star® DehumidifierPResidential-DehumidifiersNND","IESO - Measure","Residential","Home Assistance Program","Space Cooling and Heating","ENERGY STAR® DEHUMIDIFIER","Dehumidifier Replacement (ENERGY STAR Qualified 14.2 - 21.2 l/day)","Non-Energy Star® Dehumidifier","-","-","-","-","-","-",459.8,0.14018005128205127,12,"PSP-Consumer-Residential-Dehumidifiers",240,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramENERGY STAR® DEHUMIDY STAR® DEHUMIDIFIERDehumidifier Replacement (ENERGY STAR Qualified 21.3 - 25.4 l/day)Non-Energy Star® Dehy Star® DehumidifierPResidential-DehumidifiersNND","IESO - Measure","Residential","Home Assistance Program","Space Cooling and Heating","ENERGY STAR® DEHUMIDIFIER","Dehumidifier Replacement (ENERGY STAR Qualified 21.3 - 25.4 l/day)","Non-Energy Star® Dehumidifier","-","-","-","-","-","-",629,0.19176435897435898,12,"PSP-Consumer-Residential-Dehumidifiers",265,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramENERGY STAR® DEHUMIDY STAR® DEHUMIDIFIERDehumidifier Replacement (ENERGY STAR Qualified 25.5 - 35.5 l/day)Non-Energy Star® Dehy Star® DehumidifierPResidential-DehumidifiersNND","IESO - Measure","Residential","Home Assistance Program","Space Cooling and Heating","ENERGY STAR® DEHUMIDIFIER","Dehumidifier Replacement (ENERGY STAR Qualified 25.5 - 35.5 l/day)","Non-Energy Star® Dehumidifier","-","-","-","-","-","-",886,0.27011641025641031,12,"PSP-Consumer-Residential-Dehumidifiers",315,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramENERGY STAR® ROOM AIROOM AIR CONDITIONERRoom Air Conditioner Replacement (ENERGY STAR Qualified 6,000 – 7,999 BTU/hr)Non-Energy Star® RooRoom Air ConditionerPsumer-Residential-AC_RoomNND","IESO - Measure","Residential","Home Assistance Program","Space Cooling and Heating","ENERGY STAR® ROOM AIR CONDITIONER","Room Air Conditioner Replacement (ENERGY STAR Qualified 6,000 – 7,999 BTU/hr)","Non-Energy Star® Room Air Conditioner","-","-","-","-","-","-",115.675,6.5015282051282056E-2,9,"PSP-Consumer-Residential-AC_Room",195,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramENERGY STAR® ROOM AIROOM AIR CONDITIONERRoom Air Conditioner Replacement (ENERGY STAR Qualified 8,000 – 9,999 BTU/hr)Non-Energy Star® RooRoom Air ConditionerPsumer-Residential-AC_RoomNND","IESO - Measure","Residential","Home Assistance Program","Space Cooling and Heating","ENERGY STAR® ROOM AIR CONDITIONER","Room Air Conditioner Replacement (ENERGY STAR Qualified 8,000 – 9,999 BTU/hr)","Non-Energy Star® Room Air Conditioner","-","-","-","-","-","-",146.01599999999999,8.2068479999999999E-2,9,"PSP-Consumer-Residential-AC_Room",245,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramENERGY STAR® ROOM AIROOM AIR CONDITIONERRoom Air Conditioner Replacement (ENERGY STAR Qualified 10,000 – 12,000 BTU/hr)Non-Energy Star® RooRoom Air ConditionerPsumer-Residential-AC_RoomNND","IESO - Measure","Residential","Home Assistance Program","Space Cooling and Heating","ENERGY STAR® ROOM AIR CONDITIONER","Room Air Conditioner Replacement (ENERGY STAR Qualified 10,000 – 12,000 BTU/hr)","Non-Energy Star® Room Air Conditioner","-","-","-","-","-","-",184.89,0.10391766153846153,9,"PSP-Consumer-Residential-AC_Room",320,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramHOT WATER PIPE WRAPHOT WATER PIPE WRAPPer 3' Pipe Wrap (3/4\" Pipe)No pipe insulationNo pipe insulationPential-Domestic_Hot_WaterNND","IESO - Measure","Residential","Home Assistance Program","Water Heating - Residential","HOT WATER PIPE WRAP","Per 3' Pipe Wrap (3/4\" Pipe)","No pipe insulation","-","-","-","-","-","-",33.306699999999999,3.0146833589743587E-3,15,"PSP-Consumer-Residential-Domestic_Hot_Water",0.2,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramHOT WATER PIPE WRAPHOT WATER PIPE WRAPPer 3' Pipe Wrap (1/2\" Pipe)No pipe insulationNo pipe insulationPential-Domestic_Hot_WaterNND","IESO - Measure","Residential","Home Assistance Program","Water Heating - Residential","HOT WATER PIPE WRAP","Per 3' Pipe Wrap (1/2\" Pipe)","No pipe insulation","-","-","-","-","-","-",33.306699999999999,3.0146833589743587E-3,15,"PSP-Consumer-Residential-Domestic_Hot_Water",0.2,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialHome Assisce ProgramWATER HEATER BLANKETWATER HEATER BLANKETFibreglass R10No Water Heater BlanWater Heater BlanketPtial-Water_Heater_BlanketNND","IESO - Measure","Residential","Home Assistance Program","Water Heating - Residential","WATER HEATER BLANKET","Fibreglass R10","No Water Heater Blanket","-","-","-","-","-","-",236.65299999999999,2.7366795641025642E-2,15,"PSP-Consumer-Residential-Water_Heater_Blanket",20,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialNew Constron ProgramDIMMER SWITCHDIMMER SWITCHHard-Wired Dimmer2 x 60W Incandescentor a ceiling fixturePumer-Residential-LightingNND","IESO - Measure","Residential","New Construction Program","Controls for Lighting ","DIMMER SWITCH","Hard-Wired Dimmer","2 x 60W Incandescent bulbs with a conventional On/Off switch for a ceiling fixture",985.5,0.12,118.25999999999999,9.6000000000000002E-2,94.608000000000004,2.3999999999999994E-2,23.651999999999987,1.4858307692307685E-3,10,"PSP-Consumer-Residential-Lighting",13,0.63,0.63,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialNew Constron ProgramINDOOR LIGHTING TIMENDOOR LIGHTING TIMERIndoor Lighting TimerConventional light fh no control devicesPumer-Residential-LightingNND","IESO - Measure","Residential","New Construction Program","Controls for Lighting ","INDOOR LIGHTING TIMER","Indoor Lighting Timer","Conventional light fixtures with no control devices","-",0.12,107.30999999999999,0.12,42.923999999999999,0,64.385999999999996,4.0447615384615384E-3,10,"PSP-Consumer-Residential-Lighting",19.5,0.63,0.63,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialNew Constron ProgramINDOOR MOTION SENSORINDOOR MOTION SENSORIndoor Motion SensorConventional light fh no control devicesPal-Outdoor_Lighting_TimerNND","IESO - Measure","Residential","New Construction Program","Controls for Lighting ","INDOOR MOTION SENSOR","Indoor Motion Sensor","Conventional light fixtures with no control devices","-",0.12,77.745000000000005,0.12,35.762700000000002,0,41.982300000000002,1.7869389230769231E-3,10,"PSP-Consumer-Residential-Outdoor_Lighting_Timer",17.98,0.63,0.63,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialNew Constron ProgramOUTDOOR LIGHTING TIMTDOOR LIGHTING TIMEROutdoor Lighting TimersConventional light fh no control devicesPumer-Residential-LightingNND","IESO - Measure","Residential","New Construction Program","Controls for Lighting ","OUTDOOR LIGHTING TIMER","Outdoor Lighting Timers","Conventional light fixtures with no control devices","-",0.18,157.20367499999998,0.18,153.29452499999999,0,3.9091499999999826,2.4557480769230662E-4,10,"PSP-Consumer-Residential-Lighting",34,0.63,0.63,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialNew Constron ProgramOUTDOOR MOTION SENSOUTDOOR MOTION SENSOROutdoor Motion SensorWall-mounted 2 sockeporch light fixturePal-Outdoor_Lighting_TimerNND","IESO - Measure","Residential","New Construction Program","Controls for Lighting ","OUTDOOR MOTION SENSOR","Outdoor Motion Sensor","Wall-mounted 2 socket security/spotlight / typical one socket porch light fixture","-","-",420.58,"-",261.2,"-",159.38,6.7838666666666667E-3,10,"PSP-Consumer-Residential-Outdoor_Lighting_Timer",34,0.63,0.63,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialNew Constron ProgramENERGY STAR QUALIFIEY STAR QUALIFIED LED-Compact Fluorescentct Fluorescent LampsPumer-Residential-LightingNND","IESO - Measure","Residential","New Construction Program","Lighting","ENERGY STAR QUALIFIED LED","-","Compact Fluorescent Lamps","-","-","-","-","-","-",32,2.0102564102564102E-3,20,"PSP-Consumer-Residential-Lighting","n/a",0.63,0.63,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialNew Constron ProgramENERGY STAR QUALIFIEURE - 1 OR 2 SOCKETS-Incandescent LampsIncandescent LampsPumer-Residential-LightingNND","IESO - Measure","Residential","New Construction Program","Lighting","ENERGY STAR QUALIFIED LIGHT FIXTURE - 1 OR 2 SOCKETS","-","Incandescent Lamps","-","-","-","-","-","-",125,7.8525641025641024E-3,16,"PSP-Consumer-Residential-Lighting","n/a",0.63,0.63,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialNew Constron ProgramENERGY STAR QUALIFIE- 3 OR MORE SOCKETS-Incandescent LampsIncandescent LampsPumer-Residential-LightingNND","IESO - Measure","Residential","New Construction Program","Lighting","ENERGY STAR QUALIFIED LIGHT FIXTURE - 3 OR MORE SOCKETS","-","Incandescent Lamps","-","-","-","-","-","-",251,1.5767948717948718E-2,16,"PSP-Consumer-Residential-Lighting","n/a",0.63,0.63,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialNew Constron ProgramENERGY STAR QUALIFIECESSED LIGHTING- LED-Compact Fluorescentct Fluorescent LampsPumer-Residential-LightingNND","IESO - Measure","Residential","New Construction Program","Lighting","ENERGY STAR QUALIFIED RECESSED LIGHTING- LED","-","Compact Fluorescent Lamps","-","-","-","-","-","-",32,2.0102564102564102E-3,20,"PSP-Consumer-Residential-Lighting","n/a",0.63,0.63,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialNew Constron ProgramENERGY STAR QUALIFIETHE COUNTER LIGHTING-Incandescent LampsIncandescent LampsPumer-Residential-LightingNND","IESO - Measure","Residential","New Construction Program","Lighting","ENERGY STAR QUALIFIED UNDER THE COUNTER LIGHTING","-","Incandescent Lamps","-","-","-","-","-","-",32,2.0102564102564102E-3,"n/a","PSP-Consumer-Residential-Lighting","n/a",0.63,0.63,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["IResidentialNew Constron ProgramALL OFF SWITCHALL OFF SWITCH-No controls installeo controls installedPumer-Residential-LightingNND","IESO - Measure","Residential","New Construction Program","Miscellaneous       ","ALL OFF SWITCH","-","No controls installed","-","-","-","-","-","-",430.33,2.7033551282051281E-2,13,"PSP-Consumer-Residential-Lighting","n/a",0.63,0.63,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["CNon-ResidentialProcess anes ProgramCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGBTM 1NO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CUSTOM NON-LIGHTING","BTM 1","NO BTM",8760,null,null,null,null,500,{"$f":"N1135*I1135","v":4380000},0.52856765326808397,20,"PSP-Business-Commercial-Miscellaneous_Equipment",250000,0.9,0.9,0,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
["CNon-ResidentialProcess anes ProgramCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGBTM 2NO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CUSTOM NON-LIGHTING","BTM 2","NO BTM",8760,null,null,null,null,500,{"$f":"N1136*I1136","v":4380000},0.52856765326808397,20,"PSP-Business-Commercial-Miscellaneous_Equipment",250000,0.9,0.9,0,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
["CNon-ResidentialProcess anes ProgramCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGBTM 3NO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CUSTOM NON-LIGHTING","BTM 3","NO BTM",6000,null,null,null,null,500,3000000,0.36203263922471501,20,"PSP-Business-Commercial-Miscellaneous_Equipment",250000,0.9,0.9,0,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
["CNon-ResidentialProcess anes ProgramCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGBTM 4NO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CUSTOM NON-LIGHTING","BTM 4","NO BTM",6000,null,null,null,null,500,3000000,0.36203263922471501,20,"PSP-Business-Commercial-Miscellaneous_Equipment",250000,0.9,0.9,0,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
["CNon-ResidentialProcess anes ProgramCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGBTM 5NO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CUSTOM NON-LIGHTING","BTM 5","NO BTM",4000,null,null,null,null,500,2000000,0.24135509281647669,20,"PSP-Business-Commercial-Miscellaneous_Equipment",250000,0.9,0.9,0,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
["CNon-ResidentialProcess anes ProgramCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGBTM 6NO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CUSTOM NON-LIGHTING","BTM 6","NO BTM",4000,null,null,null,null,500,2000000,0.24135509281647669,20,"PSP-Business-Commercial-Miscellaneous_Equipment",250000,0.9,0.9,0,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
["CResidentialHeating anng ProgramCAC 14.5 SEERCAC 14.5 SEERARCHETYPE - CAC 14.5 SEERHISTORICAL PERFORMANSTORICAL PERFORMANCEPer-Residential-AC_CentralNND","CUSTOM - Archetype","Residential","Heating and Cooling Program","Space Cooling","CAC 14.5 SEER","ARCHETYPE - CAC 14.5 SEER","HISTORICAL PERFORMANCE",895,1.1647148693402856,1041.5514203202181,1,894.25442032020305,0.16471486934028556,147.29700000001503,0.83528513065971444,18,"PSP-Consumer-Residential-AC_Central",475,0.51364279715878636,0.51364279715878636,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["CResidentialHeating anng ProgramCAC 15 SEERCAC 15 SEERARCHETYPE - CAC 15 SEERHISTORICAL PERFORMANSTORICAL PERFORMANCEPer-Residential-AC_CentralNND","CUSTOM - Archetype","Residential","Heating and Cooling Program","Space Cooling","CAC 15 SEER","ARCHETYPE - CAC 15 SEER","HISTORICAL PERFORMANCE",895,1.2336001872098958,1103.1524203200825,1,894.25442032004332,0.23360018720989584,208.89800000003913,0.76639981279010416,18,"PSP-Consumer-Residential-AC_Central",475,0.56653086399822961,0.56653086399822961,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
[{"$f":"CONCATENATE(TRIM(LEFT(B1143,1)),TRIM(LEFT(C1143,20)),TRIM(LEFT(D1143,10)),TRIM(RIGHT(D1143,10)),TRIM(LEFT(F1143,20)),TRIM(RIGHT(F1143,20)),TRIM(LEFT(G1143,105)),TRIM(LEFT(H1143,20)),TRIM(RIGHT(H1143,20)),TRIM(LEFT(R1143,1)),TRIM(RIGHT(R1143,25)),TRIM(LEFT(X1143,1)),TRIM(LEFT(AF1143,1)),TRIM(LEFT(AG1143,1)))","v":"CResidentialHeating anng ProgramECM FURNACEECM FURNACEARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},"CUSTOM - Archetype","Residential","Heating and Cooling Program","Space Cooling and Heating","ECM FURNACE","ARCHETYPE - ECM FURNACE","HISTORICAL PERFORMANCE",1942,1.5611103367665669,3031.2530120879469,1,1941.7288712381455,0.56111033676656685,1089.5241408498014,0.43888966323343315,19,"PSP-Consumer-Residential-Furnace_ECM_3",959,0.46860120183473908,0.46860120183473908,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["CResidential2015 Coupoon ProgramCOUPONSCOUPONSARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND","CUSTOM - Archetype","Residential","2015 Coupon Program","Miscellaneous       ","COUPONS","ARCHETYPE - COUPONS","HISTORICAL PERFORMANCE",1,1.0019600953140999,2028.9216020520485,59,902073,59,902073,59,7,"PSP-Consumer-Residential-Lighting",2,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["CResidential2015 Heating ProgramCAC 15 SEERCAC 15 SEERARCHETYPE - CAC 15 SEERHISTORICAL PERFORMANSTORICAL PERFORMANCEPer-Residential-AC_CentralNND","CUSTOM - Archetype","Residential","2015 Heating and Cooling Program","Space Cooling","CAC 15 SEER","ARCHETYPE - CAC 15 SEER","HISTORICAL PERFORMANCE",1,1.2336001872098958,1103.1524203200825,441,834967,441,834967,441,18,"PSP-Consumer-Residential-AC_Central",1034550,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
[{"$f":"CONCATENATE(TRIM(LEFT(B1146,1)),TRIM(LEFT(C1146,20)),TRIM(LEFT(D1146,10)),TRIM(RIGHT(D1146,10)),TRIM(LEFT(F1146,20)),TRIM(RIGHT(F1146,20)),TRIM(LEFT(G1146,105)),TRIM(LEFT(H1146,20)),TRIM(RIGHT(H1146,20)),TRIM(LEFT(R1146,1)),TRIM(RIGHT(R1146,25)),TRIM(LEFT(X1146,1)),TRIM(LEFT(AF1146,1)),TRIM(LEFT(AG1146,1)))","v":"CNon-Residential2015 Auditit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Non-Residential","2015 Audit Funding","Miscellaneous       ","AUDIT PROJECT","ARCHETYPE - AUDIT PROJECT","HISTORICAL PERFORMANCE",1,14.2149,1,35,152318,35,152318,35,6,"PSP-Business-Commercial-Miscellaneous_Equipment",1,1,1,346.06,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1147,1)),TRIM(LEFT(C1147,20)),TRIM(LEFT(D1147,10)),TRIM(RIGHT(D1147,10)),TRIM(LEFT(F1147,20)),TRIM(RIGHT(F1147,20)),TRIM(LEFT(G1147,105)),TRIM(LEFT(H1147,20)),TRIM(RIGHT(H1147,20)),TRIM(LEFT(R1147,1)),TRIM(RIGHT(R1147,25)),TRIM(LEFT(X1147,1)),TRIM(LEFT(AF1147,1)),TRIM(LEFT(AG1147,1)))","v":"CNon-Residential2015 ERIII RetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},"CUSTOM - Archetype","Non-Residential","2015 ERII Retrofit","Lighting","PRESCRIPTIVE LIGHTING","ARCHETYPE - PRESCRIPTIVE LIGHTING","HISTORICAL PERFORMANCE",1,0,0,2006,13523896,2006,13523896,2006,11,"PSP-Business-Commercial-Lighting_Interior_General",{"$f":"200*P1147","v":401200},1,1,26.4,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["CNon-Residential2015 DIL2015 DILNew Participant GS >w Participant GS >50ARCHETYPE - NEW PARTICIPANT GS >50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND","CUSTOM - Archetype","Non-Residential","2015 DIL ","Lighting","New Participant GS >50","ARCHETYPE - NEW PARTICIPANT GS >50","BUSINESS CASE",1,null,null,0,926,0,926,0,9,"PSP-Business-Commercial-Lighting_Small Business",{"$f":"200*P1148","v":0},1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,37]
["CNon-Residential2015 PSUIInitiativeCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGBTM 1NO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","2015 PSUI Energy Manager Initiative","Non-Lighting","CUSTOM NON-LIGHTING","BTM 1","NO BTM",1,null,null,38,162019,38,162019,38,6,"PSP-Business-Commercial-Miscellaneous_Equipment",100000,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1150,1)),TRIM(LEFT(C1150,20)),TRIM(LEFT(D1150,10)),TRIM(RIGHT(D1150,10)),TRIM(LEFT(F1150,20)),TRIM(RIGHT(F1150,20)),TRIM(LEFT(G1150,105)),TRIM(LEFT(H1150,20)),TRIM(RIGHT(H1150,20)),TRIM(LEFT(R1150,1)),TRIM(RIGHT(R1150,25)),TRIM(LEFT(X1150,1)),TRIM(LEFT(AF1150,1)),TRIM(LEFT(AG1150,1)))","v":"CNon-Residential2015 Auditit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Non-Residential","2015 Audit Funding","Miscellaneous       ","AUDIT PROJECT","ARCHETYPE - AUDIT PROJECT","HISTORICAL PERFORMANCE",1,14.2149,81593.53,203,934004,203,934004,203,6,"PSP-Business-Commercial-Miscellaneous_Equipment",57985.78,1,1,346.06,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1151,1)),TRIM(LEFT(C1151,20)),TRIM(LEFT(D1151,10)),TRIM(RIGHT(D1151,10)),TRIM(LEFT(F1151,20)),TRIM(RIGHT(F1151,20)),TRIM(LEFT(G1151,105)),TRIM(LEFT(H1151,20)),TRIM(RIGHT(H1151,20)),TRIM(LEFT(R1151,1)),TRIM(RIGHT(R1151,25)),TRIM(LEFT(X1151,1)),TRIM(LEFT(AF1151,1)),TRIM(LEFT(AG1151,1)))","v":"CResidentialCoupon Proon ProgramCOUPONSCOUPONSARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},"CUSTOM - Archetype","Residential","Coupon Program","Miscellaneous       ","COUPONS","ARCHETYPE - COUPONS","HISTORICAL PERFORMANCE",1,1.0019600953141021,2028.9216020520485,1,2000,1.9600953141021282E-3,1011105,61,7,"PSP-Consumer-Residential-Lighting",0,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["CResidentialHeating anng ProgramECM FURNACEECM FURNACEARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","CUSTOM - Archetype","Residential","Heating and Cooling Program","Space Cooling and Heating","ECM FURNACE","ARCHETYPE - ECM FURNACE","HISTORICAL PERFORMANCE",1,1.5611103367665669,1,1,0,48,315411,48,19,"PSP-Consumer-Residential-Furnace_ECM_3",959,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["CNon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","CUSTOM - Archetype","Non-Residential","Retrofit","Lighting","PRESCRIPTIVE LIGHTING","ARCHETYPE - PRESCRIPTIVE LIGHTING","HISTORICAL PERFORMANCE",1,11.976010430247717,59881.441441441435,1,4940,89,1051099,89,11,"PSP-Business-Commercial-Lighting_Interior_General",0,1,1,26.4,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1154,1)),TRIM(LEFT(C1154,20)),TRIM(LEFT(D1154,10)),TRIM(RIGHT(D1154,10)),TRIM(LEFT(F1154,20)),TRIM(RIGHT(F1154,20)),TRIM(LEFT(G1154,105)),TRIM(LEFT(H1154,20)),TRIM(RIGHT(H1154,20)),TRIM(LEFT(R1154,1)),TRIM(RIGHT(R1154,25)),TRIM(LEFT(X1154,1)),TRIM(LEFT(AF1154,1)),TRIM(LEFT(AG1154,1)))","v":"CNon-ResidentialAudit Fundit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Non-Residential","Audit Funding","Miscellaneous       ","AUDIT PROJECT","ARCHETYPE - AUDIT PROJECT","HISTORICAL PERFORMANCE",1,14.2149,81593.53,1,5740,0,0,0,6,"PSP-Business-Commercial-Miscellaneous_Equipment",1,1,1,346.06,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1155,1)),TRIM(LEFT(C1155,20)),TRIM(LEFT(D1155,10)),TRIM(RIGHT(D1155,10)),TRIM(LEFT(F1155,20)),TRIM(RIGHT(F1155,20)),TRIM(LEFT(G1155,105)),TRIM(LEFT(H1155,20)),TRIM(RIGHT(H1155,20)),TRIM(LEFT(R1155,1)),TRIM(RIGHT(R1155,25)),TRIM(LEFT(X1155,1)),TRIM(LEFT(AF1155,1)),TRIM(LEFT(AG1155,1)))","v":"CNon-ResidentialHigh PerfonstructionUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system < 5.4 tons, Electric Resistance, 12.5 EER (per ton)Split system < 5.4 tce, 13SEER (per ton)Pess-Commercial-Cooling_DXNND"},"CUSTOM - Measure","Non-Residential","High Performance New Construction","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system < 5.4 tons, Electric Resistance, 12.5 EER (per ton)","Split system < 5.4 tons, Electric Resistance, 13SEER (per ton)",600,1.0771992818671454,646.31956912028727,0.96,576,0,0,0,15,"PSP-Business-Commercial-Cooling_DX",1620,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["CResidentialHome Assisce ProgramHAP HOMEHAP HOMEARCHETYPE - HAP HOMEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","CUSTOM - Archetype","Residential","Home Assistance Program","HAP Home","HAP HOME","ARCHETYPE - HAP HOME","HISTORICAL PERFORMANCE",1,1.088255055551282,9544.3950833308481,1,8760,0,1597,0,9,"PSP-Consumer-Residential-Furnace_ECM_3",0,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1157,1)),TRIM(LEFT(C1157,20)),TRIM(LEFT(D1157,10)),TRIM(RIGHT(D1157,10)),TRIM(LEFT(F1157,20)),TRIM(RIGHT(F1157,20)),TRIM(LEFT(G1157,105)),TRIM(LEFT(H1157,20)),TRIM(RIGHT(H1157,20)),TRIM(LEFT(R1157,1)),TRIM(RIGHT(R1157,25)),TRIM(LEFT(X1157,1)),TRIM(LEFT(AF1157,1)),TRIM(LEFT(AG1157,1)))","v":"CResidentialInstant Dint ProgramCOUPONSCOUPONSARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},"CUSTOM - Archetype","Residential","Instant Discount Program","Miscellaneous       ","COUPONS","ARCHETYPE - COUPONS","HISTORICAL PERFORMANCE",2000,1.0019600953141021,2028.9216020520485,331,4780890,331,4780890,331,7,"PSP-Consumer-Residential-Lighting",{"$f":"3*227145","v":681435},1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["CResidentialHeating anng ProgramECM FURNACEECM FURNACEARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","CUSTOM - Archetype","Residential","Heating and Cooling Program","Space Cooling and Heating","ECM FURNACE","ARCHETYPE - ECM FURNACE","HISTORICAL PERFORMANCE",1,1.5611103367665669,1,1,0,55,157855,55,19,"PSP-Consumer-Residential-Furnace_ECM_3",959,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["CNon-ResidentialSmall Busis LightingENERGY STAR® LED PAR0/38 LAMPS E26 BASE5W – 7W ENERGY STAR® Qualified LED PAR 1620-35W IncandescentW Incandescent PAR16Pl-Lighting_Small BusinessNND","CUSTOM - Measure","Non-Residential","Small Business Lighting","Lighting ","ENERGY STAR® LED PAR16/20/30/38 LAMPS E26 BASE ","5W – 7W ENERGY STAR® Qualified LED PAR 16","20-35W Incandescent PAR16",1,2.75E-2,107.55249999999999,6.0000000000000001E-3,23.466000000000001,35,161071,35,8,"PSP-Business-Commercial-Lighting_Small Business",-140.24,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["CResidentialHome Depotket UpliftENERGY STAR® REFRIGEReplace With NewStandard Refrigeratotandard RefrigeratorPResidential-RefrigeratorsNND","CUSTOM - Measure","Residential","Home Depot Appliance Market Uplift","Household Appliances","ENERGY STAR® REFRIGERATOR                                                                           ","Replace With New","Standard Refrigerator",1,"-",1,"-",2025,"-",2025,9.7465846153846167E-2,14,"PSP-Consumer-Residential-Refrigerators",30,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1161,1)),TRIM(LEFT(C1161,20)),TRIM(LEFT(D1161,10)),TRIM(RIGHT(D1161,10)),TRIM(LEFT(F1161,20)),TRIM(RIGHT(F1161,20)),TRIM(LEFT(G1161,105)),TRIM(LEFT(H1161,20)),TRIM(RIGHT(H1161,20)),TRIM(LEFT(R1161,1)),TRIM(RIGHT(R1161,25)),TRIM(LEFT(X1161,1)),TRIM(LEFT(AF1161,1)),TRIM(LEFT(AG1161,1)))","v":"IResidentialGOF ST RebST RebateAdaptive ThermostatAdaptive ThermostatAdaptive Thermostat - Gas Heating w/CACUnknown ThermostatUnknown ThermostatPResidential-Furnace_ECM_3NYD"},"IESO - Archetype","Residential","GOF ST Rebate","Thermostat","Adaptive Thermostat","Adaptive Thermostat - Gas Heating w/CAC","Unknown Thermostat",1800,0.130276,233,0,0,0.13,233,0.130276,10,"PSP-Consumer-Residential-Furnace_ECM_3",0,0.75,0.75,0,0,"No",null,null,null,null,null,null,null,"Yes","Dx",false]
[{"$f":"CONCATENATE(TRIM(LEFT(B1162,1)),TRIM(LEFT(C1162,20)),TRIM(LEFT(D1162,10)),TRIM(RIGHT(D1162,10)),TRIM(LEFT(F1162,20)),TRIM(RIGHT(F1162,20)),TRIM(LEFT(G1162,105)),TRIM(LEFT(H1162,20)),TRIM(RIGHT(H1162,20)),TRIM(LEFT(R1162,1)),TRIM(RIGHT(R1162,25)),TRIM(LEFT(X1162,1)),TRIM(LEFT(AF1162,1)),TRIM(LEFT(AG1162,1)))","v":"IResidentialGOF ST RebST RebateAdaptive ThermostatAdaptive ThermostatAdaptive Thermostat - Electric Heating w/ CACUnknown ThermostatUnknown ThermostatPResidential-Furnace_ECM_3NYD"},"IESO - Archetype","Residential","GOF ST Rebate","Thermostat","Adaptive Thermostat","Adaptive Thermostat - Electric Heating w/ CAC","Unknown Thermostat",1800,0.748668,1339,0,0,0.748668,1339,0.748668,10,"PSP-Consumer-Residential-Furnace_ECM_3",0,0.75,0.75,0,0,"No",null,null,null,null,null,null,null,"Yes","Dx",false]
[{"$f":"CONCATENATE(TRIM(LEFT(B1163,1)),TRIM(LEFT(C1163,20)),TRIM(LEFT(D1163,10)),TRIM(RIGHT(D1163,10)),TRIM(LEFT(F1163,20)),TRIM(RIGHT(F1163,20)),TRIM(LEFT(G1163,105)),TRIM(LEFT(H1163,20)),TRIM(RIGHT(H1163,20)),TRIM(LEFT(R1163,1)),TRIM(RIGHT(R1163,25)),TRIM(LEFT(X1163,1)),TRIM(LEFT(AF1163,1)),TRIM(LEFT(AG1163,1)))","v":"CNon-ResidentialEnergy Mangy ManagerEnergy ManagerEnergy ManagerEnergy ManagerMiscellaneousMiscellaneousPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Non-Residential","Energy Manager","Non-Lighting","Energy Manager","Energy Manager","Miscellaneous",1,0,0,130,1124174,130,1124174,130,6,"PSP-Business-Commercial-Miscellaneous_Equipment",1,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1164,1)),TRIM(LEFT(C1164,20)),TRIM(LEFT(D1164,10)),TRIM(RIGHT(D1164,10)),TRIM(LEFT(F1164,20)),TRIM(RIGHT(F1164,20)),TRIM(LEFT(G1164,105)),TRIM(LEFT(H1164,20)),TRIM(RIGHT(H1164,20)),TRIM(LEFT(R1164,1)),TRIM(RIGHT(R1164,25)),TRIM(LEFT(X1164,1)),TRIM(LEFT(AF1164,1)),TRIM(LEFT(AG1164,1)))","v":"CNon-ResidentialExisting BmissioningEBCX MeasuresEBCX MeasuresEBCx MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Non-Residential","Existing Building Commissioning","Miscellaneous       ","EBCX Measures","EBCx Measures","HISTORICAL PERFORMANCE",1,0,1,1,1000,0,1000,0,6,"PSP-Business-Commercial-Miscellaneous_Equipment",1,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1165,1)),TRIM(LEFT(C1165,20)),TRIM(LEFT(D1165,10)),TRIM(RIGHT(D1165,10)),TRIM(LEFT(F1165,20)),TRIM(RIGHT(F1165,20)),TRIM(LEFT(G1165,105)),TRIM(LEFT(H1165,20)),TRIM(RIGHT(H1165,20)),TRIM(LEFT(R1165,1)),TRIM(RIGHT(R1165,25)),TRIM(LEFT(X1165,1)),TRIM(LEFT(AF1165,1)),TRIM(LEFT(AG1165,1)))","v":"CNon-ResidentialMonitoringTargetingM&T MeasuresM&T MeasuresM&T MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Non-Residential","Monitoring and Targeting","Miscellaneous       ","M&T Measures","M&T Measures","HISTORICAL PERFORMANCE",1,0,1,1,1000,0,1000,0,6,"PSP-Business-Commercial-Miscellaneous_Equipment",1,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1166,1)),TRIM(LEFT(C1166,20)),TRIM(LEFT(D1166,10)),TRIM(RIGHT(D1166,10)),TRIM(LEFT(F1166,20)),TRIM(RIGHT(F1166,20)),TRIM(LEFT(G1166,105)),TRIM(LEFT(H1166,20)),TRIM(RIGHT(H1166,20)),TRIM(LEFT(R1166,1)),TRIM(RIGHT(R1166,25)),TRIM(LEFT(X1166,1)),TRIM(LEFT(AF1166,1)),TRIM(LEFT(AG1166,1)))","v":"CResidential2015 ResidnstructionNEW HOME CONSTRUCTIOEW HOME CONSTRUCTIONARCHETYPE - NEW HOME CONSTRUCTIONHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},"CUSTOM - Archetype","Residential","2015 Residential New Construction","New Home","NEW HOME CONSTRUCTION","ARCHETYPE - NEW HOME CONSTRUCTION","HISTORICAL PERFORMANCE",1,1.3259664160136868,1,3,10827,3,10827,3,13,"PSP-Consumer-Residential-Furnace_ECM_3",{"$f":"540*6","v":3240},1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["CResidential2015 Low IInitiativeHAP HOMEHAP HOMEARCHETYPE - HAP HOMEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","CUSTOM - Archetype","Residential","2015 Low Income Initiative","2015 Low Income Initiative","HAP HOME","ARCHETYPE - HAP HOME","HISTORICAL PERFORMANCE",8760,1.088255055551282,9544.3950833308481,36,219928,36,219928,36,9,"PSP-Consumer-Residential-Furnace_ECM_3",110352,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1168,1)),TRIM(LEFT(C1168,20)),TRIM(LEFT(D1168,10)),TRIM(RIGHT(D1168,10)),TRIM(LEFT(F1168,20)),TRIM(RIGHT(F1168,20)),TRIM(LEFT(G1168,105)),TRIM(LEFT(H1168,20)),TRIM(RIGHT(H1168,20)),TRIM(LEFT(R1168,1)),TRIM(RIGHT(R1168,25)),TRIM(LEFT(X1168,1)),TRIM(LEFT(AF1168,1)),TRIM(LEFT(AG1168,1)))","v":"CNon-Residential2015 New CInitiativeHPNC PROJECTHPNC PROJECTARCHETYPE - HPNC PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},"CUSTOM - Archetype","Non-Residential","2015 New Construction and Major Renovation Initiative","HPNC Project","HPNC PROJECT","ARCHETYPE - HPNC PROJECT","HISTORICAL PERFORMANCE",3130,34.723799999999997,108685.49,1,1,70,74739,70,14,"PSP-Business-Commercial-Lighting_Interior_General",90639,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1169,1)),TRIM(LEFT(C1169,20)),TRIM(LEFT(D1169,10)),TRIM(RIGHT(D1169,10)),TRIM(LEFT(F1169,20)),TRIM(RIGHT(F1169,20)),TRIM(LEFT(G1169,105)),TRIM(LEFT(H1169,20)),TRIM(RIGHT(H1169,20)),TRIM(LEFT(R1169,1)),TRIM(RIGHT(R1169,25)),TRIM(LEFT(X1169,1)),TRIM(LEFT(AF1169,1)),TRIM(LEFT(AG1169,1)))","v":"CNon-ResidentialRetrofitRetrofitCUSTOM LIGHTINGCUSTOM LIGHTINGARCHETYPE - CUSTOM LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},"CUSTOM - Archetype","Non-Residential","Retrofit","Lighting","CUSTOM LIGHTING","ARCHETYPE - CUSTOM LIGHTING","HISTORICAL PERFORMANCE",8760,5.2352941176470589,52766.117647058818,1,8760,4.2352941176470589,44006.117647058818,4.2352941176470589,10,"PSP-Business-Commercial-Lighting_Interior_General",50111.14,0.68,0.73099999999999998,31.3,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1170,1)),TRIM(LEFT(C1170,20)),TRIM(LEFT(D1170,10)),TRIM(RIGHT(D1170,10)),TRIM(LEFT(F1170,20)),TRIM(RIGHT(F1170,20)),TRIM(LEFT(G1170,105)),TRIM(LEFT(H1170,20)),TRIM(RIGHT(H1170,20)),TRIM(LEFT(R1170,1)),TRIM(RIGHT(R1170,25)),TRIM(LEFT(X1170,1)),TRIM(LEFT(AF1170,1)),TRIM(LEFT(AG1170,1)))","v":"CNon-ResidentialLoblaws P4P4P PilotM&T MeasuresM&T MeasuresM&T MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Non-Residential","Loblaws P4P Pilot","Miscellaneous       ","M&T Measures","M&T Measures","HISTORICAL PERFORMANCE",1,0,1,1,1000,52,441961,52,6,"PSP-Business-Commercial-Miscellaneous_Equipment",1,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1171,1)),TRIM(LEFT(C1171,20)),TRIM(LEFT(D1171,10)),TRIM(RIGHT(D1171,10)),TRIM(LEFT(F1171,20)),TRIM(RIGHT(F1171,20)),TRIM(LEFT(G1171,105)),TRIM(LEFT(H1171,20)),TRIM(RIGHT(H1171,20)),TRIM(LEFT(R1171,1)),TRIM(RIGHT(R1171,25)),TRIM(LEFT(X1171,1)),TRIM(LEFT(AF1171,1)),TRIM(LEFT(AG1171,1)))","v":"CResidential2015 Bi-Aniler EventBI-ANNUAL COUPONSBI-ANNUAL COUPONSARCHETYPE - BI-ANNUAL COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},"CUSTOM - Archetype","Residential","2015 Bi-Annual Retailer Event","Miscellaneous       ","BI-ANNUAL COUPONS","ARCHETYPE - BI-ANNUAL COUPONS","HISTORICAL PERFORMANCE",2000,0,1,96,1423383,96,1423383,96,10,"PSP-Consumer-Residential-Lighting",441248.73,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["CResidentialCoupon Proon Program2016 Coupons2016 CouponsARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND","CUSTOM - Archetype","Residential","Coupon Program","Miscellaneous       ","2016 Coupons","ARCHETYPE - COUPONS","HISTORICAL PERFORMANCE",1,1.0019600953141021,2028.9216020520485,454,6996736,454,6996736,454,7,"PSP-Consumer-Residential-Lighting",{"$f":"35515*3","v":106545},1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
[{"$f":"CONCATENATE(TRIM(LEFT(B1173,1)),TRIM(LEFT(C1173,20)),TRIM(LEFT(D1173,10)),TRIM(RIGHT(D1173,10)),TRIM(LEFT(F1173,20)),TRIM(RIGHT(F1173,20)),TRIM(LEFT(G1173,105)),TRIM(LEFT(H1173,20)),TRIM(RIGHT(H1173,20)),TRIM(LEFT(R1173,1)),TRIM(RIGHT(R1173,25)),TRIM(LEFT(X1173,1)),TRIM(LEFT(AF1173,1)),TRIM(LEFT(AG1173,1)))","v":"CResidentialCoupon Proon Program2017 Coupons2017 CouponsARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},"CUSTOM - Archetype","Residential","Coupon Program","Miscellaneous       ","2017 Coupons","ARCHETYPE - COUPONS","HISTORICAL PERFORMANCE",1,1.0019600953141021,2028.9216020520485,394,5638884,394,5638884,394,7,"PSP-Consumer-Residential-Lighting",{"$f":"3*922707","v":2768121},1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
["CResidentialClotheslings ProgramCLOTHESLINESCLOTHESLINESRetractable ClotheslineClothes Dryer (141 lDryer (141 loads/yr)Pr-Residential-ClotheslineNND","CUSTOM - Measure","Residential","Clothesline Instant Savings Program","Miscellaneous       ","CLOTHESLINES","Retractable Clothesline","Clothes Dryer (141 loads/yr)","-","-",217.4,"-",0,"-",217.4,0.14850092307692309,10,"PSP-Consumer-Residential-Clothesline",76.75,0.89,0.89,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]
[{"$f":"CONCATENATE(TRIM(LEFT(B1175,1)),TRIM(LEFT(C1175,20)),TRIM(LEFT(D1175,10)),TRIM(RIGHT(D1175,10)),TRIM(LEFT(F1175,20)),TRIM(RIGHT(F1175,20)),TRIM(LEFT(G1175,105)),TRIM(LEFT(H1175,20)),TRIM(RIGHT(H1175,20)),TRIM(LEFT(R1175,1)),TRIM(RIGHT(R1175,25)),TRIM(LEFT(X1175,1)),TRIM(LEFT(AF1175,1)),TRIM(LEFT(AG1175,1)))","v":"CResidentialHeating anng ProgramSEER 18 CACSEER 18 CACSEER 18 CACSEER 14.5 CACSEER 14.5 CACPer-Residential-AC_CentralNND"},"CUSTOM - Measure","Residential","Heating and Cooling Program","Space Cooling","SEER 18 CAC","SEER 18 CAC","SEER 14.5 CAC",282,1,282,0.64,109.98,0.39,281,0.39,18,"PSP-Consumer-Residential-AC_Central",3060,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false]
[{"$f":"CONCATENATE(TRIM(LEFT(B1176,1)),TRIM(LEFT(C1176,20)),TRIM(LEFT(D1176,10)),TRIM(RIGHT(D1176,10)),TRIM(LEFT(F1176,20)),TRIM(RIGHT(F1176,20)),TRIM(LEFT(G1176,105)),TRIM(LEFT(H1176,20)),TRIM(RIGHT(H1176,20)),TRIM(LEFT(R1176,1)),TRIM(RIGHT(R1176,25)),TRIM(LEFT(X1176,1)),TRIM(LEFT(AF1176,1)),TRIM(LEFT(AG1176,1)))","v":"CNon-Residential2015 PSUIIncentiveCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGCustom ProjectNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Non-Residential","2015 PSUI Capital Incentive","Non-Lighting","CUSTOM NON-LIGHTING","Custom Project","NO BTM",8700,0,1,185,1654892,185,1654892,185,20,"PSP-Business-Commercial-Miscellaneous_Equipment",{"$f":"376624/0.7","v":538034.2857142858},1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
["CNon-ResidentialProcess anes ProgramCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGChrysler Chiller ProjectNO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CUSTOM NON-LIGHTING","Chrysler Chiller Project","NO BTM",8700,0,1,1092.5999999999999,5008155.5999999996,1092.5999999999999,5008155.5999999996,1092.5999999999999,20,"PSP-Business-Commercial-Miscellaneous_Equipment",{"$f":"361500*2","v":723000},1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
["CResidentialASHP - Ducless PilotAir Source Heat Pumpat Pump 2016 ProgramAir Source Heat PumpHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND","CUSTOM - Archetype","Residential","ASHP - Ductless Pilot","Space Cooling and Heating","Air Source Heat Pump 2016 Program","Air Source Heat Pump","HISTORICAL PERFORMANCE",1000,"n/a","n/a",32,157963,32,157963,32,19,"PSP-Consumer-Residential-Furnace_ECM_3",{"$f":"94*1500","v":141000},1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,13]
["CNon-ResidentialRetrofitRetrofitUNITARY AIR-CONDITIOIR-CONDITIONING UNITSplit system/Single package ≥ 20 to < 63 tons, All Other, 10.6 EER (per ton)Split system/Singler, 9.8 EER (per ton)Pess-Commercial-Cooling_DXNND","CUSTOM - Measure","Non-Residential","Retrofit","Space Cooling","UNITARY AIR-CONDITIONING UNIT","Split system/Single package ≥ 20 to < 63 tons, All Other, 10.6 EER (per ton)","Split system/Single package ≥ 20 to < 63 tons, All Other, 9.8 EER (per ton)",600,1.2244897959183672,734.69387755102025,1.1320754716981132,679.24528301886789,9.2414324220253974E-2,55.448594532152356,3.1136518468054784E-2,15,"PSP-Business-Commercial-Cooling_DX",2100,0.68200000000000005,0.69199999999999995,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1180,1)),TRIM(LEFT(C1180,20)),TRIM(LEFT(D1180,10)),TRIM(RIGHT(D1180,10)),TRIM(LEFT(F1180,20)),TRIM(RIGHT(F1180,20)),TRIM(LEFT(G1180,105)),TRIM(LEFT(H1180,20)),TRIM(RIGHT(H1180,20)),TRIM(LEFT(R1180,1)),TRIM(RIGHT(R1180,25)),TRIM(LEFT(X1180,1)),TRIM(LEFT(AF1180,1)),TRIM(LEFT(AG1180,1)))","v":"CNon-ResidentialRetrocommition PilotRetrocommissioningRetrocommissioningRetrocommissioning ProgramHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Non-Residential","Retrocommissioning LDC Innovation Pilot","Miscellaneous       ","Retrocommissioning","Retrocommissioning Program","HISTORICAL PERFORMANCE",1000,"n/a","n/a",403,1799960,403,1799960,403,6,"PSP-Business-Commercial-Miscellaneous_Equipment",621507.37,1,1,346.06,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1181,1)),TRIM(LEFT(C1181,20)),TRIM(LEFT(D1181,10)),TRIM(RIGHT(D1181,10)),TRIM(LEFT(F1181,20)),TRIM(RIGHT(F1181,20)),TRIM(LEFT(G1181,105)),TRIM(LEFT(H1181,20)),TRIM(RIGHT(H1181,20)),TRIM(LEFT(R1181,1)),TRIM(RIGHT(R1181,25)),TRIM(LEFT(X1181,1)),TRIM(LEFT(AF1181,1)),TRIM(LEFT(AG1181,1)))","v":"CResidentialWhole Homeot ProgramWhole Home Pilot Hisome Pilot HistoricalARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},"CUSTOM - Archetype","Residential","Whole Home Pilot Program","Space Cooling and Heating","Whole Home Pilot Historical","ARCHETYPE - ECM FURNACE","HISTORICAL PERFORMANCE",1000,"n/a","n/a",47,259670,47,259670,47,19,"PSP-Consumer-Residential-Furnace_ECM_3",{"$f":"2000*147","v":294000},1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["CNon-ResidentialSOE Energyance PilotPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGHistorical ResultHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","CUSTOM - Archetype","Non-Residential","SOE Energy Performance Pilot","Miscellaneous       ","PRESCRIPTIVE LIGHTING","Historical Result","HISTORICAL PERFORMANCE",3700,"n/a","n/a",0,786718,0,786718,0,11,"PSP-Business-Commercial-Lighting_Interior_General",0,1,1,26.4,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["CNon-ResidentialProcess anes ProgramCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGADM CHPNO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CUSTOM NON-LIGHTING","ADM CHP","NO BTM",8700,"n/a","n/a",6165,54001559.439999998,6165,54001559.439999998,6165,20,"PSP-Business-Commercial-Miscellaneous_Equipment",{"$f":"12170000/0.7","v":17385714.285714287},1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1184,1)),TRIM(LEFT(C1184,20)),TRIM(LEFT(D1184,10)),TRIM(RIGHT(D1184,10)),TRIM(LEFT(F1184,20)),TRIM(RIGHT(F1184,20)),TRIM(LEFT(G1184,105)),TRIM(LEFT(H1184,20)),TRIM(RIGHT(H1184,20)),TRIM(LEFT(R1184,1)),TRIM(RIGHT(R1184,25)),TRIM(LEFT(X1184,1)),TRIM(LEFT(AF1184,1)),TRIM(LEFT(AG1184,1)))","v":"CNon-ResidentialProcess anes ProgramCHPCHPFAC - CHP (2019)NO BTMNO BTMPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CHP","FAC - CHP (2019)","NO BTM",8700,"n/a","n/a",537,4672873,537,4672873,537,20,"PSP-Business-Commercial-Miscellaneous_Equipment",{"$f":"1126800/0.7","v":1609714.2857142859},1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1185,1)),TRIM(LEFT(C1185,20)),TRIM(LEFT(D1185,10)),TRIM(RIGHT(D1185,10)),TRIM(LEFT(F1185,20)),TRIM(RIGHT(F1185,20)),TRIM(LEFT(G1185,105)),TRIM(LEFT(H1185,20)),TRIM(RIGHT(H1185,20)),TRIM(LEFT(R1185,1)),TRIM(RIGHT(R1185,25)),TRIM(LEFT(X1185,1)),TRIM(LEFT(AF1185,1)),TRIM(LEFT(AG1185,1)))","v":"CNon-ResidentialProcess anes ProgramCHPCHPwfcu - chp 2017NO BTMNO BTMPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CHP","wfcu - chp 2017","NO BTM",8700,"n/a","n/a",516,4493455,516,4493455,516,20,"PSP-Business-Commercial-Miscellaneous_Equipment",1349714.2857142859,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1186,1)),TRIM(LEFT(C1186,20)),TRIM(LEFT(D1186,10)),TRIM(RIGHT(D1186,10)),TRIM(LEFT(F1186,20)),TRIM(RIGHT(F1186,20)),TRIM(LEFT(G1186,105)),TRIM(LEFT(H1186,20)),TRIM(RIGHT(H1186,20)),TRIM(LEFT(R1186,1)),TRIM(RIGHT(R1186,25)),TRIM(LEFT(X1186,1)),TRIM(LEFT(AF1186,1)),TRIM(LEFT(AG1186,1)))","v":"CNon-ResidentialProcess anes ProgramCHPCHPh.lodge chp 2017NO BTMNO BTMPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CHP","h.lodge chp 2017","NO BTM",8700,"n/a","n/a",253,2203475.0817327304,253,2203475.0817327304,253,20,"PSP-Business-Commercial-Miscellaneous_Equipment",723142.85714285716,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
["CNon-ResidentialProcess anes ProgramCHPCHPc.salt chpNO BTMNO BTMPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CHP","c.salt chp","NO BTM",8700,"n/a","n/a",1498,13035825.865212718,1498,13035825.865212718,1498,20,"PSP-Business-Commercial-Miscellaneous_Equipment",4650000,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1188,1)),TRIM(LEFT(C1188,20)),TRIM(LEFT(D1188,10)),TRIM(RIGHT(D1188,10)),TRIM(LEFT(F1188,20)),TRIM(RIGHT(F1188,20)),TRIM(LEFT(G1188,105)),TRIM(LEFT(H1188,20)),TRIM(RIGHT(H1188,20)),TRIM(LEFT(R1188,1)),TRIM(RIGHT(R1188,25)),TRIM(LEFT(X1188,1)),TRIM(LEFT(AF1188,1)),TRIM(LEFT(AG1188,1)))","v":"CNon-ResidentialProcess anes ProgramCHPCHPintnl nutrientsNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CHP","intnl nutrients","NO BTM",8700,"n/a","n/a",36,312379.23732306977,36,312379.23732306977,36,20,"PSP-Business-Commercial-Miscellaneous_Equipment",111428.57142857143,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1189,1)),TRIM(LEFT(C1189,20)),TRIM(LEFT(D1189,10)),TRIM(RIGHT(D1189,10)),TRIM(LEFT(F1189,20)),TRIM(RIGHT(F1189,20)),TRIM(LEFT(G1189,105)),TRIM(LEFT(H1189,20)),TRIM(RIGHT(H1189,20)),TRIM(LEFT(R1189,1)),TRIM(RIGHT(R1189,25)),TRIM(LEFT(X1189,1)),TRIM(LEFT(AF1189,1)),TRIM(LEFT(AG1189,1)))","v":"CNon-ResidentialProcess anes ProgramCHPCHPwfcu-eeNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Non-Lighting","CHP","wfcu-ee","NO BTM",8700,"n/a","n/a",46,401287.17409963574,46,401287.17409963574,46,20,"PSP-Business-Commercial-Miscellaneous_Equipment",106234.28571428572,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1190,1)),TRIM(LEFT(C1190,20)),TRIM(LEFT(D1190,10)),TRIM(RIGHT(D1190,10)),TRIM(LEFT(F1190,20)),TRIM(RIGHT(F1190,20)),TRIM(LEFT(G1190,105)),TRIM(LEFT(H1190,20)),TRIM(RIGHT(H1190,20)),TRIM(LEFT(R1190,1)),TRIM(RIGHT(R1190,25)),TRIM(LEFT(X1190,1)),TRIM(LEFT(AF1190,1)),TRIM(LEFT(AG1190,1)))","v":"CNon-ResidentialProcess anes ProgramStudies in 2017 2018Studies in 2017 2018Detailed Engineering StudiesNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Study","Studies in 2017 2018","Detailed Engineering Studies","NO BTM",8700,"n/a","n/a",0.1,0.1,0.1,0.1,0.1,20,"PSP-Business-Commercial-Miscellaneous_Equipment",0,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1191,1)),TRIM(LEFT(C1191,20)),TRIM(LEFT(D1191,10)),TRIM(RIGHT(D1191,10)),TRIM(LEFT(F1191,20)),TRIM(RIGHT(F1191,20)),TRIM(LEFT(G1191,105)),TRIM(LEFT(H1191,20)),TRIM(RIGHT(H1191,20)),TRIM(LEFT(R1191,1)),TRIM(RIGHT(R1191,25)),TRIM(LEFT(X1191,1)),TRIM(LEFT(AF1191,1)),TRIM(LEFT(AG1191,1)))","v":"CNon-ResidentialProcess anes ProgramProgress Payment ADMss Payment ADM - CHPProgress PaymentNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Study","Progress Payment ADM - CHP","Progress Payment","NO BTM",8700,"n/a","n/a",0.1,0.1,0.1,0.1,0.1,20,"PSP-Business-Commercial-Miscellaneous_Equipment",0,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
["CNon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","CUSTOM - Archetype","Non-Residential","Retrofit","Lighting 2015 - 2018 projects","PRESCRIPTIVE LIGHTING","ARCHETYPE - PRESCRIPTIVE LIGHTING","HISTORICAL PERFORMANCE",4940,"n/a","n/a",898,7926112,898,7926112,898,11,"PSP-Business-Commercial-Lighting_Interior_General",10283998.9,1,1,26.4,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
["CNon-ResidentialRetrofitRetrofitENGINEERED LIGHTINGENGINEERED LIGHTINGARCHETYPE - ENGINEERED LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","CUSTOM - Archetype","Non-Residential","Retrofit","Lighting 2015 - 2018 projects","ENGINEERED LIGHTING","ARCHETYPE - ENGINEERED LIGHTING","HISTORICAL PERFORMANCE",6037,"n/a","n/a",116,607475.60562678298,116,607475.60562678298,116,9,"PSP-Business-Commercial-Lighting_Interior_General",232722.77,1,1,30.7,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
["CNon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","CUSTOM - Archetype","Non-Residential","Retrofit","Lighting 2019 Projects","PRESCRIPTIVE LIGHTING","ARCHETYPE - PRESCRIPTIVE LIGHTING","HISTORICAL PERFORMANCE",4940,"n/a","n/a",1.3480793422982764,18567.183881528152,1.3480793422982764,18567.183881528152,1.3480793422982764,11,"PSP-Business-Commercial-Lighting_Interior_General",31679.54,1,1,26.4,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["CNon-ResidentialRetrofitRetrofitCUSTOM LIGHTINGCUSTOM LIGHTINGARCHETYPE - CUSTOM LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","CUSTOM - Archetype","Non-Residential","Retrofit","Lighting 2019 Projects","CUSTOM LIGHTING","ARCHETYPE - CUSTOM LIGHTING","HISTORICAL PERFORMANCE",8760,"n/a","n/a",14.103477440224392,57881.920782345238,14.103477440224392,57881.920782345238,14.103477440224392,10,"PSP-Business-Commercial-Lighting_Interior_General",150286.95000000001,1,1,31.3,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B1196,1)),TRIM(LEFT(C1196,20)),TRIM(LEFT(D1196,10)),TRIM(RIGHT(D1196,10)),TRIM(LEFT(F1196,20)),TRIM(RIGHT(F1196,20)),TRIM(LEFT(G1196,105)),TRIM(LEFT(H1196,20)),TRIM(RIGHT(H1196,20)),TRIM(LEFT(R1196,1)),TRIM(RIGHT(R1196,25)),TRIM(LEFT(X1196,1)),TRIM(LEFT(AF1196,1)),TRIM(LEFT(AG1196,1)))","v":"CNon-ResidentialSmall Busis Lighting2018 YTD Historical2018 YTD HistoricalARCHETYPE - PAST PARTICIPANTBUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},"CUSTOM - Archetype","Non-Residential","Small Business Lighting","Lighting","2018 YTD Historical","ARCHETYPE - PAST PARTICIPANT","BUSINESS CASE",3440,"n/a","n/a",96,435166,96,435166,96,9,"PSP-Business-Commercial-Lighting_Small Business",277871,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,37]
[{"$f":"CONCATENATE(TRIM(LEFT(B1197,1)),TRIM(LEFT(C1197,20)),TRIM(LEFT(D1197,10)),TRIM(RIGHT(D1197,10)),TRIM(LEFT(F1197,20)),TRIM(RIGHT(F1197,20)),TRIM(LEFT(G1197,105)),TRIM(LEFT(H1197,20)),TRIM(RIGHT(H1197,20)),TRIM(LEFT(R1197,1)),TRIM(RIGHT(R1197,25)),TRIM(LEFT(X1197,1)),TRIM(LEFT(AF1197,1)),TRIM(LEFT(AG1197,1)))","v":"CNon-ResidentialProcess anes ProgramAdvanced Payment FCAnced Payment FCA -EEProgress PaymentNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Non-Residential","Process and Systems Upgrades Program","Advanced Payment","Advanced Payment FCA -EE","Progress Payment","NO BTM",8700,"n/a","n/a",0.1,0.1,0.1,0.1,0.1,20,"PSP-Business-Commercial-Miscellaneous_Equipment",0,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
["CNon-ResidentialRetrofitRetrofitCUSTOM LIGHTINGCUSTOM LIGHTINGARCHETYPE - CUSTOM LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","CUSTOM - Archetype","Non-Residential","Retrofit","Lighting 2015 - 2018 projects","CUSTOM LIGHTING","ARCHETYPE - CUSTOM LIGHTING","HISTORICAL PERFORMANCE",8760,"n/a","n/a",2117,15036461,2117,15036461,2117,10,"PSP-Business-Commercial-Lighting_Interior_General",32297515,1,1,31.3,0,"No",null,null,null,null,null,null,null,"No","Dx",false,0]
["CNon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND","CUSTOM - Archetype","Non-Residential","Retrofit","2018 Progress to date","PRESCRIPTIVE LIGHTING","ARCHETYPE - PRESCRIPTIVE LIGHTING","HISTORICAL PERFORMANCE",4940,"n/a","n/a",207,1023927.4227855797,207,1023927.4227855797,207,11,"PSP-Business-Commercial-Lighting_Interior_General",{"$f":"842286*3","v":2526858},1,1,26.4,0,"No",null,null,null,null,null,null,null,"No","Dx",true,0]
["CResidentialInstant Dint ProgramCOUPONSCOUPONSARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND","CUSTOM - Archetype","Residential","Instant Discount Program","2018 Results PTD","COUPONS","ARCHETYPE - COUPONS","HISTORICAL PERFORMANCE",2000,"n/a","n/a",83,985744,83,985744,83,7,"PSP-Consumer-Residential-Lighting",{"$f":"331557/0.5","v":663114},1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false,1.75]

{"sheet":"Budget Inputs","index":12,"n_rows":37,"n_cols":34,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,1,1,3],[0,2,0,3]]}
[null,"Program Design Module: \nProgram Budget","Users can input program budgets by sector, program or portfolio by year, where applicable. The table below will dynamically populate based on the programs selected in the previous step. Costs should be in nominal dollars and should account for costs associated with the program year, even if those costs are incurred in another calendar year. "]
[null,"\"Update Program Budget\": will populate the table below with the selected programs. Once this button is clicked, input the program-level budgets.\n\"Delete Budget\": will clear the table below\nCAUTION! To ensure the cost effectiveness calculations are properly completed, click \"Update Program Budget\" even if there are no program-level costs. Please enter budgets ONLY in years that a program is active (i.e., there is a line item in \"Measure Selection & CE Results\")"]
[]
[]
[null,null,null,"PROGRAM YEAR"]
[null,null,null,2015,2015,2015,2015,2015,2016,2016,2016,2016,2016,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020]
[null,"SECTOR","PROGRAM","LDC Labour","Third Party Costs","Marketing Spend","Other Program Costs","2015 Sub-Total","LDC Labour","Third Party Costs","Marketing Spend","Other Program Costs","2016 Sub-Total","LDC Labour","Third Party Costs","Marketing Spend","Other Program Costs","2017 Sub-Total","LDC Labour","Third Party Costs","Marketing Spend","Other Program Costs","2018 Sub-Total","LDC Labour","Third Party Costs","Marketing Spend","Other Program Costs","2019 Sub-Total","LDC Labour","Third Party Costs","Marketing Spend","Other Program Costs","2020 Sub-Total","Total"]
[null,"Non-Residential","2015 DIL ",null,null,null,null,{"$f":"SUM($D8:$G8)","v":0},null,null,null,null,{"$f":"SUM($I8:$L8)","v":0},null,null,null,null,{"$f":"SUM($N8:$Q8)","v":0},null,null,null,null,{"$f":"SUM($S8:$V8)","v":0},null,null,null,null,{"$f":"SUM($X8:$AA8)","v":0},null,null,null,null,{"$f":"SUM($AC8:$AF8)","v":0},{"$f":"SUM($D8:$AG8)/2","v":0}]
[null,"Non-Residential","Retrofit",93759,0,0,0,{"$f":"SUM($D9:$G9)","v":93759},601928,65000,5000,419642,{"$f":"SUM($I9:$L9)","v":1091570},692217,74045,5498,20219,{"$f":"SUM($N9:$Q9)","v":791979},580021.14,52356.02,28265.31,378785.59,{"$f":"SUM($S9:$V9)","v":1039428.06},599674.22,54130.02,29223.040000000001,391620.13,{"$f":"SUM($X9:$AA9)","v":1074647.4100000001},599674.22,54130.02,29223.040000000001,391620.13,{"$f":"SUM($AC9:$AF9)","v":1074647.4100000001},5166030.879999999]
[null,"Non-Residential","Small Business Lighting",null,null,null,null,0,null,null,null,null,0,24364,null,null,null,24364,9780.51,10357.11,584.01,20555.240000000002,41276.870000000003,null,null,null,null,0,null,null,null,null,0,65640.87]
[null,"Non-Residential","High Performance New Construction",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Non-Residential","Small Business Refrigeration",null,null,null,null,0,0,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Non-Residential","Audit Funding",2232,null,null,null,2232,null,null,null,-8367,-8367,9822,380,120,33781,44103,10190.83,0,611.45000000000005,2547.71,13349.990000000002,10536.12,0,632.16999999999996,2634.03,13802.320000000002,10536.12,0,632.16999999999996,2634.03,13802.320000000002,78922.630000000019]
[null,"Non-Residential","Existing Building Commissioning",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Non-Residential","Monitoring and Targeting",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Non-Residential","Energy Manager",4465,null,null,null,4465,17513,null,null,null,17513,30036,null,86,18341,48463,17687.54,1220.06,832.11,5856.25,25595.960000000003,18286.830000000002,1261.4000000000001,860.3,6054.67,26463.200000000004,18286.830000000002,1261.4000000000001,860.3,6054.67,26463.200000000004,148963.36000000002]
[null,"Non-Residential","2015 PSUI Energy Manager Initiative",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Non-Residential","2015 Audit Funding",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Non-Residential","2015 ERII Retrofit",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Non-Residential","2015 PSUI Capital Incentive",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Non-Residential","Process and Systems Upgrades Program",10046,null,null,null,10046,73397,null,null,null,73397,104288,2693,672,64434,172087,81113.759999999995,7512.28,3582.88,47628.49,139837.41,83862.05,7766.81,3704.27,49242.239999999998,144575.37,83862.05,7766.81,3704.27,49242.239999999998,144575.37,684518.15000000014]
[null,"Non-Residential","Retrocommissioning LDC Innovation Pilot",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Non-Residential","SOE Energy Performance Pilot",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Residential","2015 Heating and Cooling Program",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Residential","2015 Residential New Construction",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Residential","2015 Low Income Initiative",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Residential","Heating and Cooling Program",null,null,null,null,0,0,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Residential","Home Depot Appliance Market Uplift",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Residential","New Construction Program",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Residential","Home Assistance Program",null,null,null,null,0,null,4925,null,586,5511,10000,1500,null,6100,17600,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,23111]
[null,"Residential","Coupon Program",1116,0,0,null,1116,29937,null,3823,1755,35515,32391,null,4205,30046,66642,null,null,null,null,0,0,null,0,0,0,0,null,0,0,0,103273]
[null,"Residential","2015 Bi-Annual Retailer Event",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Residential","2015 Coupon Program",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Residential","Instant Discount Program",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,5285,10158,680,1134,17257,null,null,null,null,0,null,null,null,null,0,17257]
[null,"Residential","ASHP - Ductless Pilot",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Residential","Whole Home Pilot Program",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Total",null,{"$f":"SUM(D8:D36)","v":111618},{"$f":"SUM(E8:E36)","v":0},0,0,111618,722775,69925,8823,413616,1215139,903118,78618,10581,172921,1165238,704078.78,81603.47,34555.760000000002,456507.28,1276745.29,712359.22,63158.229999999996,34419.78,449551.07,1259488.3000000003,712359.22,63158.229999999996,34419.78,449551.07,1259488.3000000003,6287716.8899999997]

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

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

{"sheet":"CE Results","index":15,"n_rows":6,"n_cols":29,"rows_kept":6,"cut":false,"hidden":false,"merged":[[0,2,0,5],[4,16,4,19],[4,24,4,28],[4,20,4,23],[4,4,4,7],[4,8,4,11],[4,12,4,15],[0,6,0,7],[1,1,1,7]]}
[null,"Results Module: \nInitiative Portfolio Results","This worksheet will calculate all cost-effectiveness parameters include benefits, costs, Benefit Cost (BC) ratios, net benefits, levelized costs, and aggregate savings, costs, and incentives at the program/portfolio-level. \nPlease be patient, this process takes a moment."]
[null,"CAUTION! Please ensure that all inputs have been populated including the \"Program Budget Input\" and \"DR Input\" worksheets. If the button on \"Program Budget Input\" is not run, a #N/A error will appear (to fix this, click the button on the \"Program Budget Input\" tab).\nClicking the \"Calculate Portfolio Cost Effectiveness\" button will also populate the \"Summary CE Results\" tab"]
[null,"Click here to view the Summary Cost Effectiveness Results",null,null,"Click here to update the Program Budget Input worksheet"]
[]
[null,null,null,null,"Total Resource Cost (TRC) Test",null,null,null,"Societal Cost (SC) Test",null,null,null,"Program Administrator Cost (PAC) Test",null,null,null,"Participant Cost (PC) Test",null,null,null,"Rate Impact Measure (RIM) Test",null,null,null,"Levelized Cost (LC) Metric"]
[null,"SECTOR","PROGRAM","PROGRAM YEAR","Benefits","Costs","BC Ratio","Net Benefits","Benefits","Costs","BC Ratio","Net Benefits","Benefits","Costs","BC Ratio","Net Benefits","Benefits","Costs","BC Ratio","Net Benefits","Benefits","Costs","BC Ratio","Net Benefits","Benefits (Demand)","Benefits (Energy)","Costs","LC $/kW","LC $/kWh"]

{"sheet":"Savings Results","index":16,"n_rows":135,"n_cols":116,"rows_kept":135,"cut":false,"hidden":false,"merged":[[0,2,0,3],[1,1,1,3]]}
[null,"Results Module: \nMeasure Savings","This tab will calculate the lifetime savings at the measure-level. Ensure that the worksheet is cleared (or re-run) when measures have been added or removed from the program design module."]
[null,"Click the buttons to populate or clear the table below."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NET ANNUAL PEAK DEMAND SAVINGS (KW) AT THE GENERATOR LEVEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NET ANNUAL ENERGY SAVINGS (KWH) AT THE GENERATOR LEVEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GROSS ANNUAL PEAK DEMAND SAVINGS (KW) AT THE GENERATOR LEVEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GROSS ANNUAL ENERGY SAVINGS (KWH) AT THE GENERATOR LEVEL"]
[{"$f":"'Measure CE Results'!B7","v":"ID"},"SECTOR","PROGRAM","MEASURE DESCRIPTION","Distribution (Dx) or Transmission (Tx) Connected","Behind the Meter Project (True/False)","PROGRAM YEAR","PEAK DEMAND SAVINGS (KW)","FIRST YEAR ENERGY SAVINGS (KWH)","EFFECTIVE USEFUL LIFE (YEAR)","NET-TO-GROSS (ENERGY)","NET-TO-GROSS (DEMAND)","REMAINNG USEFUL LIFE \n(YEARS)","REMAINNG USEFUL LIFE ANNUAL ENERGY SAVINGS (KWH)","REMAINNG USEFUL LIFE PEAK DEMAND SAVINGS (KW)","QUANTITY",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-Residential2015 DIL2015 DILNew Participant GS >w Participant GS >50ARCHETYPE - NEW PARTICIPANT GS >50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A7,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A7,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"2015 DIL "},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A7,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - NEW PARTICIPANT GS >50"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A7,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A7,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A7,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A7,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":926},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A7,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A7,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A7,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A7,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A7,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A7,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G7<=Q$6,Q$6<$G7+$J7),IF(Q$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=R$6,R$6<$G7+$J7),IF(R$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=S$6,S$6<$G7+$J7),IF(S$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=T$6,T$6<$G7+$J7),IF(T$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=U$6,U$6<$G7+$J7),IF(U$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=V$6,V$6<$G7+$J7),IF(V$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=W$6,W$6<$G7+$J7),IF(W$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=X$6,X$6<$G7+$J7),IF(X$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=Y$6,Y$6<$G7+$J7),IF(Y$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=Z$6,Z$6<$G7+$J7),IF(Z$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AA$6,AA$6<$G7+$J7),IF(AA$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AB$6,AB$6<$G7+$J7),IF(AB$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AC$6,AC$6<$G7+$J7),IF(AC$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AD$6,AD$6<$G7+$J7),IF(AD$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AE$6,AE$6<$G7+$J7),IF(AE$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AF$6,AF$6<$G7+$J7),IF(AF$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AG$6,AG$6<$G7+$J7),IF(AG$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AH$6,AH$6<$G7+$J7),IF(AH$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AI$6,AI$6<$G7+$J7),IF(AI$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AJ$6,AJ$6<$G7+$J7),IF(AJ$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AK$6,AK$6<$G7+$J7),IF(AK$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AL$6,AL$6<$G7+$J7),IF(AL$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AM$6,AM$6<$G7+$J7),IF(AM$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AN$6,AN$6<$G7+$J7),IF(AN$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AO$6,AO$6<$G7+$J7),IF(AO$6<=($G7+$J7-$M7),$H7*$L7*$P7,$O7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AP$6,AP$6<$G7+$J7),IF(AP$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":992.49732047159705},{"$f":"IF(AND($G7<=AQ$6,AQ$6<$G7+$J7),IF(AQ$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":992.49732047159705},{"$f":"IF(AND($G7<=AR$6,AR$6<$G7+$J7),IF(AR$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":992.49732047159705},{"$f":"IF(AND($G7<=AS$6,AS$6<$G7+$J7),IF(AS$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":992.49732047159705},{"$f":"IF(AND($G7<=AT$6,AT$6<$G7+$J7),IF(AT$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":992.49732047159705},{"$f":"IF(AND($G7<=AU$6,AU$6<$G7+$J7),IF(AU$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":992.49732047159705},{"$f":"IF(AND($G7<=AV$6,AV$6<$G7+$J7),IF(AV$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":992.49732047159705},{"$f":"IF(AND($G7<=AW$6,AW$6<$G7+$J7),IF(AW$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":992.49732047159705},{"$f":"IF(AND($G7<=AX$6,AX$6<$G7+$J7),IF(AX$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":992.49732047159705},{"$f":"IF(AND($G7<=AY$6,AY$6<$G7+$J7),IF(AY$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AZ$6,AZ$6<$G7+$J7),IF(AZ$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BA$6,BA$6<$G7+$J7),IF(BA$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BB$6,BB$6<$G7+$J7),IF(BB$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BC$6,BC$6<$G7+$J7),IF(BC$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BD$6,BD$6<$G7+$J7),IF(BD$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BE$6,BE$6<$G7+$J7),IF(BE$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BF$6,BF$6<$G7+$J7),IF(BF$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BG$6,BG$6<$G7+$J7),IF(BG$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BH$6,BH$6<$G7+$J7),IF(BH$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BI$6,BI$6<$G7+$J7),IF(BI$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BJ$6,BJ$6<$G7+$J7),IF(BJ$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BK$6,BK$6<$G7+$J7),IF(BK$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BL$6,BL$6<$G7+$J7),IF(BL$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BM$6,BM$6<$G7+$J7),IF(BM$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BN$6,BN$6<$G7+$J7),IF(BN$6<=($G7+$J7-$M7),$I7*$K7*$P7,$N7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BO$6,BO$6<$G7+$J7),IF(BO$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BP$6,BP$6<$G7+$J7),IF(BP$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BQ$6,BQ$6<$G7+$J7),IF(BQ$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BR$6,BR$6<$G7+$J7),IF(BR$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BS$6,BS$6<$G7+$J7),IF(BS$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BT$6,BT$6<$G7+$J7),IF(BT$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BU$6,BU$6<$G7+$J7),IF(BU$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BV$6,BV$6<$G7+$J7),IF(BV$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BW$6,BW$6<$G7+$J7),IF(BW$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BX$6,BX$6<$G7+$J7),IF(BX$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BY$6,BY$6<$G7+$J7),IF(BY$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BZ$6,BZ$6<$G7+$J7),IF(BZ$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CA$6,CA$6<$G7+$J7),IF(CA$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CB$6,CB$6<$G7+$J7),IF(CB$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CC$6,CC$6<$G7+$J7),IF(CC$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CD$6,CD$6<$G7+$J7),IF(CD$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CE$6,CE$6<$G7+$J7),IF(CE$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CF$6,CF$6<$G7+$J7),IF(CF$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CG$6,CG$6<$G7+$J7),IF(CG$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CH$6,CH$6<$G7+$J7),IF(CH$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CI$6,CI$6<$G7+$J7),IF(CI$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CJ$6,CJ$6<$G7+$J7),IF(CJ$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CK$6,CK$6<$G7+$J7),IF(CK$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CL$6,CL$6<$G7+$J7),IF(CL$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CM$6,CM$6<$G7+$J7),IF(CM$6<=($G7+$J7-$M7),$H7*$P7,$O7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CN$6,CN$6<$G7+$J7),IF(CN$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":992.49732047159705},{"$f":"IF(AND($G7<=CO$6,CO$6<$G7+$J7),IF(CO$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":992.49732047159705},{"$f":"IF(AND($G7<=CP$6,CP$6<$G7+$J7),IF(CP$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":992.49732047159705},{"$f":"IF(AND($G7<=CQ$6,CQ$6<$G7+$J7),IF(CQ$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":992.49732047159705},{"$f":"IF(AND($G7<=CR$6,CR$6<$G7+$J7),IF(CR$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":992.49732047159705},{"$f":"IF(AND($G7<=CS$6,CS$6<$G7+$J7),IF(CS$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":992.49732047159705},{"$f":"IF(AND($G7<=CT$6,CT$6<$G7+$J7),IF(CT$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":992.49732047159705},{"$f":"IF(AND($G7<=CU$6,CU$6<$G7+$J7),IF(CU$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":992.49732047159705},{"$f":"IF(AND($G7<=CV$6,CV$6<$G7+$J7),IF(CV$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":992.49732047159705},{"$f":"IF(AND($G7<=CW$6,CW$6<$G7+$J7),IF(CW$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CX$6,CX$6<$G7+$J7),IF(CX$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CY$6,CY$6<$G7+$J7),IF(CY$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CZ$6,CZ$6<$G7+$J7),IF(CZ$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DA$6,DA$6<$G7+$J7),IF(DA$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DB$6,DB$6<$G7+$J7),IF(DB$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DC$6,DC$6<$G7+$J7),IF(DC$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DD$6,DD$6<$G7+$J7),IF(DD$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DE$6,DE$6<$G7+$J7),IF(DE$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DF$6,DF$6<$G7+$J7),IF(DF$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DG$6,DG$6<$G7+$J7),IF(DG$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DH$6,DH$6<$G7+$J7),IF(DH$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DI$6,DI$6<$G7+$J7),IF(DI$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DJ$6,DJ$6<$G7+$J7),IF(DJ$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DK$6,DK$6<$G7+$J7),IF(DK$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DL$6,DL$6<$G7+$J7),IF(DL$6<=($G7+$J7-$M7),$I7*$P7,$N7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CResidential2015 Heating ProgramCAC 15 SEERCAC 15 SEERARCHETYPE - CAC 15 SEERHISTORICAL PERFORMANSTORICAL PERFORMANCEPer-Residential-AC_CentralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A8,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A8,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"2015 Heating and Cooling Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A8,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - CAC 15 SEER"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A8,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A8,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A8,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":441},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A8,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":834967},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A8,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":18},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A8,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A8,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A8,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A8,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A8,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G8<=Q$6,Q$6<$G8+$J8),IF(Q$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=R$6,R$6<$G8+$J8),IF(R$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=S$6,S$6<$G8+$J8),IF(S$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=T$6,T$6<$G8+$J8),IF(T$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=U$6,U$6<$G8+$J8),IF(U$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=V$6,V$6<$G8+$J8),IF(V$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=W$6,W$6<$G8+$J8),IF(W$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=X$6,X$6<$G8+$J8),IF(X$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=Y$6,Y$6<$G8+$J8),IF(Y$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=Z$6,Z$6<$G8+$J8),IF(Z$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=AA$6,AA$6<$G8+$J8),IF(AA$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=AB$6,AB$6<$G8+$J8),IF(AB$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=AC$6,AC$6<$G8+$J8),IF(AC$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=AD$6,AD$6<$G8+$J8),IF(AD$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=AE$6,AE$6<$G8+$J8),IF(AE$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=AF$6,AF$6<$G8+$J8),IF(AF$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=AG$6,AG$6<$G8+$J8),IF(AG$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=AH$6,AH$6<$G8+$J8),IF(AH$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=AI$6,AI$6<$G8+$J8),IF(AI$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=AJ$6,AJ$6<$G8+$J8),IF(AJ$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=AK$6,AK$6<$G8+$J8),IF(AK$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=AL$6,AL$6<$G8+$J8),IF(AL$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=AM$6,AM$6<$G8+$J8),IF(AM$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=AN$6,AN$6<$G8+$J8),IF(AN$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=AO$6,AO$6<$G8+$J8),IF(AO$6<=($G8+$J8-$M8),$H8*$L8*$P8,$O8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=AP$6,AP$6<$G8+$J8),IF(AP$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=AQ$6,AQ$6<$G8+$J8),IF(AQ$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=AR$6,AR$6<$G8+$J8),IF(AR$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=AS$6,AS$6<$G8+$J8),IF(AS$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=AT$6,AT$6<$G8+$J8),IF(AT$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=AU$6,AU$6<$G8+$J8),IF(AU$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=AV$6,AV$6<$G8+$J8),IF(AV$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=AW$6,AW$6<$G8+$J8),IF(AW$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=AX$6,AX$6<$G8+$J8),IF(AX$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=AY$6,AY$6<$G8+$J8),IF(AY$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=AZ$6,AZ$6<$G8+$J8),IF(AZ$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=BA$6,BA$6<$G8+$J8),IF(BA$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=BB$6,BB$6<$G8+$J8),IF(BB$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=BC$6,BC$6<$G8+$J8),IF(BC$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=BD$6,BD$6<$G8+$J8),IF(BD$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=BE$6,BE$6<$G8+$J8),IF(BE$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=BF$6,BF$6<$G8+$J8),IF(BF$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=BG$6,BG$6<$G8+$J8),IF(BG$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=BH$6,BH$6<$G8+$J8),IF(BH$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=BI$6,BI$6<$G8+$J8),IF(BI$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=BJ$6,BJ$6<$G8+$J8),IF(BJ$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=BK$6,BK$6<$G8+$J8),IF(BK$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=BL$6,BL$6<$G8+$J8),IF(BL$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=BM$6,BM$6<$G8+$J8),IF(BM$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=BN$6,BN$6<$G8+$J8),IF(BN$6<=($G8+$J8-$M8),$I8*$K8*$P8,$N8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=BO$6,BO$6<$G8+$J8),IF(BO$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=BP$6,BP$6<$G8+$J8),IF(BP$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=BQ$6,BQ$6<$G8+$J8),IF(BQ$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=BR$6,BR$6<$G8+$J8),IF(BR$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=BS$6,BS$6<$G8+$J8),IF(BS$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=BT$6,BT$6<$G8+$J8),IF(BT$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=BU$6,BU$6<$G8+$J8),IF(BU$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=BV$6,BV$6<$G8+$J8),IF(BV$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=BW$6,BW$6<$G8+$J8),IF(BW$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=BX$6,BX$6<$G8+$J8),IF(BX$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=BY$6,BY$6<$G8+$J8),IF(BY$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=BZ$6,BZ$6<$G8+$J8),IF(BZ$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=CA$6,CA$6<$G8+$J8),IF(CA$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=CB$6,CB$6<$G8+$J8),IF(CB$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=CC$6,CC$6<$G8+$J8),IF(CC$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=CD$6,CD$6<$G8+$J8),IF(CD$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=CE$6,CE$6<$G8+$J8),IF(CE$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=CF$6,CF$6<$G8+$J8),IF(CF$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":472.66881028938906},{"$f":"IF(AND($G8<=CG$6,CG$6<$G8+$J8),IF(CG$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=CH$6,CH$6<$G8+$J8),IF(CH$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=CI$6,CI$6<$G8+$J8),IF(CI$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=CJ$6,CJ$6<$G8+$J8),IF(CJ$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=CK$6,CK$6<$G8+$J8),IF(CK$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=CL$6,CL$6<$G8+$J8),IF(CL$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=CM$6,CM$6<$G8+$J8),IF(CM$6<=($G8+$J8-$M8),$H8*$P8,$O8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=CN$6,CN$6<$G8+$J8),IF(CN$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=CO$6,CO$6<$G8+$J8),IF(CO$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=CP$6,CP$6<$G8+$J8),IF(CP$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=CQ$6,CQ$6<$G8+$J8),IF(CQ$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=CR$6,CR$6<$G8+$J8),IF(CR$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=CS$6,CS$6<$G8+$J8),IF(CS$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=CT$6,CT$6<$G8+$J8),IF(CT$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=CU$6,CU$6<$G8+$J8),IF(CU$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=CV$6,CV$6<$G8+$J8),IF(CV$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=CW$6,CW$6<$G8+$J8),IF(CW$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=CX$6,CX$6<$G8+$J8),IF(CX$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=CY$6,CY$6<$G8+$J8),IF(CY$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=CZ$6,CZ$6<$G8+$J8),IF(CZ$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=DA$6,DA$6<$G8+$J8),IF(DA$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=DB$6,DB$6<$G8+$J8),IF(DB$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=DC$6,DC$6<$G8+$J8),IF(DC$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=DD$6,DD$6<$G8+$J8),IF(DD$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=DE$6,DE$6<$G8+$J8),IF(DE$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":894927.11682743835},{"$f":"IF(AND($G8<=DF$6,DF$6<$G8+$J8),IF(DF$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=DG$6,DG$6<$G8+$J8),IF(DG$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=DH$6,DH$6<$G8+$J8),IF(DH$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=DI$6,DI$6<$G8+$J8),IF(DI$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=DJ$6,DJ$6<$G8+$J8),IF(DJ$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=DK$6,DK$6<$G8+$J8),IF(DK$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=DL$6,DL$6<$G8+$J8),IF(DL$6<=($G8+$J8-$M8),$I8*$P8,$N8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CResidential2015 ResidnstructionNEW HOME CONSTRUCTIOEW HOME CONSTRUCTIONARCHETYPE - NEW HOME CONSTRUCTIONHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A9,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A9,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"2015 Residential New Construction"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A9,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - NEW HOME CONSTRUCTION"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A9,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A9,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A9,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A9,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10827},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A9,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":13},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A9,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A9,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A9,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A9,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A9,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G9<=Q$6,Q$6<$G9+$J9),IF(Q$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=R$6,R$6<$G9+$J9),IF(R$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=S$6,S$6<$G9+$J9),IF(S$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=T$6,T$6<$G9+$J9),IF(T$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=U$6,U$6<$G9+$J9),IF(U$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=V$6,V$6<$G9+$J9),IF(V$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=W$6,W$6<$G9+$J9),IF(W$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=X$6,X$6<$G9+$J9),IF(X$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=Y$6,Y$6<$G9+$J9),IF(Y$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=Z$6,Z$6<$G9+$J9),IF(Z$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=AA$6,AA$6<$G9+$J9),IF(AA$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=AB$6,AB$6<$G9+$J9),IF(AB$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=AC$6,AC$6<$G9+$J9),IF(AC$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=AD$6,AD$6<$G9+$J9),IF(AD$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AE$6,AE$6<$G9+$J9),IF(AE$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AF$6,AF$6<$G9+$J9),IF(AF$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AG$6,AG$6<$G9+$J9),IF(AG$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AH$6,AH$6<$G9+$J9),IF(AH$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AI$6,AI$6<$G9+$J9),IF(AI$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AJ$6,AJ$6<$G9+$J9),IF(AJ$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AK$6,AK$6<$G9+$J9),IF(AK$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AL$6,AL$6<$G9+$J9),IF(AL$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AM$6,AM$6<$G9+$J9),IF(AM$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AN$6,AN$6<$G9+$J9),IF(AN$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AO$6,AO$6<$G9+$J9),IF(AO$6<=($G9+$J9-$M9),$H9*$L9*$P9,$O9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AP$6,AP$6<$G9+$J9),IF(AP$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=AQ$6,AQ$6<$G9+$J9),IF(AQ$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=AR$6,AR$6<$G9+$J9),IF(AR$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=AS$6,AS$6<$G9+$J9),IF(AS$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=AT$6,AT$6<$G9+$J9),IF(AT$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=AU$6,AU$6<$G9+$J9),IF(AU$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=AV$6,AV$6<$G9+$J9),IF(AV$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=AW$6,AW$6<$G9+$J9),IF(AW$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=AX$6,AX$6<$G9+$J9),IF(AX$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=AY$6,AY$6<$G9+$J9),IF(AY$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=AZ$6,AZ$6<$G9+$J9),IF(AZ$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=BA$6,BA$6<$G9+$J9),IF(BA$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=BB$6,BB$6<$G9+$J9),IF(BB$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=BC$6,BC$6<$G9+$J9),IF(BC$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BD$6,BD$6<$G9+$J9),IF(BD$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BE$6,BE$6<$G9+$J9),IF(BE$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BF$6,BF$6<$G9+$J9),IF(BF$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BG$6,BG$6<$G9+$J9),IF(BG$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BH$6,BH$6<$G9+$J9),IF(BH$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BI$6,BI$6<$G9+$J9),IF(BI$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BJ$6,BJ$6<$G9+$J9),IF(BJ$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BK$6,BK$6<$G9+$J9),IF(BK$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BL$6,BL$6<$G9+$J9),IF(BL$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BM$6,BM$6<$G9+$J9),IF(BM$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BN$6,BN$6<$G9+$J9),IF(BN$6<=($G9+$J9-$M9),$I9*$K9*$P9,$N9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BO$6,BO$6<$G9+$J9),IF(BO$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=BP$6,BP$6<$G9+$J9),IF(BP$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=BQ$6,BQ$6<$G9+$J9),IF(BQ$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=BR$6,BR$6<$G9+$J9),IF(BR$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=BS$6,BS$6<$G9+$J9),IF(BS$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=BT$6,BT$6<$G9+$J9),IF(BT$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=BU$6,BU$6<$G9+$J9),IF(BU$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=BV$6,BV$6<$G9+$J9),IF(BV$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=BW$6,BW$6<$G9+$J9),IF(BW$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=BX$6,BX$6<$G9+$J9),IF(BX$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=BY$6,BY$6<$G9+$J9),IF(BY$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=BZ$6,BZ$6<$G9+$J9),IF(BZ$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=CA$6,CA$6<$G9+$J9),IF(CA$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.215434083601286},{"$f":"IF(AND($G9<=CB$6,CB$6<$G9+$J9),IF(CB$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CC$6,CC$6<$G9+$J9),IF(CC$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CD$6,CD$6<$G9+$J9),IF(CD$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CE$6,CE$6<$G9+$J9),IF(CE$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CF$6,CF$6<$G9+$J9),IF(CF$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CG$6,CG$6<$G9+$J9),IF(CG$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CH$6,CH$6<$G9+$J9),IF(CH$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CI$6,CI$6<$G9+$J9),IF(CI$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CJ$6,CJ$6<$G9+$J9),IF(CJ$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CK$6,CK$6<$G9+$J9),IF(CK$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CL$6,CL$6<$G9+$J9),IF(CL$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CM$6,CM$6<$G9+$J9),IF(CM$6<=($G9+$J9-$M9),$H9*$P9,$O9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CN$6,CN$6<$G9+$J9),IF(CN$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=CO$6,CO$6<$G9+$J9),IF(CO$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=CP$6,CP$6<$G9+$J9),IF(CP$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=CQ$6,CQ$6<$G9+$J9),IF(CQ$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=CR$6,CR$6<$G9+$J9),IF(CR$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=CS$6,CS$6<$G9+$J9),IF(CS$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=CT$6,CT$6<$G9+$J9),IF(CT$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=CU$6,CU$6<$G9+$J9),IF(CU$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=CV$6,CV$6<$G9+$J9),IF(CV$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=CW$6,CW$6<$G9+$J9),IF(CW$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=CX$6,CX$6<$G9+$J9),IF(CX$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=CY$6,CY$6<$G9+$J9),IF(CY$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=CZ$6,CZ$6<$G9+$J9),IF(CZ$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11604.501607717042},{"$f":"IF(AND($G9<=DA$6,DA$6<$G9+$J9),IF(DA$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DB$6,DB$6<$G9+$J9),IF(DB$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DC$6,DC$6<$G9+$J9),IF(DC$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DD$6,DD$6<$G9+$J9),IF(DD$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DE$6,DE$6<$G9+$J9),IF(DE$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DF$6,DF$6<$G9+$J9),IF(DF$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DG$6,DG$6<$G9+$J9),IF(DG$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DH$6,DH$6<$G9+$J9),IF(DH$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DI$6,DI$6<$G9+$J9),IF(DI$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DJ$6,DJ$6<$G9+$J9),IF(DJ$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DK$6,DK$6<$G9+$J9),IF(DK$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DL$6,DL$6<$G9+$J9),IF(DL$6<=($G9+$J9-$M9),$I9*$P9,$N9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CResidential2015 Low IInitiativeHAP HOMEHAP HOMEARCHETYPE - HAP HOMEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A10,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A10,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"2015 Low Income Initiative"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A10,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - HAP HOME"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A10,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A10,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A10,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":36},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A10,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":219928},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A10,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A10,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A10,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A10,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A10,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A10,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G10<=Q$6,Q$6<$G10+$J10),IF(Q$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G10<=R$6,R$6<$G10+$J10),IF(R$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G10<=S$6,S$6<$G10+$J10),IF(S$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G10<=T$6,T$6<$G10+$J10),IF(T$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G10<=U$6,U$6<$G10+$J10),IF(U$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G10<=V$6,V$6<$G10+$J10),IF(V$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G10<=W$6,W$6<$G10+$J10),IF(W$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G10<=X$6,X$6<$G10+$J10),IF(X$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G10<=Y$6,Y$6<$G10+$J10),IF(Y$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G10<=Z$6,Z$6<$G10+$J10),IF(Z$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AA$6,AA$6<$G10+$J10),IF(AA$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AB$6,AB$6<$G10+$J10),IF(AB$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AC$6,AC$6<$G10+$J10),IF(AC$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AD$6,AD$6<$G10+$J10),IF(AD$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AE$6,AE$6<$G10+$J10),IF(AE$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AF$6,AF$6<$G10+$J10),IF(AF$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AG$6,AG$6<$G10+$J10),IF(AG$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AH$6,AH$6<$G10+$J10),IF(AH$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AI$6,AI$6<$G10+$J10),IF(AI$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AJ$6,AJ$6<$G10+$J10),IF(AJ$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AK$6,AK$6<$G10+$J10),IF(AK$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AL$6,AL$6<$G10+$J10),IF(AL$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AM$6,AM$6<$G10+$J10),IF(AM$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AN$6,AN$6<$G10+$J10),IF(AN$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AO$6,AO$6<$G10+$J10),IF(AO$6<=($G10+$J10-$M10),$H10*$L10*$P10,$O10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AP$6,AP$6<$G10+$J10),IF(AP$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":235721.32904608789},{"$f":"IF(AND($G10<=AQ$6,AQ$6<$G10+$J10),IF(AQ$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":235721.32904608789},{"$f":"IF(AND($G10<=AR$6,AR$6<$G10+$J10),IF(AR$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":235721.32904608789},{"$f":"IF(AND($G10<=AS$6,AS$6<$G10+$J10),IF(AS$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":235721.32904608789},{"$f":"IF(AND($G10<=AT$6,AT$6<$G10+$J10),IF(AT$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":235721.32904608789},{"$f":"IF(AND($G10<=AU$6,AU$6<$G10+$J10),IF(AU$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":235721.32904608789},{"$f":"IF(AND($G10<=AV$6,AV$6<$G10+$J10),IF(AV$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":235721.32904608789},{"$f":"IF(AND($G10<=AW$6,AW$6<$G10+$J10),IF(AW$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":235721.32904608789},{"$f":"IF(AND($G10<=AX$6,AX$6<$G10+$J10),IF(AX$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":235721.32904608789},{"$f":"IF(AND($G10<=AY$6,AY$6<$G10+$J10),IF(AY$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AZ$6,AZ$6<$G10+$J10),IF(AZ$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BA$6,BA$6<$G10+$J10),IF(BA$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BB$6,BB$6<$G10+$J10),IF(BB$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BC$6,BC$6<$G10+$J10),IF(BC$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BD$6,BD$6<$G10+$J10),IF(BD$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BE$6,BE$6<$G10+$J10),IF(BE$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BF$6,BF$6<$G10+$J10),IF(BF$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BG$6,BG$6<$G10+$J10),IF(BG$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BH$6,BH$6<$G10+$J10),IF(BH$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BI$6,BI$6<$G10+$J10),IF(BI$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BJ$6,BJ$6<$G10+$J10),IF(BJ$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BK$6,BK$6<$G10+$J10),IF(BK$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BL$6,BL$6<$G10+$J10),IF(BL$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BM$6,BM$6<$G10+$J10),IF(BM$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BN$6,BN$6<$G10+$J10),IF(BN$6<=($G10+$J10-$M10),$I10*$K10*$P10,$N10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BO$6,BO$6<$G10+$J10),IF(BO$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G10<=BP$6,BP$6<$G10+$J10),IF(BP$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G10<=BQ$6,BQ$6<$G10+$J10),IF(BQ$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G10<=BR$6,BR$6<$G10+$J10),IF(BR$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G10<=BS$6,BS$6<$G10+$J10),IF(BS$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G10<=BT$6,BT$6<$G10+$J10),IF(BT$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G10<=BU$6,BU$6<$G10+$J10),IF(BU$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G10<=BV$6,BV$6<$G10+$J10),IF(BV$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G10<=BW$6,BW$6<$G10+$J10),IF(BW$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G10<=BX$6,BX$6<$G10+$J10),IF(BX$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BY$6,BY$6<$G10+$J10),IF(BY$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BZ$6,BZ$6<$G10+$J10),IF(BZ$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CA$6,CA$6<$G10+$J10),IF(CA$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CB$6,CB$6<$G10+$J10),IF(CB$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CC$6,CC$6<$G10+$J10),IF(CC$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CD$6,CD$6<$G10+$J10),IF(CD$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CE$6,CE$6<$G10+$J10),IF(CE$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CF$6,CF$6<$G10+$J10),IF(CF$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CG$6,CG$6<$G10+$J10),IF(CG$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CH$6,CH$6<$G10+$J10),IF(CH$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CI$6,CI$6<$G10+$J10),IF(CI$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CJ$6,CJ$6<$G10+$J10),IF(CJ$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CK$6,CK$6<$G10+$J10),IF(CK$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CL$6,CL$6<$G10+$J10),IF(CL$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CM$6,CM$6<$G10+$J10),IF(CM$6<=($G10+$J10-$M10),$H10*$P10,$O10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CN$6,CN$6<$G10+$J10),IF(CN$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":235721.32904608789},{"$f":"IF(AND($G10<=CO$6,CO$6<$G10+$J10),IF(CO$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":235721.32904608789},{"$f":"IF(AND($G10<=CP$6,CP$6<$G10+$J10),IF(CP$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":235721.32904608789},{"$f":"IF(AND($G10<=CQ$6,CQ$6<$G10+$J10),IF(CQ$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":235721.32904608789},{"$f":"IF(AND($G10<=CR$6,CR$6<$G10+$J10),IF(CR$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":235721.32904608789},{"$f":"IF(AND($G10<=CS$6,CS$6<$G10+$J10),IF(CS$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":235721.32904608789},{"$f":"IF(AND($G10<=CT$6,CT$6<$G10+$J10),IF(CT$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":235721.32904608789},{"$f":"IF(AND($G10<=CU$6,CU$6<$G10+$J10),IF(CU$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":235721.32904608789},{"$f":"IF(AND($G10<=CV$6,CV$6<$G10+$J10),IF(CV$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":235721.32904608789},{"$f":"IF(AND($G10<=CW$6,CW$6<$G10+$J10),IF(CW$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CX$6,CX$6<$G10+$J10),IF(CX$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CY$6,CY$6<$G10+$J10),IF(CY$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CZ$6,CZ$6<$G10+$J10),IF(CZ$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DA$6,DA$6<$G10+$J10),IF(DA$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DB$6,DB$6<$G10+$J10),IF(DB$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DC$6,DC$6<$G10+$J10),IF(DC$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DD$6,DD$6<$G10+$J10),IF(DD$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DE$6,DE$6<$G10+$J10),IF(DE$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DF$6,DF$6<$G10+$J10),IF(DF$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DG$6,DG$6<$G10+$J10),IF(DG$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DH$6,DH$6<$G10+$J10),IF(DH$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DI$6,DI$6<$G10+$J10),IF(DI$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DJ$6,DJ$6<$G10+$J10),IF(DJ$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DK$6,DK$6<$G10+$J10),IF(DK$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DL$6,DL$6<$G10+$J10),IF(DL$6<=($G10+$J10-$M10),$I10*$P10,$N10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"IResidentialHeating anng ProgramCAC 14.5 SEERCAC 14.5 SEERARCHETYPE - CAC 14.5 SEERHISTORICAL PERFORMANSTORICAL PERFORMANCEPer-Residential-AC_CentralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A11,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A11,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Heating and Cooling Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A11,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - CAC 14.5 SEER"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A11,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A11,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A11,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.83528513065971444},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A11,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":147.29700000001503},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A11,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":18},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A11,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.51364279715878636},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A11,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.51364279715878636},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A11,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A11,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A11,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G11<=Q$6,Q$6<$G11+$J11),IF(Q$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=R$6,R$6<$G11+$J11),IF(R$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=S$6,S$6<$G11+$J11),IF(S$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=T$6,T$6<$G11+$J11),IF(T$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=U$6,U$6<$G11+$J11),IF(U$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=V$6,V$6<$G11+$J11),IF(V$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=W$6,W$6<$G11+$J11),IF(W$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=X$6,X$6<$G11+$J11),IF(X$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=Y$6,Y$6<$G11+$J11),IF(Y$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=Z$6,Z$6<$G11+$J11),IF(Z$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AA$6,AA$6<$G11+$J11),IF(AA$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AB$6,AB$6<$G11+$J11),IF(AB$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AC$6,AC$6<$G11+$J11),IF(AC$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AD$6,AD$6<$G11+$J11),IF(AD$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AE$6,AE$6<$G11+$J11),IF(AE$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AF$6,AF$6<$G11+$J11),IF(AF$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AG$6,AG$6<$G11+$J11),IF(AG$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AH$6,AH$6<$G11+$J11),IF(AH$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AI$6,AI$6<$G11+$J11),IF(AI$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AJ$6,AJ$6<$G11+$J11),IF(AJ$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AK$6,AK$6<$G11+$J11),IF(AK$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AL$6,AL$6<$G11+$J11),IF(AL$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AM$6,AM$6<$G11+$J11),IF(AM$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AN$6,AN$6<$G11+$J11),IF(AN$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AO$6,AO$6<$G11+$J11),IF(AO$6<=($G11+$J11-$M11),$H11*$L11*$P11,$O11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AP$6,AP$6<$G11+$J11),IF(AP$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AQ$6,AQ$6<$G11+$J11),IF(AQ$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AR$6,AR$6<$G11+$J11),IF(AR$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AS$6,AS$6<$G11+$J11),IF(AS$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AT$6,AT$6<$G11+$J11),IF(AT$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AU$6,AU$6<$G11+$J11),IF(AU$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AV$6,AV$6<$G11+$J11),IF(AV$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AW$6,AW$6<$G11+$J11),IF(AW$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AX$6,AX$6<$G11+$J11),IF(AX$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AY$6,AY$6<$G11+$J11),IF(AY$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AZ$6,AZ$6<$G11+$J11),IF(AZ$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BA$6,BA$6<$G11+$J11),IF(BA$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BB$6,BB$6<$G11+$J11),IF(BB$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BC$6,BC$6<$G11+$J11),IF(BC$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BD$6,BD$6<$G11+$J11),IF(BD$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BE$6,BE$6<$G11+$J11),IF(BE$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BF$6,BF$6<$G11+$J11),IF(BF$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BG$6,BG$6<$G11+$J11),IF(BG$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BH$6,BH$6<$G11+$J11),IF(BH$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BI$6,BI$6<$G11+$J11),IF(BI$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BJ$6,BJ$6<$G11+$J11),IF(BJ$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BK$6,BK$6<$G11+$J11),IF(BK$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BL$6,BL$6<$G11+$J11),IF(BL$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BM$6,BM$6<$G11+$J11),IF(BM$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BN$6,BN$6<$G11+$J11),IF(BN$6<=($G11+$J11-$M11),$I11*$K11*$P11,$N11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BO$6,BO$6<$G11+$J11),IF(BO$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BP$6,BP$6<$G11+$J11),IF(BP$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BQ$6,BQ$6<$G11+$J11),IF(BQ$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BR$6,BR$6<$G11+$J11),IF(BR$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BS$6,BS$6<$G11+$J11),IF(BS$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BT$6,BT$6<$G11+$J11),IF(BT$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BU$6,BU$6<$G11+$J11),IF(BU$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BV$6,BV$6<$G11+$J11),IF(BV$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BW$6,BW$6<$G11+$J11),IF(BW$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BX$6,BX$6<$G11+$J11),IF(BX$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BY$6,BY$6<$G11+$J11),IF(BY$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BZ$6,BZ$6<$G11+$J11),IF(BZ$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CA$6,CA$6<$G11+$J11),IF(CA$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CB$6,CB$6<$G11+$J11),IF(CB$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CC$6,CC$6<$G11+$J11),IF(CC$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CD$6,CD$6<$G11+$J11),IF(CD$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CE$6,CE$6<$G11+$J11),IF(CE$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CF$6,CF$6<$G11+$J11),IF(CF$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CG$6,CG$6<$G11+$J11),IF(CG$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CH$6,CH$6<$G11+$J11),IF(CH$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CI$6,CI$6<$G11+$J11),IF(CI$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CJ$6,CJ$6<$G11+$J11),IF(CJ$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CK$6,CK$6<$G11+$J11),IF(CK$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CL$6,CL$6<$G11+$J11),IF(CL$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CM$6,CM$6<$G11+$J11),IF(CM$6<=($G11+$J11-$M11),$H11*$P11,$O11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CN$6,CN$6<$G11+$J11),IF(CN$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CO$6,CO$6<$G11+$J11),IF(CO$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CP$6,CP$6<$G11+$J11),IF(CP$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CQ$6,CQ$6<$G11+$J11),IF(CQ$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CR$6,CR$6<$G11+$J11),IF(CR$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CS$6,CS$6<$G11+$J11),IF(CS$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CT$6,CT$6<$G11+$J11),IF(CT$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CU$6,CU$6<$G11+$J11),IF(CU$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CV$6,CV$6<$G11+$J11),IF(CV$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CW$6,CW$6<$G11+$J11),IF(CW$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CX$6,CX$6<$G11+$J11),IF(CX$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CY$6,CY$6<$G11+$J11),IF(CY$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CZ$6,CZ$6<$G11+$J11),IF(CZ$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DA$6,DA$6<$G11+$J11),IF(DA$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DB$6,DB$6<$G11+$J11),IF(DB$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DC$6,DC$6<$G11+$J11),IF(DC$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DD$6,DD$6<$G11+$J11),IF(DD$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DE$6,DE$6<$G11+$J11),IF(DE$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DF$6,DF$6<$G11+$J11),IF(DF$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DG$6,DG$6<$G11+$J11),IF(DG$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DH$6,DH$6<$G11+$J11),IF(DH$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DI$6,DI$6<$G11+$J11),IF(DI$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DJ$6,DJ$6<$G11+$J11),IF(DJ$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DK$6,DK$6<$G11+$J11),IF(DK$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DL$6,DL$6<$G11+$J11),IF(DL$6<=($G11+$J11-$M11),$I11*$P11,$N11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"IResidentialHeating anng ProgramCAC 15 SEERCAC 15 SEERARCHETYPE - CAC 15 SEERHISTORICAL PERFORMANSTORICAL PERFORMANCEPer-Residential-AC_CentralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A12,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A12,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Heating and Cooling Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A12,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - CAC 15 SEER"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A12,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A12,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A12,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.76639981279010416},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A12,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":208.89800000003913},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A12,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":18},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A12,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.56653086399822961},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A12,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.56653086399822961},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A12,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A12,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A12,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G12<=Q$6,Q$6<$G12+$J12),IF(Q$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=R$6,R$6<$G12+$J12),IF(R$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=S$6,S$6<$G12+$J12),IF(S$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=T$6,T$6<$G12+$J12),IF(T$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=U$6,U$6<$G12+$J12),IF(U$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=V$6,V$6<$G12+$J12),IF(V$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=W$6,W$6<$G12+$J12),IF(W$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=X$6,X$6<$G12+$J12),IF(X$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=Y$6,Y$6<$G12+$J12),IF(Y$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=Z$6,Z$6<$G12+$J12),IF(Z$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AA$6,AA$6<$G12+$J12),IF(AA$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AB$6,AB$6<$G12+$J12),IF(AB$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AC$6,AC$6<$G12+$J12),IF(AC$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AD$6,AD$6<$G12+$J12),IF(AD$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AE$6,AE$6<$G12+$J12),IF(AE$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AF$6,AF$6<$G12+$J12),IF(AF$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AG$6,AG$6<$G12+$J12),IF(AG$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AH$6,AH$6<$G12+$J12),IF(AH$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AI$6,AI$6<$G12+$J12),IF(AI$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AJ$6,AJ$6<$G12+$J12),IF(AJ$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AK$6,AK$6<$G12+$J12),IF(AK$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AL$6,AL$6<$G12+$J12),IF(AL$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AM$6,AM$6<$G12+$J12),IF(AM$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AN$6,AN$6<$G12+$J12),IF(AN$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AO$6,AO$6<$G12+$J12),IF(AO$6<=($G12+$J12-$M12),$H12*$L12*$P12,$O12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AP$6,AP$6<$G12+$J12),IF(AP$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AQ$6,AQ$6<$G12+$J12),IF(AQ$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AR$6,AR$6<$G12+$J12),IF(AR$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AS$6,AS$6<$G12+$J12),IF(AS$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AT$6,AT$6<$G12+$J12),IF(AT$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AU$6,AU$6<$G12+$J12),IF(AU$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AV$6,AV$6<$G12+$J12),IF(AV$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AW$6,AW$6<$G12+$J12),IF(AW$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AX$6,AX$6<$G12+$J12),IF(AX$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AY$6,AY$6<$G12+$J12),IF(AY$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AZ$6,AZ$6<$G12+$J12),IF(AZ$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BA$6,BA$6<$G12+$J12),IF(BA$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BB$6,BB$6<$G12+$J12),IF(BB$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BC$6,BC$6<$G12+$J12),IF(BC$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BD$6,BD$6<$G12+$J12),IF(BD$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BE$6,BE$6<$G12+$J12),IF(BE$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BF$6,BF$6<$G12+$J12),IF(BF$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BG$6,BG$6<$G12+$J12),IF(BG$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BH$6,BH$6<$G12+$J12),IF(BH$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BI$6,BI$6<$G12+$J12),IF(BI$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BJ$6,BJ$6<$G12+$J12),IF(BJ$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BK$6,BK$6<$G12+$J12),IF(BK$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BL$6,BL$6<$G12+$J12),IF(BL$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BM$6,BM$6<$G12+$J12),IF(BM$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BN$6,BN$6<$G12+$J12),IF(BN$6<=($G12+$J12-$M12),$I12*$K12*$P12,$N12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BO$6,BO$6<$G12+$J12),IF(BO$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BP$6,BP$6<$G12+$J12),IF(BP$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BQ$6,BQ$6<$G12+$J12),IF(BQ$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BR$6,BR$6<$G12+$J12),IF(BR$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BS$6,BS$6<$G12+$J12),IF(BS$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BT$6,BT$6<$G12+$J12),IF(BT$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BU$6,BU$6<$G12+$J12),IF(BU$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BV$6,BV$6<$G12+$J12),IF(BV$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BW$6,BW$6<$G12+$J12),IF(BW$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BX$6,BX$6<$G12+$J12),IF(BX$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BY$6,BY$6<$G12+$J12),IF(BY$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BZ$6,BZ$6<$G12+$J12),IF(BZ$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CA$6,CA$6<$G12+$J12),IF(CA$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CB$6,CB$6<$G12+$J12),IF(CB$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CC$6,CC$6<$G12+$J12),IF(CC$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CD$6,CD$6<$G12+$J12),IF(CD$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CE$6,CE$6<$G12+$J12),IF(CE$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CF$6,CF$6<$G12+$J12),IF(CF$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CG$6,CG$6<$G12+$J12),IF(CG$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CH$6,CH$6<$G12+$J12),IF(CH$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CI$6,CI$6<$G12+$J12),IF(CI$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CJ$6,CJ$6<$G12+$J12),IF(CJ$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CK$6,CK$6<$G12+$J12),IF(CK$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CL$6,CL$6<$G12+$J12),IF(CL$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CM$6,CM$6<$G12+$J12),IF(CM$6<=($G12+$J12-$M12),$H12*$P12,$O12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CN$6,CN$6<$G12+$J12),IF(CN$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CO$6,CO$6<$G12+$J12),IF(CO$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CP$6,CP$6<$G12+$J12),IF(CP$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CQ$6,CQ$6<$G12+$J12),IF(CQ$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CR$6,CR$6<$G12+$J12),IF(CR$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CS$6,CS$6<$G12+$J12),IF(CS$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CT$6,CT$6<$G12+$J12),IF(CT$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CU$6,CU$6<$G12+$J12),IF(CU$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CV$6,CV$6<$G12+$J12),IF(CV$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CW$6,CW$6<$G12+$J12),IF(CW$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CX$6,CX$6<$G12+$J12),IF(CX$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CY$6,CY$6<$G12+$J12),IF(CY$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CZ$6,CZ$6<$G12+$J12),IF(CZ$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=DA$6,DA$6<$G12+$J12),IF(DA$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=DB$6,DB$6<$G12+$J12),IF(DB$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=DC$6,DC$6<$G12+$J12),IF(DC$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=DD$6,DD$6<$G12+$J12),IF(DD$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=DE$6,DE$6<$G12+$J12),IF(DE$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=DF$6,DF$6<$G12+$J12),IF(DF$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=DG$6,DG$6<$G12+$J12),IF(DG$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=DH$6,DH$6<$G12+$J12),IF(DH$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=DI$6,DI$6<$G12+$J12),IF(DI$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=DJ$6,DJ$6<$G12+$J12),IF(DJ$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=DK$6,DK$6<$G12+$J12),IF(DK$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=DL$6,DL$6<$G12+$J12),IF(DL$6<=($G12+$J12-$M12),$I12*$P12,$N12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"IResidentialHeating anng ProgramECM FURNACEECM FURNACEARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A13,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A13,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Heating and Cooling Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A13,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - ECM FURNACE"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A13,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A13,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A13,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.43888966323343315},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A13,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1089.5241408498014},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A13,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":19},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A13,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.46860120183473908},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A13,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.46860120183473908},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A13,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A13,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A13,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G13<=Q$6,Q$6<$G13+$J13),IF(Q$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=R$6,R$6<$G13+$J13),IF(R$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=S$6,S$6<$G13+$J13),IF(S$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=T$6,T$6<$G13+$J13),IF(T$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=U$6,U$6<$G13+$J13),IF(U$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=V$6,V$6<$G13+$J13),IF(V$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=W$6,W$6<$G13+$J13),IF(W$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=X$6,X$6<$G13+$J13),IF(X$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=Y$6,Y$6<$G13+$J13),IF(Y$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=Z$6,Z$6<$G13+$J13),IF(Z$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AA$6,AA$6<$G13+$J13),IF(AA$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AB$6,AB$6<$G13+$J13),IF(AB$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AC$6,AC$6<$G13+$J13),IF(AC$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AD$6,AD$6<$G13+$J13),IF(AD$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AE$6,AE$6<$G13+$J13),IF(AE$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AF$6,AF$6<$G13+$J13),IF(AF$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AG$6,AG$6<$G13+$J13),IF(AG$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AH$6,AH$6<$G13+$J13),IF(AH$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AI$6,AI$6<$G13+$J13),IF(AI$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AJ$6,AJ$6<$G13+$J13),IF(AJ$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AK$6,AK$6<$G13+$J13),IF(AK$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AL$6,AL$6<$G13+$J13),IF(AL$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AM$6,AM$6<$G13+$J13),IF(AM$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AN$6,AN$6<$G13+$J13),IF(AN$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AO$6,AO$6<$G13+$J13),IF(AO$6<=($G13+$J13-$M13),$H13*$L13*$P13,$O13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AP$6,AP$6<$G13+$J13),IF(AP$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AQ$6,AQ$6<$G13+$J13),IF(AQ$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AR$6,AR$6<$G13+$J13),IF(AR$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AS$6,AS$6<$G13+$J13),IF(AS$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AT$6,AT$6<$G13+$J13),IF(AT$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AU$6,AU$6<$G13+$J13),IF(AU$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AV$6,AV$6<$G13+$J13),IF(AV$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AW$6,AW$6<$G13+$J13),IF(AW$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AX$6,AX$6<$G13+$J13),IF(AX$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AY$6,AY$6<$G13+$J13),IF(AY$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AZ$6,AZ$6<$G13+$J13),IF(AZ$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BA$6,BA$6<$G13+$J13),IF(BA$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BB$6,BB$6<$G13+$J13),IF(BB$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BC$6,BC$6<$G13+$J13),IF(BC$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BD$6,BD$6<$G13+$J13),IF(BD$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BE$6,BE$6<$G13+$J13),IF(BE$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BF$6,BF$6<$G13+$J13),IF(BF$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BG$6,BG$6<$G13+$J13),IF(BG$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BH$6,BH$6<$G13+$J13),IF(BH$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BI$6,BI$6<$G13+$J13),IF(BI$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BJ$6,BJ$6<$G13+$J13),IF(BJ$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BK$6,BK$6<$G13+$J13),IF(BK$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BL$6,BL$6<$G13+$J13),IF(BL$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BM$6,BM$6<$G13+$J13),IF(BM$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BN$6,BN$6<$G13+$J13),IF(BN$6<=($G13+$J13-$M13),$I13*$K13*$P13,$N13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BO$6,BO$6<$G13+$J13),IF(BO$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BP$6,BP$6<$G13+$J13),IF(BP$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BQ$6,BQ$6<$G13+$J13),IF(BQ$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BR$6,BR$6<$G13+$J13),IF(BR$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BS$6,BS$6<$G13+$J13),IF(BS$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BT$6,BT$6<$G13+$J13),IF(BT$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BU$6,BU$6<$G13+$J13),IF(BU$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BV$6,BV$6<$G13+$J13),IF(BV$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BW$6,BW$6<$G13+$J13),IF(BW$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BX$6,BX$6<$G13+$J13),IF(BX$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BY$6,BY$6<$G13+$J13),IF(BY$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BZ$6,BZ$6<$G13+$J13),IF(BZ$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CA$6,CA$6<$G13+$J13),IF(CA$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CB$6,CB$6<$G13+$J13),IF(CB$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CC$6,CC$6<$G13+$J13),IF(CC$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CD$6,CD$6<$G13+$J13),IF(CD$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CE$6,CE$6<$G13+$J13),IF(CE$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CF$6,CF$6<$G13+$J13),IF(CF$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CG$6,CG$6<$G13+$J13),IF(CG$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CH$6,CH$6<$G13+$J13),IF(CH$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CI$6,CI$6<$G13+$J13),IF(CI$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CJ$6,CJ$6<$G13+$J13),IF(CJ$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CK$6,CK$6<$G13+$J13),IF(CK$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CL$6,CL$6<$G13+$J13),IF(CL$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CM$6,CM$6<$G13+$J13),IF(CM$6<=($G13+$J13-$M13),$H13*$P13,$O13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CN$6,CN$6<$G13+$J13),IF(CN$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CO$6,CO$6<$G13+$J13),IF(CO$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CP$6,CP$6<$G13+$J13),IF(CP$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CQ$6,CQ$6<$G13+$J13),IF(CQ$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CR$6,CR$6<$G13+$J13),IF(CR$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CS$6,CS$6<$G13+$J13),IF(CS$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CT$6,CT$6<$G13+$J13),IF(CT$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CU$6,CU$6<$G13+$J13),IF(CU$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CV$6,CV$6<$G13+$J13),IF(CV$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CW$6,CW$6<$G13+$J13),IF(CW$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CX$6,CX$6<$G13+$J13),IF(CX$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CY$6,CY$6<$G13+$J13),IF(CY$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CZ$6,CZ$6<$G13+$J13),IF(CZ$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DA$6,DA$6<$G13+$J13),IF(DA$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DB$6,DB$6<$G13+$J13),IF(DB$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DC$6,DC$6<$G13+$J13),IF(DC$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DD$6,DD$6<$G13+$J13),IF(DD$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DE$6,DE$6<$G13+$J13),IF(DE$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DF$6,DF$6<$G13+$J13),IF(DF$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DG$6,DG$6<$G13+$J13),IF(DG$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DH$6,DH$6<$G13+$J13),IF(DH$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DI$6,DI$6<$G13+$J13),IF(DI$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DJ$6,DJ$6<$G13+$J13),IF(DJ$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DK$6,DK$6<$G13+$J13),IF(DK$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DL$6,DL$6<$G13+$J13),IF(DL$6<=($G13+$J13-$M13),$I13*$P13,$N13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A14,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A14,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A14,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - PRESCRIPTIVE LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A14,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A14,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10.976010430247717},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":54941.441441441435},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.77700000000000002},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.76700000000000002},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":225},{"$f":"IF(AND($G14<=Q$6,Q$6<$G14+$J14),IF(Q$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=R$6,R$6<$G14+$J14),IF(R$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2030.209003215434},{"$f":"IF(AND($G14<=S$6,S$6<$G14+$J14),IF(S$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2030.209003215434},{"$f":"IF(AND($G14<=T$6,T$6<$G14+$J14),IF(T$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2030.209003215434},{"$f":"IF(AND($G14<=U$6,U$6<$G14+$J14),IF(U$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2030.209003215434},{"$f":"IF(AND($G14<=V$6,V$6<$G14+$J14),IF(V$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2030.209003215434},{"$f":"IF(AND($G14<=W$6,W$6<$G14+$J14),IF(W$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2030.209003215434},{"$f":"IF(AND($G14<=X$6,X$6<$G14+$J14),IF(X$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2030.209003215434},{"$f":"IF(AND($G14<=Y$6,Y$6<$G14+$J14),IF(Y$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2030.209003215434},{"$f":"IF(AND($G14<=Z$6,Z$6<$G14+$J14),IF(Z$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2030.209003215434},{"$f":"IF(AND($G14<=AA$6,AA$6<$G14+$J14),IF(AA$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2030.209003215434},{"$f":"IF(AND($G14<=AB$6,AB$6<$G14+$J14),IF(AB$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2030.209003215434},{"$f":"IF(AND($G14<=AC$6,AC$6<$G14+$J14),IF(AC$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AD$6,AD$6<$G14+$J14),IF(AD$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AE$6,AE$6<$G14+$J14),IF(AE$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AF$6,AF$6<$G14+$J14),IF(AF$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AG$6,AG$6<$G14+$J14),IF(AG$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AH$6,AH$6<$G14+$J14),IF(AH$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AI$6,AI$6<$G14+$J14),IF(AI$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AJ$6,AJ$6<$G14+$J14),IF(AJ$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AK$6,AK$6<$G14+$J14),IF(AK$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AL$6,AL$6<$G14+$J14),IF(AL$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AM$6,AM$6<$G14+$J14),IF(AM$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AN$6,AN$6<$G14+$J14),IF(AN$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AO$6,AO$6<$G14+$J14),IF(AO$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AP$6,AP$6<$G14+$J14),IF(AP$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AQ$6,AQ$6<$G14+$J14),IF(AQ$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10294895.498392282},{"$f":"IF(AND($G14<=AR$6,AR$6<$G14+$J14),IF(AR$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10294895.498392282},{"$f":"IF(AND($G14<=AS$6,AS$6<$G14+$J14),IF(AS$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10294895.498392282},{"$f":"IF(AND($G14<=AT$6,AT$6<$G14+$J14),IF(AT$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10294895.498392282},{"$f":"IF(AND($G14<=AU$6,AU$6<$G14+$J14),IF(AU$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10294895.498392282},{"$f":"IF(AND($G14<=AV$6,AV$6<$G14+$J14),IF(AV$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10294895.498392282},{"$f":"IF(AND($G14<=AW$6,AW$6<$G14+$J14),IF(AW$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10294895.498392282},{"$f":"IF(AND($G14<=AX$6,AX$6<$G14+$J14),IF(AX$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10294895.498392282},{"$f":"IF(AND($G14<=AY$6,AY$6<$G14+$J14),IF(AY$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10294895.498392282},{"$f":"IF(AND($G14<=AZ$6,AZ$6<$G14+$J14),IF(AZ$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10294895.498392282},{"$f":"IF(AND($G14<=BA$6,BA$6<$G14+$J14),IF(BA$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10294895.498392282},{"$f":"IF(AND($G14<=BB$6,BB$6<$G14+$J14),IF(BB$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BC$6,BC$6<$G14+$J14),IF(BC$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BD$6,BD$6<$G14+$J14),IF(BD$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BE$6,BE$6<$G14+$J14),IF(BE$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BF$6,BF$6<$G14+$J14),IF(BF$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BG$6,BG$6<$G14+$J14),IF(BG$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BH$6,BH$6<$G14+$J14),IF(BH$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BI$6,BI$6<$G14+$J14),IF(BI$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BJ$6,BJ$6<$G14+$J14),IF(BJ$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BK$6,BK$6<$G14+$J14),IF(BK$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BL$6,BL$6<$G14+$J14),IF(BL$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BM$6,BM$6<$G14+$J14),IF(BM$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BN$6,BN$6<$G14+$J14),IF(BN$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BO$6,BO$6<$G14+$J14),IF(BO$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BP$6,BP$6<$G14+$J14),IF(BP$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2646.9478529536295},{"$f":"IF(AND($G14<=BQ$6,BQ$6<$G14+$J14),IF(BQ$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2646.9478529536295},{"$f":"IF(AND($G14<=BR$6,BR$6<$G14+$J14),IF(BR$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2646.9478529536295},{"$f":"IF(AND($G14<=BS$6,BS$6<$G14+$J14),IF(BS$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2646.9478529536295},{"$f":"IF(AND($G14<=BT$6,BT$6<$G14+$J14),IF(BT$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2646.9478529536295},{"$f":"IF(AND($G14<=BU$6,BU$6<$G14+$J14),IF(BU$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2646.9478529536295},{"$f":"IF(AND($G14<=BV$6,BV$6<$G14+$J14),IF(BV$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2646.9478529536295},{"$f":"IF(AND($G14<=BW$6,BW$6<$G14+$J14),IF(BW$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2646.9478529536295},{"$f":"IF(AND($G14<=BX$6,BX$6<$G14+$J14),IF(BX$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2646.9478529536295},{"$f":"IF(AND($G14<=BY$6,BY$6<$G14+$J14),IF(BY$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2646.9478529536295},{"$f":"IF(AND($G14<=BZ$6,BZ$6<$G14+$J14),IF(BZ$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2646.9478529536295},{"$f":"IF(AND($G14<=CA$6,CA$6<$G14+$J14),IF(CA$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CB$6,CB$6<$G14+$J14),IF(CB$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CC$6,CC$6<$G14+$J14),IF(CC$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CD$6,CD$6<$G14+$J14),IF(CD$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CE$6,CE$6<$G14+$J14),IF(CE$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CF$6,CF$6<$G14+$J14),IF(CF$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CG$6,CG$6<$G14+$J14),IF(CG$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CH$6,CH$6<$G14+$J14),IF(CH$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CI$6,CI$6<$G14+$J14),IF(CI$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CJ$6,CJ$6<$G14+$J14),IF(CJ$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CK$6,CK$6<$G14+$J14),IF(CK$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CL$6,CL$6<$G14+$J14),IF(CL$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CM$6,CM$6<$G14+$J14),IF(CM$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CN$6,CN$6<$G14+$J14),IF(CN$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CO$6,CO$6<$G14+$J14),IF(CO$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13249543.755974622},{"$f":"IF(AND($G14<=CP$6,CP$6<$G14+$J14),IF(CP$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13249543.755974622},{"$f":"IF(AND($G14<=CQ$6,CQ$6<$G14+$J14),IF(CQ$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13249543.755974622},{"$f":"IF(AND($G14<=CR$6,CR$6<$G14+$J14),IF(CR$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13249543.755974622},{"$f":"IF(AND($G14<=CS$6,CS$6<$G14+$J14),IF(CS$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13249543.755974622},{"$f":"IF(AND($G14<=CT$6,CT$6<$G14+$J14),IF(CT$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13249543.755974622},{"$f":"IF(AND($G14<=CU$6,CU$6<$G14+$J14),IF(CU$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13249543.755974622},{"$f":"IF(AND($G14<=CV$6,CV$6<$G14+$J14),IF(CV$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13249543.755974622},{"$f":"IF(AND($G14<=CW$6,CW$6<$G14+$J14),IF(CW$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13249543.755974622},{"$f":"IF(AND($G14<=CX$6,CX$6<$G14+$J14),IF(CX$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13249543.755974622},{"$f":"IF(AND($G14<=CY$6,CY$6<$G14+$J14),IF(CY$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13249543.755974622},{"$f":"IF(AND($G14<=CZ$6,CZ$6<$G14+$J14),IF(CZ$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DA$6,DA$6<$G14+$J14),IF(DA$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DB$6,DB$6<$G14+$J14),IF(DB$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DC$6,DC$6<$G14+$J14),IF(DC$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DD$6,DD$6<$G14+$J14),IF(DD$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DE$6,DE$6<$G14+$J14),IF(DE$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DF$6,DF$6<$G14+$J14),IF(DF$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DG$6,DG$6<$G14+$J14),IF(DG$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DH$6,DH$6<$G14+$J14),IF(DH$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DI$6,DI$6<$G14+$J14),IF(DI$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DJ$6,DJ$6<$G14+$J14),IF(DJ$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DK$6,DK$6<$G14+$J14),IF(DK$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DL$6,DL$6<$G14+$J14),IF(DL$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitPRESCRIPTIVE NON-LIGRIPTIVE NON-LIGHTINGARCHETYPE - PRESCRIPTIVE NON-LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A15,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A15,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A15,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - PRESCRIPTIVE NON-LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A15,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A15,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A15,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4.8563583815028899},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A15,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11585.973607038122},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A15,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":16},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A15,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A15,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.69199999999999995},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A15,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A15,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A15,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":100},{"$f":"IF(AND($G15<=Q$6,Q$6<$G15+$J15),IF(Q$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=R$6,R$6<$G15+$J15),IF(R$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":360.19292604501601},{"$f":"IF(AND($G15<=S$6,S$6<$G15+$J15),IF(S$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":360.19292604501601},{"$f":"IF(AND($G15<=T$6,T$6<$G15+$J15),IF(T$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":360.19292604501601},{"$f":"IF(AND($G15<=U$6,U$6<$G15+$J15),IF(U$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":360.19292604501601},{"$f":"IF(AND($G15<=V$6,V$6<$G15+$J15),IF(V$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":360.19292604501601},{"$f":"IF(AND($G15<=W$6,W$6<$G15+$J15),IF(W$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":360.19292604501601},{"$f":"IF(AND($G15<=X$6,X$6<$G15+$J15),IF(X$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":360.19292604501601},{"$f":"IF(AND($G15<=Y$6,Y$6<$G15+$J15),IF(Y$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":360.19292604501601},{"$f":"IF(AND($G15<=Z$6,Z$6<$G15+$J15),IF(Z$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":360.19292604501601},{"$f":"IF(AND($G15<=AA$6,AA$6<$G15+$J15),IF(AA$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":360.19292604501601},{"$f":"IF(AND($G15<=AB$6,AB$6<$G15+$J15),IF(AB$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":360.19292604501601},{"$f":"IF(AND($G15<=AC$6,AC$6<$G15+$J15),IF(AC$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":360.19292604501601},{"$f":"IF(AND($G15<=AD$6,AD$6<$G15+$J15),IF(AD$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":360.19292604501601},{"$f":"IF(AND($G15<=AE$6,AE$6<$G15+$J15),IF(AE$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":360.19292604501601},{"$f":"IF(AND($G15<=AF$6,AF$6<$G15+$J15),IF(AF$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":360.19292604501601},{"$f":"IF(AND($G15<=AG$6,AG$6<$G15+$J15),IF(AG$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":360.19292604501601},{"$f":"IF(AND($G15<=AH$6,AH$6<$G15+$J15),IF(AH$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AI$6,AI$6<$G15+$J15),IF(AI$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AJ$6,AJ$6<$G15+$J15),IF(AJ$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AK$6,AK$6<$G15+$J15),IF(AK$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AL$6,AL$6<$G15+$J15),IF(AL$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AM$6,AM$6<$G15+$J15),IF(AM$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AN$6,AN$6<$G15+$J15),IF(AN$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AO$6,AO$6<$G15+$J15),IF(AO$6<=($G15+$J15-$M15),$H15*$L15*$P15,$O15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AP$6,AP$6<$G15+$J15),IF(AP$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AQ$6,AQ$6<$G15+$J15),IF(AQ$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":846906.10932475887},{"$f":"IF(AND($G15<=AR$6,AR$6<$G15+$J15),IF(AR$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":846906.10932475887},{"$f":"IF(AND($G15<=AS$6,AS$6<$G15+$J15),IF(AS$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":846906.10932475887},{"$f":"IF(AND($G15<=AT$6,AT$6<$G15+$J15),IF(AT$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":846906.10932475887},{"$f":"IF(AND($G15<=AU$6,AU$6<$G15+$J15),IF(AU$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":846906.10932475887},{"$f":"IF(AND($G15<=AV$6,AV$6<$G15+$J15),IF(AV$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":846906.10932475887},{"$f":"IF(AND($G15<=AW$6,AW$6<$G15+$J15),IF(AW$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":846906.10932475887},{"$f":"IF(AND($G15<=AX$6,AX$6<$G15+$J15),IF(AX$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":846906.10932475887},{"$f":"IF(AND($G15<=AY$6,AY$6<$G15+$J15),IF(AY$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":846906.10932475887},{"$f":"IF(AND($G15<=AZ$6,AZ$6<$G15+$J15),IF(AZ$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":846906.10932475887},{"$f":"IF(AND($G15<=BA$6,BA$6<$G15+$J15),IF(BA$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":846906.10932475887},{"$f":"IF(AND($G15<=BB$6,BB$6<$G15+$J15),IF(BB$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":846906.10932475887},{"$f":"IF(AND($G15<=BC$6,BC$6<$G15+$J15),IF(BC$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":846906.10932475887},{"$f":"IF(AND($G15<=BD$6,BD$6<$G15+$J15),IF(BD$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":846906.10932475887},{"$f":"IF(AND($G15<=BE$6,BE$6<$G15+$J15),IF(BE$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":846906.10932475887},{"$f":"IF(AND($G15<=BF$6,BF$6<$G15+$J15),IF(BF$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":846906.10932475887},{"$f":"IF(AND($G15<=BG$6,BG$6<$G15+$J15),IF(BG$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BH$6,BH$6<$G15+$J15),IF(BH$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BI$6,BI$6<$G15+$J15),IF(BI$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BJ$6,BJ$6<$G15+$J15),IF(BJ$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BK$6,BK$6<$G15+$J15),IF(BK$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BL$6,BL$6<$G15+$J15),IF(BL$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BM$6,BM$6<$G15+$J15),IF(BM$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BN$6,BN$6<$G15+$J15),IF(BN$6<=($G15+$J15-$M15),$I15*$K15*$P15,$N15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BO$6,BO$6<$G15+$J15),IF(BO$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BP$6,BP$6<$G15+$J15),IF(BP$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":520.51000873557234},{"$f":"IF(AND($G15<=BQ$6,BQ$6<$G15+$J15),IF(BQ$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":520.51000873557234},{"$f":"IF(AND($G15<=BR$6,BR$6<$G15+$J15),IF(BR$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":520.51000873557234},{"$f":"IF(AND($G15<=BS$6,BS$6<$G15+$J15),IF(BS$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":520.51000873557234},{"$f":"IF(AND($G15<=BT$6,BT$6<$G15+$J15),IF(BT$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":520.51000873557234},{"$f":"IF(AND($G15<=BU$6,BU$6<$G15+$J15),IF(BU$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":520.51000873557234},{"$f":"IF(AND($G15<=BV$6,BV$6<$G15+$J15),IF(BV$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":520.51000873557234},{"$f":"IF(AND($G15<=BW$6,BW$6<$G15+$J15),IF(BW$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":520.51000873557234},{"$f":"IF(AND($G15<=BX$6,BX$6<$G15+$J15),IF(BX$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":520.51000873557234},{"$f":"IF(AND($G15<=BY$6,BY$6<$G15+$J15),IF(BY$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":520.51000873557234},{"$f":"IF(AND($G15<=BZ$6,BZ$6<$G15+$J15),IF(BZ$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":520.51000873557234},{"$f":"IF(AND($G15<=CA$6,CA$6<$G15+$J15),IF(CA$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":520.51000873557234},{"$f":"IF(AND($G15<=CB$6,CB$6<$G15+$J15),IF(CB$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":520.51000873557234},{"$f":"IF(AND($G15<=CC$6,CC$6<$G15+$J15),IF(CC$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":520.51000873557234},{"$f":"IF(AND($G15<=CD$6,CD$6<$G15+$J15),IF(CD$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":520.51000873557234},{"$f":"IF(AND($G15<=CE$6,CE$6<$G15+$J15),IF(CE$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":520.51000873557234},{"$f":"IF(AND($G15<=CF$6,CF$6<$G15+$J15),IF(CF$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CG$6,CG$6<$G15+$J15),IF(CG$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CH$6,CH$6<$G15+$J15),IF(CH$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CI$6,CI$6<$G15+$J15),IF(CI$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CJ$6,CJ$6<$G15+$J15),IF(CJ$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CK$6,CK$6<$G15+$J15),IF(CK$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CL$6,CL$6<$G15+$J15),IF(CL$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CM$6,CM$6<$G15+$J15),IF(CM$6<=($G15+$J15-$M15),$H15*$P15,$O15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CN$6,CN$6<$G15+$J15),IF(CN$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CO$6,CO$6<$G15+$J15),IF(CO$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1241797.8142591771},{"$f":"IF(AND($G15<=CP$6,CP$6<$G15+$J15),IF(CP$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1241797.8142591771},{"$f":"IF(AND($G15<=CQ$6,CQ$6<$G15+$J15),IF(CQ$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1241797.8142591771},{"$f":"IF(AND($G15<=CR$6,CR$6<$G15+$J15),IF(CR$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1241797.8142591771},{"$f":"IF(AND($G15<=CS$6,CS$6<$G15+$J15),IF(CS$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1241797.8142591771},{"$f":"IF(AND($G15<=CT$6,CT$6<$G15+$J15),IF(CT$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1241797.8142591771},{"$f":"IF(AND($G15<=CU$6,CU$6<$G15+$J15),IF(CU$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1241797.8142591771},{"$f":"IF(AND($G15<=CV$6,CV$6<$G15+$J15),IF(CV$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1241797.8142591771},{"$f":"IF(AND($G15<=CW$6,CW$6<$G15+$J15),IF(CW$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1241797.8142591771},{"$f":"IF(AND($G15<=CX$6,CX$6<$G15+$J15),IF(CX$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1241797.8142591771},{"$f":"IF(AND($G15<=CY$6,CY$6<$G15+$J15),IF(CY$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1241797.8142591771},{"$f":"IF(AND($G15<=CZ$6,CZ$6<$G15+$J15),IF(CZ$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1241797.8142591771},{"$f":"IF(AND($G15<=DA$6,DA$6<$G15+$J15),IF(DA$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1241797.8142591771},{"$f":"IF(AND($G15<=DB$6,DB$6<$G15+$J15),IF(DB$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1241797.8142591771},{"$f":"IF(AND($G15<=DC$6,DC$6<$G15+$J15),IF(DC$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1241797.8142591771},{"$f":"IF(AND($G15<=DD$6,DD$6<$G15+$J15),IF(DD$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1241797.8142591771},{"$f":"IF(AND($G15<=DE$6,DE$6<$G15+$J15),IF(DE$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DF$6,DF$6<$G15+$J15),IF(DF$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DG$6,DG$6<$G15+$J15),IF(DG$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DH$6,DH$6<$G15+$J15),IF(DH$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DI$6,DI$6<$G15+$J15),IF(DI$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DJ$6,DJ$6<$G15+$J15),IF(DJ$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DK$6,DK$6<$G15+$J15),IF(DK$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DL$6,DL$6<$G15+$J15),IF(DL$6<=($G15+$J15-$M15),$I15*$P15,$N15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitENGINEERED LIGHTINGENGINEERED LIGHTINGARCHETYPE - ENGINEERED LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A16,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A16,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A16,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - ENGINEERED LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A16,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A16,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A16,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11.998587570621469},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A16,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":72377.938440492479},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A16,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A16,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.73099999999999998},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A16,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.70799999999999996},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A16,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A16,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A16,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":251.27248},{"$f":"IF(AND($G16<=Q$6,Q$6<$G16+$J16),IF(Q$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=R$6,R$6<$G16+$J16),IF(R$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2287.8453564844585},{"$f":"IF(AND($G16<=S$6,S$6<$G16+$J16),IF(S$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2287.8453564844585},{"$f":"IF(AND($G16<=T$6,T$6<$G16+$J16),IF(T$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2287.8453564844585},{"$f":"IF(AND($G16<=U$6,U$6<$G16+$J16),IF(U$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2287.8453564844585},{"$f":"IF(AND($G16<=V$6,V$6<$G16+$J16),IF(V$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2287.8453564844585},{"$f":"IF(AND($G16<=W$6,W$6<$G16+$J16),IF(W$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2287.8453564844585},{"$f":"IF(AND($G16<=X$6,X$6<$G16+$J16),IF(X$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2287.8453564844585},{"$f":"IF(AND($G16<=Y$6,Y$6<$G16+$J16),IF(Y$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2287.8453564844585},{"$f":"IF(AND($G16<=Z$6,Z$6<$G16+$J16),IF(Z$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2287.8453564844585},{"$f":"IF(AND($G16<=AA$6,AA$6<$G16+$J16),IF(AA$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AB$6,AB$6<$G16+$J16),IF(AB$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AC$6,AC$6<$G16+$J16),IF(AC$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AD$6,AD$6<$G16+$J16),IF(AD$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AE$6,AE$6<$G16+$J16),IF(AE$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AF$6,AF$6<$G16+$J16),IF(AF$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AG$6,AG$6<$G16+$J16),IF(AG$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AH$6,AH$6<$G16+$J16),IF(AH$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AI$6,AI$6<$G16+$J16),IF(AI$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AJ$6,AJ$6<$G16+$J16),IF(AJ$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AK$6,AK$6<$G16+$J16),IF(AK$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AL$6,AL$6<$G16+$J16),IF(AL$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AM$6,AM$6<$G16+$J16),IF(AM$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AN$6,AN$6<$G16+$J16),IF(AN$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AO$6,AO$6<$G16+$J16),IF(AO$6<=($G16+$J16-$M16),$H16*$L16*$P16,$O16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AP$6,AP$6<$G16+$J16),IF(AP$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AQ$6,AQ$6<$G16+$J16),IF(AQ$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14249081.424680643},{"$f":"IF(AND($G16<=AR$6,AR$6<$G16+$J16),IF(AR$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14249081.424680643},{"$f":"IF(AND($G16<=AS$6,AS$6<$G16+$J16),IF(AS$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14249081.424680643},{"$f":"IF(AND($G16<=AT$6,AT$6<$G16+$J16),IF(AT$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14249081.424680643},{"$f":"IF(AND($G16<=AU$6,AU$6<$G16+$J16),IF(AU$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14249081.424680643},{"$f":"IF(AND($G16<=AV$6,AV$6<$G16+$J16),IF(AV$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14249081.424680643},{"$f":"IF(AND($G16<=AW$6,AW$6<$G16+$J16),IF(AW$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14249081.424680643},{"$f":"IF(AND($G16<=AX$6,AX$6<$G16+$J16),IF(AX$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14249081.424680643},{"$f":"IF(AND($G16<=AY$6,AY$6<$G16+$J16),IF(AY$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14249081.424680643},{"$f":"IF(AND($G16<=AZ$6,AZ$6<$G16+$J16),IF(AZ$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BA$6,BA$6<$G16+$J16),IF(BA$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BB$6,BB$6<$G16+$J16),IF(BB$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BC$6,BC$6<$G16+$J16),IF(BC$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BD$6,BD$6<$G16+$J16),IF(BD$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BE$6,BE$6<$G16+$J16),IF(BE$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BF$6,BF$6<$G16+$J16),IF(BF$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BG$6,BG$6<$G16+$J16),IF(BG$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BH$6,BH$6<$G16+$J16),IF(BH$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BI$6,BI$6<$G16+$J16),IF(BI$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BJ$6,BJ$6<$G16+$J16),IF(BJ$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BK$6,BK$6<$G16+$J16),IF(BK$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BL$6,BL$6<$G16+$J16),IF(BL$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BM$6,BM$6<$G16+$J16),IF(BM$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BN$6,BN$6<$G16+$J16),IF(BN$6<=($G16+$J16-$M16),$I16*$K16*$P16,$N16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BO$6,BO$6<$G16+$J16),IF(BO$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BP$6,BP$6<$G16+$J16),IF(BP$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3231.4199950345464},{"$f":"IF(AND($G16<=BQ$6,BQ$6<$G16+$J16),IF(BQ$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3231.4199950345464},{"$f":"IF(AND($G16<=BR$6,BR$6<$G16+$J16),IF(BR$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3231.4199950345464},{"$f":"IF(AND($G16<=BS$6,BS$6<$G16+$J16),IF(BS$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3231.4199950345464},{"$f":"IF(AND($G16<=BT$6,BT$6<$G16+$J16),IF(BT$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3231.4199950345464},{"$f":"IF(AND($G16<=BU$6,BU$6<$G16+$J16),IF(BU$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3231.4199950345464},{"$f":"IF(AND($G16<=BV$6,BV$6<$G16+$J16),IF(BV$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3231.4199950345464},{"$f":"IF(AND($G16<=BW$6,BW$6<$G16+$J16),IF(BW$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3231.4199950345464},{"$f":"IF(AND($G16<=BX$6,BX$6<$G16+$J16),IF(BX$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3231.4199950345464},{"$f":"IF(AND($G16<=BY$6,BY$6<$G16+$J16),IF(BY$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BZ$6,BZ$6<$G16+$J16),IF(BZ$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CA$6,CA$6<$G16+$J16),IF(CA$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CB$6,CB$6<$G16+$J16),IF(CB$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CC$6,CC$6<$G16+$J16),IF(CC$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CD$6,CD$6<$G16+$J16),IF(CD$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CE$6,CE$6<$G16+$J16),IF(CE$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CF$6,CF$6<$G16+$J16),IF(CF$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CG$6,CG$6<$G16+$J16),IF(CG$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CH$6,CH$6<$G16+$J16),IF(CH$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CI$6,CI$6<$G16+$J16),IF(CI$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CJ$6,CJ$6<$G16+$J16),IF(CJ$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CK$6,CK$6<$G16+$J16),IF(CK$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CL$6,CL$6<$G16+$J16),IF(CL$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CM$6,CM$6<$G16+$J16),IF(CM$6<=($G16+$J16-$M16),$H16*$P16,$O16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CN$6,CN$6<$G16+$J16),IF(CN$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CO$6,CO$6<$G16+$J16),IF(CO$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19492587.448263537},{"$f":"IF(AND($G16<=CP$6,CP$6<$G16+$J16),IF(CP$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19492587.448263537},{"$f":"IF(AND($G16<=CQ$6,CQ$6<$G16+$J16),IF(CQ$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19492587.448263537},{"$f":"IF(AND($G16<=CR$6,CR$6<$G16+$J16),IF(CR$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19492587.448263537},{"$f":"IF(AND($G16<=CS$6,CS$6<$G16+$J16),IF(CS$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19492587.448263537},{"$f":"IF(AND($G16<=CT$6,CT$6<$G16+$J16),IF(CT$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19492587.448263537},{"$f":"IF(AND($G16<=CU$6,CU$6<$G16+$J16),IF(CU$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19492587.448263537},{"$f":"IF(AND($G16<=CV$6,CV$6<$G16+$J16),IF(CV$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19492587.448263537},{"$f":"IF(AND($G16<=CW$6,CW$6<$G16+$J16),IF(CW$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19492587.448263537},{"$f":"IF(AND($G16<=CX$6,CX$6<$G16+$J16),IF(CX$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CY$6,CY$6<$G16+$J16),IF(CY$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CZ$6,CZ$6<$G16+$J16),IF(CZ$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DA$6,DA$6<$G16+$J16),IF(DA$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DB$6,DB$6<$G16+$J16),IF(DB$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DC$6,DC$6<$G16+$J16),IF(DC$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DD$6,DD$6<$G16+$J16),IF(DD$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DE$6,DE$6<$G16+$J16),IF(DE$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DF$6,DF$6<$G16+$J16),IF(DF$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DG$6,DG$6<$G16+$J16),IF(DG$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DH$6,DH$6<$G16+$J16),IF(DH$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DI$6,DI$6<$G16+$J16),IF(DI$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DJ$6,DJ$6<$G16+$J16),IF(DJ$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DK$6,DK$6<$G16+$J16),IF(DK$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DL$6,DL$6<$G16+$J16),IF(DL$6<=($G16+$J16-$M16),$I16*$P16,$N16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitENGINEERED NON-LIGHTINEERED NON-LIGHTINGARCHETYPE - ENGINEERED NON-LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A17,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A17,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A17,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - ENGINEERED NON-LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A17,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A17,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A17,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4.6920821114369504},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A17,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":18019.101283880173},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A17,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":16},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A17,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.70099999999999996},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A17,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A17,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A17,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A17,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":50},{"$f":"IF(AND($G17<=Q$6,Q$6<$G17+$J17),IF(Q$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=R$6,R$6<$G17+$J17),IF(R$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":171.48981779206864},{"$f":"IF(AND($G17<=S$6,S$6<$G17+$J17),IF(S$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":171.48981779206864},{"$f":"IF(AND($G17<=T$6,T$6<$G17+$J17),IF(T$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":171.48981779206864},{"$f":"IF(AND($G17<=U$6,U$6<$G17+$J17),IF(U$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":171.48981779206864},{"$f":"IF(AND($G17<=V$6,V$6<$G17+$J17),IF(V$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":171.48981779206864},{"$f":"IF(AND($G17<=W$6,W$6<$G17+$J17),IF(W$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":171.48981779206864},{"$f":"IF(AND($G17<=X$6,X$6<$G17+$J17),IF(X$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":171.48981779206864},{"$f":"IF(AND($G17<=Y$6,Y$6<$G17+$J17),IF(Y$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":171.48981779206864},{"$f":"IF(AND($G17<=Z$6,Z$6<$G17+$J17),IF(Z$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":171.48981779206864},{"$f":"IF(AND($G17<=AA$6,AA$6<$G17+$J17),IF(AA$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":171.48981779206864},{"$f":"IF(AND($G17<=AB$6,AB$6<$G17+$J17),IF(AB$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":171.48981779206864},{"$f":"IF(AND($G17<=AC$6,AC$6<$G17+$J17),IF(AC$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":171.48981779206864},{"$f":"IF(AND($G17<=AD$6,AD$6<$G17+$J17),IF(AD$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":171.48981779206864},{"$f":"IF(AND($G17<=AE$6,AE$6<$G17+$J17),IF(AE$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":171.48981779206864},{"$f":"IF(AND($G17<=AF$6,AF$6<$G17+$J17),IF(AF$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":171.48981779206864},{"$f":"IF(AND($G17<=AG$6,AG$6<$G17+$J17),IF(AG$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":171.48981779206864},{"$f":"IF(AND($G17<=AH$6,AH$6<$G17+$J17),IF(AH$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AI$6,AI$6<$G17+$J17),IF(AI$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AJ$6,AJ$6<$G17+$J17),IF(AJ$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AK$6,AK$6<$G17+$J17),IF(AK$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AL$6,AL$6<$G17+$J17),IF(AL$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AM$6,AM$6<$G17+$J17),IF(AM$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AN$6,AN$6<$G17+$J17),IF(AN$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AO$6,AO$6<$G17+$J17),IF(AO$6<=($G17+$J17-$M17),$H17*$L17*$P17,$O17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AP$6,AP$6<$G17+$J17),IF(AP$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AQ$6,AQ$6<$G17+$J17),IF(AQ$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":676923.36548767413},{"$f":"IF(AND($G17<=AR$6,AR$6<$G17+$J17),IF(AR$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":676923.36548767413},{"$f":"IF(AND($G17<=AS$6,AS$6<$G17+$J17),IF(AS$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":676923.36548767413},{"$f":"IF(AND($G17<=AT$6,AT$6<$G17+$J17),IF(AT$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":676923.36548767413},{"$f":"IF(AND($G17<=AU$6,AU$6<$G17+$J17),IF(AU$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":676923.36548767413},{"$f":"IF(AND($G17<=AV$6,AV$6<$G17+$J17),IF(AV$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":676923.36548767413},{"$f":"IF(AND($G17<=AW$6,AW$6<$G17+$J17),IF(AW$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":676923.36548767413},{"$f":"IF(AND($G17<=AX$6,AX$6<$G17+$J17),IF(AX$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":676923.36548767413},{"$f":"IF(AND($G17<=AY$6,AY$6<$G17+$J17),IF(AY$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":676923.36548767413},{"$f":"IF(AND($G17<=AZ$6,AZ$6<$G17+$J17),IF(AZ$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":676923.36548767413},{"$f":"IF(AND($G17<=BA$6,BA$6<$G17+$J17),IF(BA$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":676923.36548767413},{"$f":"IF(AND($G17<=BB$6,BB$6<$G17+$J17),IF(BB$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":676923.36548767413},{"$f":"IF(AND($G17<=BC$6,BC$6<$G17+$J17),IF(BC$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":676923.36548767413},{"$f":"IF(AND($G17<=BD$6,BD$6<$G17+$J17),IF(BD$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":676923.36548767413},{"$f":"IF(AND($G17<=BE$6,BE$6<$G17+$J17),IF(BE$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":676923.36548767413},{"$f":"IF(AND($G17<=BF$6,BF$6<$G17+$J17),IF(BF$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":676923.36548767413},{"$f":"IF(AND($G17<=BG$6,BG$6<$G17+$J17),IF(BG$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BH$6,BH$6<$G17+$J17),IF(BH$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BI$6,BI$6<$G17+$J17),IF(BI$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BJ$6,BJ$6<$G17+$J17),IF(BJ$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BK$6,BK$6<$G17+$J17),IF(BK$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BL$6,BL$6<$G17+$J17),IF(BL$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BM$6,BM$6<$G17+$J17),IF(BM$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BN$6,BN$6<$G17+$J17),IF(BN$6<=($G17+$J17-$M17),$I17*$K17*$P17,$N17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BO$6,BO$6<$G17+$J17),IF(BO$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BP$6,BP$6<$G17+$J17),IF(BP$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":251.45134573617099},{"$f":"IF(AND($G17<=BQ$6,BQ$6<$G17+$J17),IF(BQ$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":251.45134573617099},{"$f":"IF(AND($G17<=BR$6,BR$6<$G17+$J17),IF(BR$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":251.45134573617099},{"$f":"IF(AND($G17<=BS$6,BS$6<$G17+$J17),IF(BS$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":251.45134573617099},{"$f":"IF(AND($G17<=BT$6,BT$6<$G17+$J17),IF(BT$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":251.45134573617099},{"$f":"IF(AND($G17<=BU$6,BU$6<$G17+$J17),IF(BU$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":251.45134573617099},{"$f":"IF(AND($G17<=BV$6,BV$6<$G17+$J17),IF(BV$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":251.45134573617099},{"$f":"IF(AND($G17<=BW$6,BW$6<$G17+$J17),IF(BW$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":251.45134573617099},{"$f":"IF(AND($G17<=BX$6,BX$6<$G17+$J17),IF(BX$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":251.45134573617099},{"$f":"IF(AND($G17<=BY$6,BY$6<$G17+$J17),IF(BY$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":251.45134573617099},{"$f":"IF(AND($G17<=BZ$6,BZ$6<$G17+$J17),IF(BZ$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":251.45134573617099},{"$f":"IF(AND($G17<=CA$6,CA$6<$G17+$J17),IF(CA$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":251.45134573617099},{"$f":"IF(AND($G17<=CB$6,CB$6<$G17+$J17),IF(CB$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":251.45134573617099},{"$f":"IF(AND($G17<=CC$6,CC$6<$G17+$J17),IF(CC$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":251.45134573617099},{"$f":"IF(AND($G17<=CD$6,CD$6<$G17+$J17),IF(CD$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":251.45134573617099},{"$f":"IF(AND($G17<=CE$6,CE$6<$G17+$J17),IF(CE$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":251.45134573617099},{"$f":"IF(AND($G17<=CF$6,CF$6<$G17+$J17),IF(CF$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CG$6,CG$6<$G17+$J17),IF(CG$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CH$6,CH$6<$G17+$J17),IF(CH$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CI$6,CI$6<$G17+$J17),IF(CI$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CJ$6,CJ$6<$G17+$J17),IF(CJ$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CK$6,CK$6<$G17+$J17),IF(CK$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CL$6,CL$6<$G17+$J17),IF(CL$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CM$6,CM$6<$G17+$J17),IF(CM$6<=($G17+$J17-$M17),$H17*$P17,$O17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CN$6,CN$6<$G17+$J17),IF(CN$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CO$6,CO$6<$G17+$J17),IF(CO$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":965653.87373420002},{"$f":"IF(AND($G17<=CP$6,CP$6<$G17+$J17),IF(CP$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":965653.87373420002},{"$f":"IF(AND($G17<=CQ$6,CQ$6<$G17+$J17),IF(CQ$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":965653.87373420002},{"$f":"IF(AND($G17<=CR$6,CR$6<$G17+$J17),IF(CR$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":965653.87373420002},{"$f":"IF(AND($G17<=CS$6,CS$6<$G17+$J17),IF(CS$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":965653.87373420002},{"$f":"IF(AND($G17<=CT$6,CT$6<$G17+$J17),IF(CT$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":965653.87373420002},{"$f":"IF(AND($G17<=CU$6,CU$6<$G17+$J17),IF(CU$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":965653.87373420002},{"$f":"IF(AND($G17<=CV$6,CV$6<$G17+$J17),IF(CV$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":965653.87373420002},{"$f":"IF(AND($G17<=CW$6,CW$6<$G17+$J17),IF(CW$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":965653.87373420002},{"$f":"IF(AND($G17<=CX$6,CX$6<$G17+$J17),IF(CX$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":965653.87373420002},{"$f":"IF(AND($G17<=CY$6,CY$6<$G17+$J17),IF(CY$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":965653.87373420002},{"$f":"IF(AND($G17<=CZ$6,CZ$6<$G17+$J17),IF(CZ$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":965653.87373420002},{"$f":"IF(AND($G17<=DA$6,DA$6<$G17+$J17),IF(DA$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":965653.87373420002},{"$f":"IF(AND($G17<=DB$6,DB$6<$G17+$J17),IF(DB$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":965653.87373420002},{"$f":"IF(AND($G17<=DC$6,DC$6<$G17+$J17),IF(DC$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":965653.87373420002},{"$f":"IF(AND($G17<=DD$6,DD$6<$G17+$J17),IF(DD$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":965653.87373420002},{"$f":"IF(AND($G17<=DE$6,DE$6<$G17+$J17),IF(DE$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DF$6,DF$6<$G17+$J17),IF(DF$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DG$6,DG$6<$G17+$J17),IF(DG$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DH$6,DH$6<$G17+$J17),IF(DH$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DI$6,DI$6<$G17+$J17),IF(DI$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DJ$6,DJ$6<$G17+$J17),IF(DJ$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DK$6,DK$6<$G17+$J17),IF(DK$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DL$6,DL$6<$G17+$J17),IF(DL$6<=($G17+$J17-$M17),$I17*$P17,$N17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitCUSTOM LIGHTINGCUSTOM LIGHTINGARCHETYPE - CUSTOM LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A18,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A18,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A18,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - CUSTOM LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A18,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A18,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A18,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4.2352941176470589},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A18,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":44006.117647058818},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A18,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A18,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A18,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.73099999999999998},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A18,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A18,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A18,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":10},{"$f":"IF(AND($G18<=Q$6,Q$6<$G18+$J18),IF(Q$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=R$6,R$6<$G18+$J18),IF(R$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.183279742765272},{"$f":"IF(AND($G18<=S$6,S$6<$G18+$J18),IF(S$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.183279742765272},{"$f":"IF(AND($G18<=T$6,T$6<$G18+$J18),IF(T$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.183279742765272},{"$f":"IF(AND($G18<=U$6,U$6<$G18+$J18),IF(U$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.183279742765272},{"$f":"IF(AND($G18<=V$6,V$6<$G18+$J18),IF(V$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.183279742765272},{"$f":"IF(AND($G18<=W$6,W$6<$G18+$J18),IF(W$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.183279742765272},{"$f":"IF(AND($G18<=X$6,X$6<$G18+$J18),IF(X$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.183279742765272},{"$f":"IF(AND($G18<=Y$6,Y$6<$G18+$J18),IF(Y$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.183279742765272},{"$f":"IF(AND($G18<=Z$6,Z$6<$G18+$J18),IF(Z$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.183279742765272},{"$f":"IF(AND($G18<=AA$6,AA$6<$G18+$J18),IF(AA$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.183279742765272},{"$f":"IF(AND($G18<=AB$6,AB$6<$G18+$J18),IF(AB$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AC$6,AC$6<$G18+$J18),IF(AC$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AD$6,AD$6<$G18+$J18),IF(AD$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AE$6,AE$6<$G18+$J18),IF(AE$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AF$6,AF$6<$G18+$J18),IF(AF$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AG$6,AG$6<$G18+$J18),IF(AG$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AH$6,AH$6<$G18+$J18),IF(AH$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AI$6,AI$6<$G18+$J18),IF(AI$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AJ$6,AJ$6<$G18+$J18),IF(AJ$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AK$6,AK$6<$G18+$J18),IF(AK$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AL$6,AL$6<$G18+$J18),IF(AL$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AM$6,AM$6<$G18+$J18),IF(AM$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AN$6,AN$6<$G18+$J18),IF(AN$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AO$6,AO$6<$G18+$J18),IF(AO$6<=($G18+$J18-$M18),$H18*$L18*$P18,$O18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AP$6,AP$6<$G18+$J18),IF(AP$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AQ$6,AQ$6<$G18+$J18),IF(AQ$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":320730.54662379419},{"$f":"IF(AND($G18<=AR$6,AR$6<$G18+$J18),IF(AR$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":320730.54662379419},{"$f":"IF(AND($G18<=AS$6,AS$6<$G18+$J18),IF(AS$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":320730.54662379419},{"$f":"IF(AND($G18<=AT$6,AT$6<$G18+$J18),IF(AT$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":320730.54662379419},{"$f":"IF(AND($G18<=AU$6,AU$6<$G18+$J18),IF(AU$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":320730.54662379419},{"$f":"IF(AND($G18<=AV$6,AV$6<$G18+$J18),IF(AV$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":320730.54662379419},{"$f":"IF(AND($G18<=AW$6,AW$6<$G18+$J18),IF(AW$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":320730.54662379419},{"$f":"IF(AND($G18<=AX$6,AX$6<$G18+$J18),IF(AX$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":320730.54662379419},{"$f":"IF(AND($G18<=AY$6,AY$6<$G18+$J18),IF(AY$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":320730.54662379419},{"$f":"IF(AND($G18<=AZ$6,AZ$6<$G18+$J18),IF(AZ$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":320730.54662379419},{"$f":"IF(AND($G18<=BA$6,BA$6<$G18+$J18),IF(BA$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BB$6,BB$6<$G18+$J18),IF(BB$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BC$6,BC$6<$G18+$J18),IF(BC$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BD$6,BD$6<$G18+$J18),IF(BD$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BE$6,BE$6<$G18+$J18),IF(BE$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BF$6,BF$6<$G18+$J18),IF(BF$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BG$6,BG$6<$G18+$J18),IF(BG$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BH$6,BH$6<$G18+$J18),IF(BH$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BI$6,BI$6<$G18+$J18),IF(BI$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BJ$6,BJ$6<$G18+$J18),IF(BJ$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BK$6,BK$6<$G18+$J18),IF(BK$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BL$6,BL$6<$G18+$J18),IF(BL$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BM$6,BM$6<$G18+$J18),IF(BM$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BN$6,BN$6<$G18+$J18),IF(BN$6<=($G18+$J18-$M18),$I18*$K18*$P18,$N18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BO$6,BO$6<$G18+$J18),IF(BO$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BP$6,BP$6<$G18+$J18),IF(BP$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.394363533194628},{"$f":"IF(AND($G18<=BQ$6,BQ$6<$G18+$J18),IF(BQ$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.394363533194628},{"$f":"IF(AND($G18<=BR$6,BR$6<$G18+$J18),IF(BR$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.394363533194628},{"$f":"IF(AND($G18<=BS$6,BS$6<$G18+$J18),IF(BS$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.394363533194628},{"$f":"IF(AND($G18<=BT$6,BT$6<$G18+$J18),IF(BT$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.394363533194628},{"$f":"IF(AND($G18<=BU$6,BU$6<$G18+$J18),IF(BU$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.394363533194628},{"$f":"IF(AND($G18<=BV$6,BV$6<$G18+$J18),IF(BV$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.394363533194628},{"$f":"IF(AND($G18<=BW$6,BW$6<$G18+$J18),IF(BW$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.394363533194628},{"$f":"IF(AND($G18<=BX$6,BX$6<$G18+$J18),IF(BX$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.394363533194628},{"$f":"IF(AND($G18<=BY$6,BY$6<$G18+$J18),IF(BY$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.394363533194628},{"$f":"IF(AND($G18<=BZ$6,BZ$6<$G18+$J18),IF(BZ$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CA$6,CA$6<$G18+$J18),IF(CA$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CB$6,CB$6<$G18+$J18),IF(CB$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CC$6,CC$6<$G18+$J18),IF(CC$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CD$6,CD$6<$G18+$J18),IF(CD$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CE$6,CE$6<$G18+$J18),IF(CE$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CF$6,CF$6<$G18+$J18),IF(CF$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CG$6,CG$6<$G18+$J18),IF(CG$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CH$6,CH$6<$G18+$J18),IF(CH$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CI$6,CI$6<$G18+$J18),IF(CI$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CJ$6,CJ$6<$G18+$J18),IF(CJ$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CK$6,CK$6<$G18+$J18),IF(CK$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CL$6,CL$6<$G18+$J18),IF(CL$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CM$6,CM$6<$G18+$J18),IF(CM$6<=($G18+$J18-$M18),$H18*$P18,$O18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CN$6,CN$6<$G18+$J18),IF(CN$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CO$6,CO$6<$G18+$J18),IF(CO$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":471662.56856440322},{"$f":"IF(AND($G18<=CP$6,CP$6<$G18+$J18),IF(CP$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":471662.56856440322},{"$f":"IF(AND($G18<=CQ$6,CQ$6<$G18+$J18),IF(CQ$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":471662.56856440322},{"$f":"IF(AND($G18<=CR$6,CR$6<$G18+$J18),IF(CR$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":471662.56856440322},{"$f":"IF(AND($G18<=CS$6,CS$6<$G18+$J18),IF(CS$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":471662.56856440322},{"$f":"IF(AND($G18<=CT$6,CT$6<$G18+$J18),IF(CT$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":471662.56856440322},{"$f":"IF(AND($G18<=CU$6,CU$6<$G18+$J18),IF(CU$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":471662.56856440322},{"$f":"IF(AND($G18<=CV$6,CV$6<$G18+$J18),IF(CV$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":471662.56856440322},{"$f":"IF(AND($G18<=CW$6,CW$6<$G18+$J18),IF(CW$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":471662.56856440322},{"$f":"IF(AND($G18<=CX$6,CX$6<$G18+$J18),IF(CX$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":471662.56856440322},{"$f":"IF(AND($G18<=CY$6,CY$6<$G18+$J18),IF(CY$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CZ$6,CZ$6<$G18+$J18),IF(CZ$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DA$6,DA$6<$G18+$J18),IF(DA$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DB$6,DB$6<$G18+$J18),IF(DB$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DC$6,DC$6<$G18+$J18),IF(DC$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DD$6,DD$6<$G18+$J18),IF(DD$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DE$6,DE$6<$G18+$J18),IF(DE$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DF$6,DF$6<$G18+$J18),IF(DF$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DG$6,DG$6<$G18+$J18),IF(DG$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DH$6,DH$6<$G18+$J18),IF(DH$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DI$6,DI$6<$G18+$J18),IF(DI$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DJ$6,DJ$6<$G18+$J18),IF(DJ$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DK$6,DK$6<$G18+$J18),IF(DK$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DL$6,DL$6<$G18+$J18),IF(DL$6<=($G18+$J18-$M18),$I18*$P18,$N18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CResidentialHome Depotket UpliftENERGY STAR® REFRIGEReplace With NewStandard Refrigeratotandard RefrigeratorPResidential-RefrigeratorsNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A19,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A19,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Home Depot Appliance Market Uplift"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A19,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Replace With New"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A19,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A19,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A19,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9.7465846153846167E-2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A19,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2025},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A19,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":14},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A19,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A19,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A19,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A19,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A19,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0.40839506170000001},{"$f":"IF(AND($G19<=Q$6,Q$6<$G19+$J19),IF(Q$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=R$6,R$6<$G19+$J19),IF(R$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=S$6,S$6<$G19+$J19),IF(S$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=T$6,T$6<$G19+$J19),IF(T$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=U$6,U$6<$G19+$J19),IF(U$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=V$6,V$6<$G19+$J19),IF(V$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=W$6,W$6<$G19+$J19),IF(W$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=X$6,X$6<$G19+$J19),IF(X$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=Y$6,Y$6<$G19+$J19),IF(Y$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=Z$6,Z$6<$G19+$J19),IF(Z$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=AA$6,AA$6<$G19+$J19),IF(AA$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=AB$6,AB$6<$G19+$J19),IF(AB$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=AC$6,AC$6<$G19+$J19),IF(AC$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=AD$6,AD$6<$G19+$J19),IF(AD$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=AE$6,AE$6<$G19+$J19),IF(AE$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=AF$6,AF$6<$G19+$J19),IF(AF$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=AG$6,AG$6<$G19+$J19),IF(AG$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=AH$6,AH$6<$G19+$J19),IF(AH$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=AI$6,AI$6<$G19+$J19),IF(AI$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=AJ$6,AJ$6<$G19+$J19),IF(AJ$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=AK$6,AK$6<$G19+$J19),IF(AK$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=AL$6,AL$6<$G19+$J19),IF(AL$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=AM$6,AM$6<$G19+$J19),IF(AM$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=AN$6,AN$6<$G19+$J19),IF(AN$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=AO$6,AO$6<$G19+$J19),IF(AO$6<=($G19+$J19-$M19),$H19*$L19*$P19,$O19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=AP$6,AP$6<$G19+$J19),IF(AP$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=AQ$6,AQ$6<$G19+$J19),IF(AQ$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=AR$6,AR$6<$G19+$J19),IF(AR$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=AS$6,AS$6<$G19+$J19),IF(AS$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=AT$6,AT$6<$G19+$J19),IF(AT$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=AU$6,AU$6<$G19+$J19),IF(AU$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=AV$6,AV$6<$G19+$J19),IF(AV$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=AW$6,AW$6<$G19+$J19),IF(AW$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=AX$6,AX$6<$G19+$J19),IF(AX$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=AY$6,AY$6<$G19+$J19),IF(AY$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=AZ$6,AZ$6<$G19+$J19),IF(AZ$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=BA$6,BA$6<$G19+$J19),IF(BA$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=BB$6,BB$6<$G19+$J19),IF(BB$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=BC$6,BC$6<$G19+$J19),IF(BC$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=BD$6,BD$6<$G19+$J19),IF(BD$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=BE$6,BE$6<$G19+$J19),IF(BE$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=BF$6,BF$6<$G19+$J19),IF(BF$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=BG$6,BG$6<$G19+$J19),IF(BG$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=BH$6,BH$6<$G19+$J19),IF(BH$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=BI$6,BI$6<$G19+$J19),IF(BI$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=BJ$6,BJ$6<$G19+$J19),IF(BJ$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=BK$6,BK$6<$G19+$J19),IF(BK$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=BL$6,BL$6<$G19+$J19),IF(BL$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=BM$6,BM$6<$G19+$J19),IF(BM$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=BN$6,BN$6<$G19+$J19),IF(BN$6<=($G19+$J19-$M19),$I19*$K19*$P19,$N19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=BO$6,BO$6<$G19+$J19),IF(BO$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=BP$6,BP$6<$G19+$J19),IF(BP$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=BQ$6,BQ$6<$G19+$J19),IF(BQ$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=BR$6,BR$6<$G19+$J19),IF(BR$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=BS$6,BS$6<$G19+$J19),IF(BS$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=BT$6,BT$6<$G19+$J19),IF(BT$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=BU$6,BU$6<$G19+$J19),IF(BU$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=BV$6,BV$6<$G19+$J19),IF(BV$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=BW$6,BW$6<$G19+$J19),IF(BW$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=BX$6,BX$6<$G19+$J19),IF(BX$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=BY$6,BY$6<$G19+$J19),IF(BY$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=BZ$6,BZ$6<$G19+$J19),IF(BZ$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=CA$6,CA$6<$G19+$J19),IF(CA$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=CB$6,CB$6<$G19+$J19),IF(CB$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=CC$6,CC$6<$G19+$J19),IF(CC$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2662990625554897E-2},{"$f":"IF(AND($G19<=CD$6,CD$6<$G19+$J19),IF(CD$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=CE$6,CE$6<$G19+$J19),IF(CE$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=CF$6,CF$6<$G19+$J19),IF(CF$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=CG$6,CG$6<$G19+$J19),IF(CG$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=CH$6,CH$6<$G19+$J19),IF(CH$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=CI$6,CI$6<$G19+$J19),IF(CI$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=CJ$6,CJ$6<$G19+$J19),IF(CJ$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=CK$6,CK$6<$G19+$J19),IF(CK$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=CL$6,CL$6<$G19+$J19),IF(CL$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=CM$6,CM$6<$G19+$J19),IF(CM$6<=($G19+$J19-$M19),$H19*$P19,$O19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=CN$6,CN$6<$G19+$J19),IF(CN$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=CO$6,CO$6<$G19+$J19),IF(CO$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=CP$6,CP$6<$G19+$J19),IF(CP$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=CQ$6,CQ$6<$G19+$J19),IF(CQ$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=CR$6,CR$6<$G19+$J19),IF(CR$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=CS$6,CS$6<$G19+$J19),IF(CS$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=CT$6,CT$6<$G19+$J19),IF(CT$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=CU$6,CU$6<$G19+$J19),IF(CU$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=CV$6,CV$6<$G19+$J19),IF(CV$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=CW$6,CW$6<$G19+$J19),IF(CW$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=CX$6,CX$6<$G19+$J19),IF(CX$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=CY$6,CY$6<$G19+$J19),IF(CY$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=CZ$6,CZ$6<$G19+$J19),IF(CZ$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=DA$6,DA$6<$G19+$J19),IF(DA$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=DB$6,DB$6<$G19+$J19),IF(DB$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886.38799565112549},{"$f":"IF(AND($G19<=DC$6,DC$6<$G19+$J19),IF(DC$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=DD$6,DD$6<$G19+$J19),IF(DD$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=DE$6,DE$6<$G19+$J19),IF(DE$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=DF$6,DF$6<$G19+$J19),IF(DF$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=DG$6,DG$6<$G19+$J19),IF(DG$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=DH$6,DH$6<$G19+$J19),IF(DH$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=DI$6,DI$6<$G19+$J19),IF(DI$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=DJ$6,DJ$6<$G19+$J19),IF(DJ$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=DK$6,DK$6<$G19+$J19),IF(DK$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=DL$6,DL$6<$G19+$J19),IF(DL$6<=($G19+$J19-$M19),$I19*$P19,$N19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"IResidentialHeating anng ProgramCAC 14.5 SEERCAC 14.5 SEERARCHETYPE - CAC 14.5 SEERHISTORICAL PERFORMANSTORICAL PERFORMANCEPer-Residential-AC_CentralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A20,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A20,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Heating and Cooling Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A20,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - CAC 14.5 SEER"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A20,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A20,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A20,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.83528513065971444},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A20,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":147.29700000001503},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A20,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":18},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A20,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.51364279715878636},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A20,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.51364279715878636},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A20,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A20,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A20,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G20<=Q$6,Q$6<$G20+$J20),IF(Q$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=R$6,R$6<$G20+$J20),IF(R$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=S$6,S$6<$G20+$J20),IF(S$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=T$6,T$6<$G20+$J20),IF(T$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=U$6,U$6<$G20+$J20),IF(U$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=V$6,V$6<$G20+$J20),IF(V$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=W$6,W$6<$G20+$J20),IF(W$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=X$6,X$6<$G20+$J20),IF(X$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=Y$6,Y$6<$G20+$J20),IF(Y$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=Z$6,Z$6<$G20+$J20),IF(Z$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AA$6,AA$6<$G20+$J20),IF(AA$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AB$6,AB$6<$G20+$J20),IF(AB$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AC$6,AC$6<$G20+$J20),IF(AC$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AD$6,AD$6<$G20+$J20),IF(AD$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AE$6,AE$6<$G20+$J20),IF(AE$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AF$6,AF$6<$G20+$J20),IF(AF$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AG$6,AG$6<$G20+$J20),IF(AG$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AH$6,AH$6<$G20+$J20),IF(AH$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AI$6,AI$6<$G20+$J20),IF(AI$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AJ$6,AJ$6<$G20+$J20),IF(AJ$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AK$6,AK$6<$G20+$J20),IF(AK$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AL$6,AL$6<$G20+$J20),IF(AL$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AM$6,AM$6<$G20+$J20),IF(AM$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AN$6,AN$6<$G20+$J20),IF(AN$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AO$6,AO$6<$G20+$J20),IF(AO$6<=($G20+$J20-$M20),$H20*$L20*$P20,$O20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AP$6,AP$6<$G20+$J20),IF(AP$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AQ$6,AQ$6<$G20+$J20),IF(AQ$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AR$6,AR$6<$G20+$J20),IF(AR$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AS$6,AS$6<$G20+$J20),IF(AS$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AT$6,AT$6<$G20+$J20),IF(AT$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AU$6,AU$6<$G20+$J20),IF(AU$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AV$6,AV$6<$G20+$J20),IF(AV$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AW$6,AW$6<$G20+$J20),IF(AW$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AX$6,AX$6<$G20+$J20),IF(AX$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AY$6,AY$6<$G20+$J20),IF(AY$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AZ$6,AZ$6<$G20+$J20),IF(AZ$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BA$6,BA$6<$G20+$J20),IF(BA$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BB$6,BB$6<$G20+$J20),IF(BB$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BC$6,BC$6<$G20+$J20),IF(BC$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BD$6,BD$6<$G20+$J20),IF(BD$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BE$6,BE$6<$G20+$J20),IF(BE$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BF$6,BF$6<$G20+$J20),IF(BF$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BG$6,BG$6<$G20+$J20),IF(BG$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BH$6,BH$6<$G20+$J20),IF(BH$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BI$6,BI$6<$G20+$J20),IF(BI$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BJ$6,BJ$6<$G20+$J20),IF(BJ$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BK$6,BK$6<$G20+$J20),IF(BK$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BL$6,BL$6<$G20+$J20),IF(BL$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BM$6,BM$6<$G20+$J20),IF(BM$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BN$6,BN$6<$G20+$J20),IF(BN$6<=($G20+$J20-$M20),$I20*$K20*$P20,$N20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BO$6,BO$6<$G20+$J20),IF(BO$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BP$6,BP$6<$G20+$J20),IF(BP$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BQ$6,BQ$6<$G20+$J20),IF(BQ$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BR$6,BR$6<$G20+$J20),IF(BR$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BS$6,BS$6<$G20+$J20),IF(BS$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BT$6,BT$6<$G20+$J20),IF(BT$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BU$6,BU$6<$G20+$J20),IF(BU$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BV$6,BV$6<$G20+$J20),IF(BV$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BW$6,BW$6<$G20+$J20),IF(BW$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BX$6,BX$6<$G20+$J20),IF(BX$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BY$6,BY$6<$G20+$J20),IF(BY$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BZ$6,BZ$6<$G20+$J20),IF(BZ$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CA$6,CA$6<$G20+$J20),IF(CA$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CB$6,CB$6<$G20+$J20),IF(CB$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CC$6,CC$6<$G20+$J20),IF(CC$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CD$6,CD$6<$G20+$J20),IF(CD$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CE$6,CE$6<$G20+$J20),IF(CE$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CF$6,CF$6<$G20+$J20),IF(CF$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CG$6,CG$6<$G20+$J20),IF(CG$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CH$6,CH$6<$G20+$J20),IF(CH$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CI$6,CI$6<$G20+$J20),IF(CI$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CJ$6,CJ$6<$G20+$J20),IF(CJ$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CK$6,CK$6<$G20+$J20),IF(CK$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CL$6,CL$6<$G20+$J20),IF(CL$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CM$6,CM$6<$G20+$J20),IF(CM$6<=($G20+$J20-$M20),$H20*$P20,$O20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CN$6,CN$6<$G20+$J20),IF(CN$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CO$6,CO$6<$G20+$J20),IF(CO$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CP$6,CP$6<$G20+$J20),IF(CP$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CQ$6,CQ$6<$G20+$J20),IF(CQ$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CR$6,CR$6<$G20+$J20),IF(CR$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CS$6,CS$6<$G20+$J20),IF(CS$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CT$6,CT$6<$G20+$J20),IF(CT$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CU$6,CU$6<$G20+$J20),IF(CU$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CV$6,CV$6<$G20+$J20),IF(CV$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CW$6,CW$6<$G20+$J20),IF(CW$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CX$6,CX$6<$G20+$J20),IF(CX$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CY$6,CY$6<$G20+$J20),IF(CY$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CZ$6,CZ$6<$G20+$J20),IF(CZ$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DA$6,DA$6<$G20+$J20),IF(DA$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DB$6,DB$6<$G20+$J20),IF(DB$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DC$6,DC$6<$G20+$J20),IF(DC$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DD$6,DD$6<$G20+$J20),IF(DD$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DE$6,DE$6<$G20+$J20),IF(DE$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DF$6,DF$6<$G20+$J20),IF(DF$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DG$6,DG$6<$G20+$J20),IF(DG$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DH$6,DH$6<$G20+$J20),IF(DH$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DI$6,DI$6<$G20+$J20),IF(DI$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DJ$6,DJ$6<$G20+$J20),IF(DJ$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DK$6,DK$6<$G20+$J20),IF(DK$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DL$6,DL$6<$G20+$J20),IF(DL$6<=($G20+$J20-$M20),$I20*$P20,$N20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"IResidentialHeating anng ProgramCAC 15 SEERCAC 15 SEERARCHETYPE - CAC 15 SEERHISTORICAL PERFORMANSTORICAL PERFORMANCEPer-Residential-AC_CentralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A21,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A21,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Heating and Cooling Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A21,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - CAC 15 SEER"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A21,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A21,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A21,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.76639981279010416},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A21,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":208.89800000003913},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A21,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":18},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A21,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.56653086399822961},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A21,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.56653086399822961},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A21,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A21,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A21,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G21<=Q$6,Q$6<$G21+$J21),IF(Q$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=R$6,R$6<$G21+$J21),IF(R$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=S$6,S$6<$G21+$J21),IF(S$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=T$6,T$6<$G21+$J21),IF(T$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=U$6,U$6<$G21+$J21),IF(U$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=V$6,V$6<$G21+$J21),IF(V$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=W$6,W$6<$G21+$J21),IF(W$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=X$6,X$6<$G21+$J21),IF(X$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=Y$6,Y$6<$G21+$J21),IF(Y$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=Z$6,Z$6<$G21+$J21),IF(Z$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AA$6,AA$6<$G21+$J21),IF(AA$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AB$6,AB$6<$G21+$J21),IF(AB$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AC$6,AC$6<$G21+$J21),IF(AC$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AD$6,AD$6<$G21+$J21),IF(AD$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AE$6,AE$6<$G21+$J21),IF(AE$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AF$6,AF$6<$G21+$J21),IF(AF$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AG$6,AG$6<$G21+$J21),IF(AG$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AH$6,AH$6<$G21+$J21),IF(AH$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AI$6,AI$6<$G21+$J21),IF(AI$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AJ$6,AJ$6<$G21+$J21),IF(AJ$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AK$6,AK$6<$G21+$J21),IF(AK$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AL$6,AL$6<$G21+$J21),IF(AL$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AM$6,AM$6<$G21+$J21),IF(AM$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AN$6,AN$6<$G21+$J21),IF(AN$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AO$6,AO$6<$G21+$J21),IF(AO$6<=($G21+$J21-$M21),$H21*$L21*$P21,$O21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AP$6,AP$6<$G21+$J21),IF(AP$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AQ$6,AQ$6<$G21+$J21),IF(AQ$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AR$6,AR$6<$G21+$J21),IF(AR$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AS$6,AS$6<$G21+$J21),IF(AS$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AT$6,AT$6<$G21+$J21),IF(AT$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AU$6,AU$6<$G21+$J21),IF(AU$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AV$6,AV$6<$G21+$J21),IF(AV$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AW$6,AW$6<$G21+$J21),IF(AW$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AX$6,AX$6<$G21+$J21),IF(AX$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AY$6,AY$6<$G21+$J21),IF(AY$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AZ$6,AZ$6<$G21+$J21),IF(AZ$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BA$6,BA$6<$G21+$J21),IF(BA$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BB$6,BB$6<$G21+$J21),IF(BB$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BC$6,BC$6<$G21+$J21),IF(BC$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BD$6,BD$6<$G21+$J21),IF(BD$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BE$6,BE$6<$G21+$J21),IF(BE$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BF$6,BF$6<$G21+$J21),IF(BF$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BG$6,BG$6<$G21+$J21),IF(BG$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BH$6,BH$6<$G21+$J21),IF(BH$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BI$6,BI$6<$G21+$J21),IF(BI$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BJ$6,BJ$6<$G21+$J21),IF(BJ$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BK$6,BK$6<$G21+$J21),IF(BK$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BL$6,BL$6<$G21+$J21),IF(BL$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BM$6,BM$6<$G21+$J21),IF(BM$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BN$6,BN$6<$G21+$J21),IF(BN$6<=($G21+$J21-$M21),$I21*$K21*$P21,$N21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BO$6,BO$6<$G21+$J21),IF(BO$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BP$6,BP$6<$G21+$J21),IF(BP$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BQ$6,BQ$6<$G21+$J21),IF(BQ$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BR$6,BR$6<$G21+$J21),IF(BR$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BS$6,BS$6<$G21+$J21),IF(BS$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BT$6,BT$6<$G21+$J21),IF(BT$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BU$6,BU$6<$G21+$J21),IF(BU$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BV$6,BV$6<$G21+$J21),IF(BV$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BW$6,BW$6<$G21+$J21),IF(BW$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BX$6,BX$6<$G21+$J21),IF(BX$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BY$6,BY$6<$G21+$J21),IF(BY$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BZ$6,BZ$6<$G21+$J21),IF(BZ$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CA$6,CA$6<$G21+$J21),IF(CA$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CB$6,CB$6<$G21+$J21),IF(CB$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CC$6,CC$6<$G21+$J21),IF(CC$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CD$6,CD$6<$G21+$J21),IF(CD$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CE$6,CE$6<$G21+$J21),IF(CE$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CF$6,CF$6<$G21+$J21),IF(CF$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CG$6,CG$6<$G21+$J21),IF(CG$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CH$6,CH$6<$G21+$J21),IF(CH$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CI$6,CI$6<$G21+$J21),IF(CI$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CJ$6,CJ$6<$G21+$J21),IF(CJ$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CK$6,CK$6<$G21+$J21),IF(CK$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CL$6,CL$6<$G21+$J21),IF(CL$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CM$6,CM$6<$G21+$J21),IF(CM$6<=($G21+$J21-$M21),$H21*$P21,$O21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CN$6,CN$6<$G21+$J21),IF(CN$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CO$6,CO$6<$G21+$J21),IF(CO$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CP$6,CP$6<$G21+$J21),IF(CP$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CQ$6,CQ$6<$G21+$J21),IF(CQ$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CR$6,CR$6<$G21+$J21),IF(CR$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CS$6,CS$6<$G21+$J21),IF(CS$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CT$6,CT$6<$G21+$J21),IF(CT$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CU$6,CU$6<$G21+$J21),IF(CU$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CV$6,CV$6<$G21+$J21),IF(CV$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CW$6,CW$6<$G21+$J21),IF(CW$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CX$6,CX$6<$G21+$J21),IF(CX$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CY$6,CY$6<$G21+$J21),IF(CY$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CZ$6,CZ$6<$G21+$J21),IF(CZ$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DA$6,DA$6<$G21+$J21),IF(DA$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DB$6,DB$6<$G21+$J21),IF(DB$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DC$6,DC$6<$G21+$J21),IF(DC$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DD$6,DD$6<$G21+$J21),IF(DD$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DE$6,DE$6<$G21+$J21),IF(DE$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DF$6,DF$6<$G21+$J21),IF(DF$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DG$6,DG$6<$G21+$J21),IF(DG$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DH$6,DH$6<$G21+$J21),IF(DH$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DI$6,DI$6<$G21+$J21),IF(DI$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DJ$6,DJ$6<$G21+$J21),IF(DJ$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DK$6,DK$6<$G21+$J21),IF(DK$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DL$6,DL$6<$G21+$J21),IF(DL$6<=($G21+$J21-$M21),$I21*$P21,$N21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"IResidentialHeating anng ProgramECM FURNACEECM FURNACEARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A22,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A22,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Heating and Cooling Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A22,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - ECM FURNACE"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A22,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A22,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A22,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.43888966323343315},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A22,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1089.5241408498014},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A22,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":19},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A22,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.46860120183473908},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A22,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.46860120183473908},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A22,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A22,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A22,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G22<=Q$6,Q$6<$G22+$J22),IF(Q$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=R$6,R$6<$G22+$J22),IF(R$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=S$6,S$6<$G22+$J22),IF(S$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=T$6,T$6<$G22+$J22),IF(T$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=U$6,U$6<$G22+$J22),IF(U$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=V$6,V$6<$G22+$J22),IF(V$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=W$6,W$6<$G22+$J22),IF(W$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=X$6,X$6<$G22+$J22),IF(X$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=Y$6,Y$6<$G22+$J22),IF(Y$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=Z$6,Z$6<$G22+$J22),IF(Z$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AA$6,AA$6<$G22+$J22),IF(AA$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AB$6,AB$6<$G22+$J22),IF(AB$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AC$6,AC$6<$G22+$J22),IF(AC$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AD$6,AD$6<$G22+$J22),IF(AD$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AE$6,AE$6<$G22+$J22),IF(AE$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AF$6,AF$6<$G22+$J22),IF(AF$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AG$6,AG$6<$G22+$J22),IF(AG$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AH$6,AH$6<$G22+$J22),IF(AH$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AI$6,AI$6<$G22+$J22),IF(AI$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AJ$6,AJ$6<$G22+$J22),IF(AJ$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AK$6,AK$6<$G22+$J22),IF(AK$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AL$6,AL$6<$G22+$J22),IF(AL$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AM$6,AM$6<$G22+$J22),IF(AM$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AN$6,AN$6<$G22+$J22),IF(AN$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AO$6,AO$6<$G22+$J22),IF(AO$6<=($G22+$J22-$M22),$H22*$L22*$P22,$O22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AP$6,AP$6<$G22+$J22),IF(AP$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AQ$6,AQ$6<$G22+$J22),IF(AQ$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AR$6,AR$6<$G22+$J22),IF(AR$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AS$6,AS$6<$G22+$J22),IF(AS$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AT$6,AT$6<$G22+$J22),IF(AT$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AU$6,AU$6<$G22+$J22),IF(AU$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AV$6,AV$6<$G22+$J22),IF(AV$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AW$6,AW$6<$G22+$J22),IF(AW$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AX$6,AX$6<$G22+$J22),IF(AX$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AY$6,AY$6<$G22+$J22),IF(AY$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AZ$6,AZ$6<$G22+$J22),IF(AZ$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BA$6,BA$6<$G22+$J22),IF(BA$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BB$6,BB$6<$G22+$J22),IF(BB$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BC$6,BC$6<$G22+$J22),IF(BC$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BD$6,BD$6<$G22+$J22),IF(BD$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BE$6,BE$6<$G22+$J22),IF(BE$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BF$6,BF$6<$G22+$J22),IF(BF$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BG$6,BG$6<$G22+$J22),IF(BG$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BH$6,BH$6<$G22+$J22),IF(BH$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BI$6,BI$6<$G22+$J22),IF(BI$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BJ$6,BJ$6<$G22+$J22),IF(BJ$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BK$6,BK$6<$G22+$J22),IF(BK$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BL$6,BL$6<$G22+$J22),IF(BL$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BM$6,BM$6<$G22+$J22),IF(BM$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BN$6,BN$6<$G22+$J22),IF(BN$6<=($G22+$J22-$M22),$I22*$K22*$P22,$N22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BO$6,BO$6<$G22+$J22),IF(BO$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BP$6,BP$6<$G22+$J22),IF(BP$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BQ$6,BQ$6<$G22+$J22),IF(BQ$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BR$6,BR$6<$G22+$J22),IF(BR$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BS$6,BS$6<$G22+$J22),IF(BS$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BT$6,BT$6<$G22+$J22),IF(BT$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BU$6,BU$6<$G22+$J22),IF(BU$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BV$6,BV$6<$G22+$J22),IF(BV$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BW$6,BW$6<$G22+$J22),IF(BW$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BX$6,BX$6<$G22+$J22),IF(BX$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BY$6,BY$6<$G22+$J22),IF(BY$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BZ$6,BZ$6<$G22+$J22),IF(BZ$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CA$6,CA$6<$G22+$J22),IF(CA$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CB$6,CB$6<$G22+$J22),IF(CB$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CC$6,CC$6<$G22+$J22),IF(CC$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CD$6,CD$6<$G22+$J22),IF(CD$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CE$6,CE$6<$G22+$J22),IF(CE$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CF$6,CF$6<$G22+$J22),IF(CF$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CG$6,CG$6<$G22+$J22),IF(CG$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CH$6,CH$6<$G22+$J22),IF(CH$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CI$6,CI$6<$G22+$J22),IF(CI$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CJ$6,CJ$6<$G22+$J22),IF(CJ$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CK$6,CK$6<$G22+$J22),IF(CK$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CL$6,CL$6<$G22+$J22),IF(CL$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CM$6,CM$6<$G22+$J22),IF(CM$6<=($G22+$J22-$M22),$H22*$P22,$O22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CN$6,CN$6<$G22+$J22),IF(CN$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CO$6,CO$6<$G22+$J22),IF(CO$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CP$6,CP$6<$G22+$J22),IF(CP$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CQ$6,CQ$6<$G22+$J22),IF(CQ$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CR$6,CR$6<$G22+$J22),IF(CR$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CS$6,CS$6<$G22+$J22),IF(CS$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CT$6,CT$6<$G22+$J22),IF(CT$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CU$6,CU$6<$G22+$J22),IF(CU$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CV$6,CV$6<$G22+$J22),IF(CV$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CW$6,CW$6<$G22+$J22),IF(CW$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CX$6,CX$6<$G22+$J22),IF(CX$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CY$6,CY$6<$G22+$J22),IF(CY$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CZ$6,CZ$6<$G22+$J22),IF(CZ$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DA$6,DA$6<$G22+$J22),IF(DA$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DB$6,DB$6<$G22+$J22),IF(DB$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DC$6,DC$6<$G22+$J22),IF(DC$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DD$6,DD$6<$G22+$J22),IF(DD$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DE$6,DE$6<$G22+$J22),IF(DE$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DF$6,DF$6<$G22+$J22),IF(DF$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DG$6,DG$6<$G22+$J22),IF(DG$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DH$6,DH$6<$G22+$J22),IF(DH$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DI$6,DI$6<$G22+$J22),IF(DI$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DJ$6,DJ$6<$G22+$J22),IF(DJ$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DK$6,DK$6<$G22+$J22),IF(DK$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DL$6,DL$6<$G22+$J22),IF(DL$6<=($G22+$J22-$M22),$I22*$P22,$N22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A23,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A23,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A23,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - PRESCRIPTIVE LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A23,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A23,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A23,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10.976010430247717},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A23,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":54941.441441441435},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A23,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A23,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.77700000000000002},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A23,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.76700000000000002},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A23,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A23,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A23,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":100},{"$f":"IF(AND($G23<=Q$6,Q$6<$G23+$J23),IF(Q$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=R$6,R$6<$G23+$J23),IF(R$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=S$6,S$6<$G23+$J23),IF(S$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":902.31511254019301},{"$f":"IF(AND($G23<=T$6,T$6<$G23+$J23),IF(T$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":902.31511254019301},{"$f":"IF(AND($G23<=U$6,U$6<$G23+$J23),IF(U$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":902.31511254019301},{"$f":"IF(AND($G23<=V$6,V$6<$G23+$J23),IF(V$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":902.31511254019301},{"$f":"IF(AND($G23<=W$6,W$6<$G23+$J23),IF(W$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":902.31511254019301},{"$f":"IF(AND($G23<=X$6,X$6<$G23+$J23),IF(X$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":902.31511254019301},{"$f":"IF(AND($G23<=Y$6,Y$6<$G23+$J23),IF(Y$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":902.31511254019301},{"$f":"IF(AND($G23<=Z$6,Z$6<$G23+$J23),IF(Z$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":902.31511254019301},{"$f":"IF(AND($G23<=AA$6,AA$6<$G23+$J23),IF(AA$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":902.31511254019301},{"$f":"IF(AND($G23<=AB$6,AB$6<$G23+$J23),IF(AB$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":902.31511254019301},{"$f":"IF(AND($G23<=AC$6,AC$6<$G23+$J23),IF(AC$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":902.31511254019301},{"$f":"IF(AND($G23<=AD$6,AD$6<$G23+$J23),IF(AD$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AE$6,AE$6<$G23+$J23),IF(AE$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AF$6,AF$6<$G23+$J23),IF(AF$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AG$6,AG$6<$G23+$J23),IF(AG$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AH$6,AH$6<$G23+$J23),IF(AH$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AI$6,AI$6<$G23+$J23),IF(AI$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AJ$6,AJ$6<$G23+$J23),IF(AJ$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AK$6,AK$6<$G23+$J23),IF(AK$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AL$6,AL$6<$G23+$J23),IF(AL$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AM$6,AM$6<$G23+$J23),IF(AM$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AN$6,AN$6<$G23+$J23),IF(AN$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AO$6,AO$6<$G23+$J23),IF(AO$6<=($G23+$J23-$M23),$H23*$L23*$P23,$O23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AP$6,AP$6<$G23+$J23),IF(AP$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AQ$6,AQ$6<$G23+$J23),IF(AQ$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AR$6,AR$6<$G23+$J23),IF(AR$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4575509.1103965696},{"$f":"IF(AND($G23<=AS$6,AS$6<$G23+$J23),IF(AS$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4575509.1103965696},{"$f":"IF(AND($G23<=AT$6,AT$6<$G23+$J23),IF(AT$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4575509.1103965696},{"$f":"IF(AND($G23<=AU$6,AU$6<$G23+$J23),IF(AU$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4575509.1103965696},{"$f":"IF(AND($G23<=AV$6,AV$6<$G23+$J23),IF(AV$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4575509.1103965696},{"$f":"IF(AND($G23<=AW$6,AW$6<$G23+$J23),IF(AW$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4575509.1103965696},{"$f":"IF(AND($G23<=AX$6,AX$6<$G23+$J23),IF(AX$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4575509.1103965696},{"$f":"IF(AND($G23<=AY$6,AY$6<$G23+$J23),IF(AY$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4575509.1103965696},{"$f":"IF(AND($G23<=AZ$6,AZ$6<$G23+$J23),IF(AZ$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4575509.1103965696},{"$f":"IF(AND($G23<=BA$6,BA$6<$G23+$J23),IF(BA$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4575509.1103965696},{"$f":"IF(AND($G23<=BB$6,BB$6<$G23+$J23),IF(BB$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4575509.1103965696},{"$f":"IF(AND($G23<=BC$6,BC$6<$G23+$J23),IF(BC$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BD$6,BD$6<$G23+$J23),IF(BD$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BE$6,BE$6<$G23+$J23),IF(BE$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BF$6,BF$6<$G23+$J23),IF(BF$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BG$6,BG$6<$G23+$J23),IF(BG$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BH$6,BH$6<$G23+$J23),IF(BH$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BI$6,BI$6<$G23+$J23),IF(BI$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BJ$6,BJ$6<$G23+$J23),IF(BJ$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BK$6,BK$6<$G23+$J23),IF(BK$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BL$6,BL$6<$G23+$J23),IF(BL$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BM$6,BM$6<$G23+$J23),IF(BM$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BN$6,BN$6<$G23+$J23),IF(BN$6<=($G23+$J23-$M23),$I23*$K23*$P23,$N23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BO$6,BO$6<$G23+$J23),IF(BO$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BP$6,BP$6<$G23+$J23),IF(BP$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BQ$6,BQ$6<$G23+$J23),IF(BQ$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1176.4212679793911},{"$f":"IF(AND($G23<=BR$6,BR$6<$G23+$J23),IF(BR$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1176.4212679793911},{"$f":"IF(AND($G23<=BS$6,BS$6<$G23+$J23),IF(BS$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1176.4212679793911},{"$f":"IF(AND($G23<=BT$6,BT$6<$G23+$J23),IF(BT$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1176.4212679793911},{"$f":"IF(AND($G23<=BU$6,BU$6<$G23+$J23),IF(BU$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1176.4212679793911},{"$f":"IF(AND($G23<=BV$6,BV$6<$G23+$J23),IF(BV$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1176.4212679793911},{"$f":"IF(AND($G23<=BW$6,BW$6<$G23+$J23),IF(BW$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1176.4212679793911},{"$f":"IF(AND($G23<=BX$6,BX$6<$G23+$J23),IF(BX$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1176.4212679793911},{"$f":"IF(AND($G23<=BY$6,BY$6<$G23+$J23),IF(BY$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1176.4212679793911},{"$f":"IF(AND($G23<=BZ$6,BZ$6<$G23+$J23),IF(BZ$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1176.4212679793911},{"$f":"IF(AND($G23<=CA$6,CA$6<$G23+$J23),IF(CA$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1176.4212679793911},{"$f":"IF(AND($G23<=CB$6,CB$6<$G23+$J23),IF(CB$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CC$6,CC$6<$G23+$J23),IF(CC$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CD$6,CD$6<$G23+$J23),IF(CD$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CE$6,CE$6<$G23+$J23),IF(CE$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CF$6,CF$6<$G23+$J23),IF(CF$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CG$6,CG$6<$G23+$J23),IF(CG$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CH$6,CH$6<$G23+$J23),IF(CH$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CI$6,CI$6<$G23+$J23),IF(CI$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CJ$6,CJ$6<$G23+$J23),IF(CJ$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CK$6,CK$6<$G23+$J23),IF(CK$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CL$6,CL$6<$G23+$J23),IF(CL$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CM$6,CM$6<$G23+$J23),IF(CM$6<=($G23+$J23-$M23),$H23*$P23,$O23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CN$6,CN$6<$G23+$J23),IF(CN$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CO$6,CO$6<$G23+$J23),IF(CO$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CP$6,CP$6<$G23+$J23),IF(CP$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5888686.1137664998},{"$f":"IF(AND($G23<=CQ$6,CQ$6<$G23+$J23),IF(CQ$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5888686.1137664998},{"$f":"IF(AND($G23<=CR$6,CR$6<$G23+$J23),IF(CR$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5888686.1137664998},{"$f":"IF(AND($G23<=CS$6,CS$6<$G23+$J23),IF(CS$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5888686.1137664998},{"$f":"IF(AND($G23<=CT$6,CT$6<$G23+$J23),IF(CT$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5888686.1137664998},{"$f":"IF(AND($G23<=CU$6,CU$6<$G23+$J23),IF(CU$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5888686.1137664998},{"$f":"IF(AND($G23<=CV$6,CV$6<$G23+$J23),IF(CV$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5888686.1137664998},{"$f":"IF(AND($G23<=CW$6,CW$6<$G23+$J23),IF(CW$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5888686.1137664998},{"$f":"IF(AND($G23<=CX$6,CX$6<$G23+$J23),IF(CX$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5888686.1137664998},{"$f":"IF(AND($G23<=CY$6,CY$6<$G23+$J23),IF(CY$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5888686.1137664998},{"$f":"IF(AND($G23<=CZ$6,CZ$6<$G23+$J23),IF(CZ$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5888686.1137664998},{"$f":"IF(AND($G23<=DA$6,DA$6<$G23+$J23),IF(DA$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DB$6,DB$6<$G23+$J23),IF(DB$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DC$6,DC$6<$G23+$J23),IF(DC$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DD$6,DD$6<$G23+$J23),IF(DD$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DE$6,DE$6<$G23+$J23),IF(DE$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DF$6,DF$6<$G23+$J23),IF(DF$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DG$6,DG$6<$G23+$J23),IF(DG$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DH$6,DH$6<$G23+$J23),IF(DH$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DI$6,DI$6<$G23+$J23),IF(DI$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DJ$6,DJ$6<$G23+$J23),IF(DJ$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DK$6,DK$6<$G23+$J23),IF(DK$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DL$6,DL$6<$G23+$J23),IF(DL$6<=($G23+$J23-$M23),$I23*$P23,$N23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitPRESCRIPTIVE NON-LIGRIPTIVE NON-LIGHTINGARCHETYPE - PRESCRIPTIVE NON-LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A24,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A24,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A24,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - PRESCRIPTIVE NON-LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A24,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A24,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A24,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4.8563583815028899},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A24,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11585.973607038122},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A24,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":16},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A24,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A24,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.69199999999999995},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A24,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A24,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A24,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":74.052400000000006},{"$f":"IF(AND($G24<=Q$6,Q$6<$G24+$J24),IF(Q$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=R$6,R$6<$G24+$J24),IF(R$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=S$6,S$6<$G24+$J24),IF(S$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":266.73150636655947},{"$f":"IF(AND($G24<=T$6,T$6<$G24+$J24),IF(T$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":266.73150636655947},{"$f":"IF(AND($G24<=U$6,U$6<$G24+$J24),IF(U$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":266.73150636655947},{"$f":"IF(AND($G24<=V$6,V$6<$G24+$J24),IF(V$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":266.73150636655947},{"$f":"IF(AND($G24<=W$6,W$6<$G24+$J24),IF(W$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":266.73150636655947},{"$f":"IF(AND($G24<=X$6,X$6<$G24+$J24),IF(X$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":266.73150636655947},{"$f":"IF(AND($G24<=Y$6,Y$6<$G24+$J24),IF(Y$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":266.73150636655947},{"$f":"IF(AND($G24<=Z$6,Z$6<$G24+$J24),IF(Z$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":266.73150636655947},{"$f":"IF(AND($G24<=AA$6,AA$6<$G24+$J24),IF(AA$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":266.73150636655947},{"$f":"IF(AND($G24<=AB$6,AB$6<$G24+$J24),IF(AB$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":266.73150636655947},{"$f":"IF(AND($G24<=AC$6,AC$6<$G24+$J24),IF(AC$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":266.73150636655947},{"$f":"IF(AND($G24<=AD$6,AD$6<$G24+$J24),IF(AD$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":266.73150636655947},{"$f":"IF(AND($G24<=AE$6,AE$6<$G24+$J24),IF(AE$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":266.73150636655947},{"$f":"IF(AND($G24<=AF$6,AF$6<$G24+$J24),IF(AF$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":266.73150636655947},{"$f":"IF(AND($G24<=AG$6,AG$6<$G24+$J24),IF(AG$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":266.73150636655947},{"$f":"IF(AND($G24<=AH$6,AH$6<$G24+$J24),IF(AH$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":266.73150636655947},{"$f":"IF(AND($G24<=AI$6,AI$6<$G24+$J24),IF(AI$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AJ$6,AJ$6<$G24+$J24),IF(AJ$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AK$6,AK$6<$G24+$J24),IF(AK$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AL$6,AL$6<$G24+$J24),IF(AL$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AM$6,AM$6<$G24+$J24),IF(AM$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AN$6,AN$6<$G24+$J24),IF(AN$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AO$6,AO$6<$G24+$J24),IF(AO$6<=($G24+$J24-$M24),$H24*$L24*$P24,$O24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AP$6,AP$6<$G24+$J24),IF(AP$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AQ$6,AQ$6<$G24+$J24),IF(AQ$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AR$6,AR$6<$G24+$J24),IF(AR$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":627154.29970160779},{"$f":"IF(AND($G24<=AS$6,AS$6<$G24+$J24),IF(AS$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":627154.29970160779},{"$f":"IF(AND($G24<=AT$6,AT$6<$G24+$J24),IF(AT$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":627154.29970160779},{"$f":"IF(AND($G24<=AU$6,AU$6<$G24+$J24),IF(AU$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":627154.29970160779},{"$f":"IF(AND($G24<=AV$6,AV$6<$G24+$J24),IF(AV$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":627154.29970160779},{"$f":"IF(AND($G24<=AW$6,AW$6<$G24+$J24),IF(AW$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":627154.29970160779},{"$f":"IF(AND($G24<=AX$6,AX$6<$G24+$J24),IF(AX$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":627154.29970160779},{"$f":"IF(AND($G24<=AY$6,AY$6<$G24+$J24),IF(AY$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":627154.29970160779},{"$f":"IF(AND($G24<=AZ$6,AZ$6<$G24+$J24),IF(AZ$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":627154.29970160779},{"$f":"IF(AND($G24<=BA$6,BA$6<$G24+$J24),IF(BA$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":627154.29970160779},{"$f":"IF(AND($G24<=BB$6,BB$6<$G24+$J24),IF(BB$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":627154.29970160779},{"$f":"IF(AND($G24<=BC$6,BC$6<$G24+$J24),IF(BC$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":627154.29970160779},{"$f":"IF(AND($G24<=BD$6,BD$6<$G24+$J24),IF(BD$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":627154.29970160779},{"$f":"IF(AND($G24<=BE$6,BE$6<$G24+$J24),IF(BE$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":627154.29970160779},{"$f":"IF(AND($G24<=BF$6,BF$6<$G24+$J24),IF(BF$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":627154.29970160779},{"$f":"IF(AND($G24<=BG$6,BG$6<$G24+$J24),IF(BG$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":627154.29970160779},{"$f":"IF(AND($G24<=BH$6,BH$6<$G24+$J24),IF(BH$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BI$6,BI$6<$G24+$J24),IF(BI$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BJ$6,BJ$6<$G24+$J24),IF(BJ$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BK$6,BK$6<$G24+$J24),IF(BK$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BL$6,BL$6<$G24+$J24),IF(BL$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BM$6,BM$6<$G24+$J24),IF(BM$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BN$6,BN$6<$G24+$J24),IF(BN$6<=($G24+$J24-$M24),$I24*$K24*$P24,$N24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BO$6,BO$6<$G24+$J24),IF(BO$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BP$6,BP$6<$G24+$J24),IF(BP$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BQ$6,BQ$6<$G24+$J24),IF(BQ$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":385.45015370890098},{"$f":"IF(AND($G24<=BR$6,BR$6<$G24+$J24),IF(BR$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":385.45015370890098},{"$f":"IF(AND($G24<=BS$6,BS$6<$G24+$J24),IF(BS$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":385.45015370890098},{"$f":"IF(AND($G24<=BT$6,BT$6<$G24+$J24),IF(BT$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":385.45015370890098},{"$f":"IF(AND($G24<=BU$6,BU$6<$G24+$J24),IF(BU$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":385.45015370890098},{"$f":"IF(AND($G24<=BV$6,BV$6<$G24+$J24),IF(BV$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":385.45015370890098},{"$f":"IF(AND($G24<=BW$6,BW$6<$G24+$J24),IF(BW$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":385.45015370890098},{"$f":"IF(AND($G24<=BX$6,BX$6<$G24+$J24),IF(BX$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":385.45015370890098},{"$f":"IF(AND($G24<=BY$6,BY$6<$G24+$J24),IF(BY$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":385.45015370890098},{"$f":"IF(AND($G24<=BZ$6,BZ$6<$G24+$J24),IF(BZ$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":385.45015370890098},{"$f":"IF(AND($G24<=CA$6,CA$6<$G24+$J24),IF(CA$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":385.45015370890098},{"$f":"IF(AND($G24<=CB$6,CB$6<$G24+$J24),IF(CB$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":385.45015370890098},{"$f":"IF(AND($G24<=CC$6,CC$6<$G24+$J24),IF(CC$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":385.45015370890098},{"$f":"IF(AND($G24<=CD$6,CD$6<$G24+$J24),IF(CD$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":385.45015370890098},{"$f":"IF(AND($G24<=CE$6,CE$6<$G24+$J24),IF(CE$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":385.45015370890098},{"$f":"IF(AND($G24<=CF$6,CF$6<$G24+$J24),IF(CF$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":385.45015370890098},{"$f":"IF(AND($G24<=CG$6,CG$6<$G24+$J24),IF(CG$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CH$6,CH$6<$G24+$J24),IF(CH$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CI$6,CI$6<$G24+$J24),IF(CI$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CJ$6,CJ$6<$G24+$J24),IF(CJ$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CK$6,CK$6<$G24+$J24),IF(CK$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CL$6,CL$6<$G24+$J24),IF(CL$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CM$6,CM$6<$G24+$J24),IF(CM$6<=($G24+$J24-$M24),$H24*$P24,$O24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CN$6,CN$6<$G24+$J24),IF(CN$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CO$6,CO$6<$G24+$J24),IF(CO$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CP$6,CP$6<$G24+$J24),IF(CP$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919581.08460646297},{"$f":"IF(AND($G24<=CQ$6,CQ$6<$G24+$J24),IF(CQ$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919581.08460646297},{"$f":"IF(AND($G24<=CR$6,CR$6<$G24+$J24),IF(CR$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919581.08460646297},{"$f":"IF(AND($G24<=CS$6,CS$6<$G24+$J24),IF(CS$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919581.08460646297},{"$f":"IF(AND($G24<=CT$6,CT$6<$G24+$J24),IF(CT$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919581.08460646297},{"$f":"IF(AND($G24<=CU$6,CU$6<$G24+$J24),IF(CU$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919581.08460646297},{"$f":"IF(AND($G24<=CV$6,CV$6<$G24+$J24),IF(CV$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919581.08460646297},{"$f":"IF(AND($G24<=CW$6,CW$6<$G24+$J24),IF(CW$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919581.08460646297},{"$f":"IF(AND($G24<=CX$6,CX$6<$G24+$J24),IF(CX$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919581.08460646297},{"$f":"IF(AND($G24<=CY$6,CY$6<$G24+$J24),IF(CY$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919581.08460646297},{"$f":"IF(AND($G24<=CZ$6,CZ$6<$G24+$J24),IF(CZ$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919581.08460646297},{"$f":"IF(AND($G24<=DA$6,DA$6<$G24+$J24),IF(DA$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919581.08460646297},{"$f":"IF(AND($G24<=DB$6,DB$6<$G24+$J24),IF(DB$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919581.08460646297},{"$f":"IF(AND($G24<=DC$6,DC$6<$G24+$J24),IF(DC$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919581.08460646297},{"$f":"IF(AND($G24<=DD$6,DD$6<$G24+$J24),IF(DD$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919581.08460646297},{"$f":"IF(AND($G24<=DE$6,DE$6<$G24+$J24),IF(DE$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919581.08460646297},{"$f":"IF(AND($G24<=DF$6,DF$6<$G24+$J24),IF(DF$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DG$6,DG$6<$G24+$J24),IF(DG$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DH$6,DH$6<$G24+$J24),IF(DH$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DI$6,DI$6<$G24+$J24),IF(DI$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DJ$6,DJ$6<$G24+$J24),IF(DJ$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DK$6,DK$6<$G24+$J24),IF(DK$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DL$6,DL$6<$G24+$J24),IF(DL$6<=($G24+$J24-$M24),$I24*$P24,$N24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitENGINEERED LIGHTINGENGINEERED LIGHTINGARCHETYPE - ENGINEERED LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A25,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A25,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A25,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - ENGINEERED LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A25,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A25,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A25,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11.998587570621469},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A25,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":72377.938440492479},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A25,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A25,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.73099999999999998},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A25,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.70799999999999996},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A25,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A25,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A25,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":85},{"$f":"IF(AND($G25<=Q$6,Q$6<$G25+$J25),IF(Q$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=R$6,R$6<$G25+$J25),IF(R$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=S$6,S$6<$G25+$J25),IF(S$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":773.9281886387995},{"$f":"IF(AND($G25<=T$6,T$6<$G25+$J25),IF(T$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":773.9281886387995},{"$f":"IF(AND($G25<=U$6,U$6<$G25+$J25),IF(U$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":773.9281886387995},{"$f":"IF(AND($G25<=V$6,V$6<$G25+$J25),IF(V$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":773.9281886387995},{"$f":"IF(AND($G25<=W$6,W$6<$G25+$J25),IF(W$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":773.9281886387995},{"$f":"IF(AND($G25<=X$6,X$6<$G25+$J25),IF(X$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":773.9281886387995},{"$f":"IF(AND($G25<=Y$6,Y$6<$G25+$J25),IF(Y$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":773.9281886387995},{"$f":"IF(AND($G25<=Z$6,Z$6<$G25+$J25),IF(Z$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":773.9281886387995},{"$f":"IF(AND($G25<=AA$6,AA$6<$G25+$J25),IF(AA$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":773.9281886387995},{"$f":"IF(AND($G25<=AB$6,AB$6<$G25+$J25),IF(AB$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AC$6,AC$6<$G25+$J25),IF(AC$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AD$6,AD$6<$G25+$J25),IF(AD$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AE$6,AE$6<$G25+$J25),IF(AE$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AF$6,AF$6<$G25+$J25),IF(AF$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AG$6,AG$6<$G25+$J25),IF(AG$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AH$6,AH$6<$G25+$J25),IF(AH$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AI$6,AI$6<$G25+$J25),IF(AI$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AJ$6,AJ$6<$G25+$J25),IF(AJ$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AK$6,AK$6<$G25+$J25),IF(AK$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AL$6,AL$6<$G25+$J25),IF(AL$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AM$6,AM$6<$G25+$J25),IF(AM$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AN$6,AN$6<$G25+$J25),IF(AN$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AO$6,AO$6<$G25+$J25),IF(AO$6<=($G25+$J25-$M25),$H25*$L25*$P25,$O25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AP$6,AP$6<$G25+$J25),IF(AP$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AQ$6,AQ$6<$G25+$J25),IF(AQ$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AR$6,AR$6<$G25+$J25),IF(AR$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4820153.4887459809},{"$f":"IF(AND($G25<=AS$6,AS$6<$G25+$J25),IF(AS$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4820153.4887459809},{"$f":"IF(AND($G25<=AT$6,AT$6<$G25+$J25),IF(AT$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4820153.4887459809},{"$f":"IF(AND($G25<=AU$6,AU$6<$G25+$J25),IF(AU$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4820153.4887459809},{"$f":"IF(AND($G25<=AV$6,AV$6<$G25+$J25),IF(AV$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4820153.4887459809},{"$f":"IF(AND($G25<=AW$6,AW$6<$G25+$J25),IF(AW$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4820153.4887459809},{"$f":"IF(AND($G25<=AX$6,AX$6<$G25+$J25),IF(AX$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4820153.4887459809},{"$f":"IF(AND($G25<=AY$6,AY$6<$G25+$J25),IF(AY$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4820153.4887459809},{"$f":"IF(AND($G25<=AZ$6,AZ$6<$G25+$J25),IF(AZ$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4820153.4887459809},{"$f":"IF(AND($G25<=BA$6,BA$6<$G25+$J25),IF(BA$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BB$6,BB$6<$G25+$J25),IF(BB$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BC$6,BC$6<$G25+$J25),IF(BC$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BD$6,BD$6<$G25+$J25),IF(BD$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BE$6,BE$6<$G25+$J25),IF(BE$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BF$6,BF$6<$G25+$J25),IF(BF$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BG$6,BG$6<$G25+$J25),IF(BG$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BH$6,BH$6<$G25+$J25),IF(BH$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BI$6,BI$6<$G25+$J25),IF(BI$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BJ$6,BJ$6<$G25+$J25),IF(BJ$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BK$6,BK$6<$G25+$J25),IF(BK$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BL$6,BL$6<$G25+$J25),IF(BL$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BM$6,BM$6<$G25+$J25),IF(BM$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BN$6,BN$6<$G25+$J25),IF(BN$6<=($G25+$J25-$M25),$I25*$K25*$P25,$N25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BO$6,BO$6<$G25+$J25),IF(BO$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BP$6,BP$6<$G25+$J25),IF(BP$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BQ$6,BQ$6<$G25+$J25),IF(BQ$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1093.118910506779},{"$f":"IF(AND($G25<=BR$6,BR$6<$G25+$J25),IF(BR$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1093.118910506779},{"$f":"IF(AND($G25<=BS$6,BS$6<$G25+$J25),IF(BS$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1093.118910506779},{"$f":"IF(AND($G25<=BT$6,BT$6<$G25+$J25),IF(BT$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1093.118910506779},{"$f":"IF(AND($G25<=BU$6,BU$6<$G25+$J25),IF(BU$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1093.118910506779},{"$f":"IF(AND($G25<=BV$6,BV$6<$G25+$J25),IF(BV$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1093.118910506779},{"$f":"IF(AND($G25<=BW$6,BW$6<$G25+$J25),IF(BW$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1093.118910506779},{"$f":"IF(AND($G25<=BX$6,BX$6<$G25+$J25),IF(BX$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1093.118910506779},{"$f":"IF(AND($G25<=BY$6,BY$6<$G25+$J25),IF(BY$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1093.118910506779},{"$f":"IF(AND($G25<=BZ$6,BZ$6<$G25+$J25),IF(BZ$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CA$6,CA$6<$G25+$J25),IF(CA$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CB$6,CB$6<$G25+$J25),IF(CB$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CC$6,CC$6<$G25+$J25),IF(CC$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CD$6,CD$6<$G25+$J25),IF(CD$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CE$6,CE$6<$G25+$J25),IF(CE$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CF$6,CF$6<$G25+$J25),IF(CF$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CG$6,CG$6<$G25+$J25),IF(CG$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CH$6,CH$6<$G25+$J25),IF(CH$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CI$6,CI$6<$G25+$J25),IF(CI$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CJ$6,CJ$6<$G25+$J25),IF(CJ$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CK$6,CK$6<$G25+$J25),IF(CK$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CL$6,CL$6<$G25+$J25),IF(CL$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CM$6,CM$6<$G25+$J25),IF(CM$6<=($G25+$J25-$M25),$H25*$P25,$O25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CN$6,CN$6<$G25+$J25),IF(CN$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CO$6,CO$6<$G25+$J25),IF(CO$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CP$6,CP$6<$G25+$J25),IF(CP$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6593917.2212667316},{"$f":"IF(AND($G25<=CQ$6,CQ$6<$G25+$J25),IF(CQ$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6593917.2212667316},{"$f":"IF(AND($G25<=CR$6,CR$6<$G25+$J25),IF(CR$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6593917.2212667316},{"$f":"IF(AND($G25<=CS$6,CS$6<$G25+$J25),IF(CS$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6593917.2212667316},{"$f":"IF(AND($G25<=CT$6,CT$6<$G25+$J25),IF(CT$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6593917.2212667316},{"$f":"IF(AND($G25<=CU$6,CU$6<$G25+$J25),IF(CU$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6593917.2212667316},{"$f":"IF(AND($G25<=CV$6,CV$6<$G25+$J25),IF(CV$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6593917.2212667316},{"$f":"IF(AND($G25<=CW$6,CW$6<$G25+$J25),IF(CW$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6593917.2212667316},{"$f":"IF(AND($G25<=CX$6,CX$6<$G25+$J25),IF(CX$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6593917.2212667316},{"$f":"IF(AND($G25<=CY$6,CY$6<$G25+$J25),IF(CY$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CZ$6,CZ$6<$G25+$J25),IF(CZ$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DA$6,DA$6<$G25+$J25),IF(DA$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DB$6,DB$6<$G25+$J25),IF(DB$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DC$6,DC$6<$G25+$J25),IF(DC$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DD$6,DD$6<$G25+$J25),IF(DD$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DE$6,DE$6<$G25+$J25),IF(DE$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DF$6,DF$6<$G25+$J25),IF(DF$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DG$6,DG$6<$G25+$J25),IF(DG$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DH$6,DH$6<$G25+$J25),IF(DH$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DI$6,DI$6<$G25+$J25),IF(DI$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DJ$6,DJ$6<$G25+$J25),IF(DJ$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DK$6,DK$6<$G25+$J25),IF(DK$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DL$6,DL$6<$G25+$J25),IF(DL$6<=($G25+$J25-$M25),$I25*$P25,$N25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitENGINEERED NON-LIGHTINEERED NON-LIGHTINGARCHETYPE - ENGINEERED NON-LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A26,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A26,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A26,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - ENGINEERED NON-LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A26,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A26,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A26,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4.6920821114369504},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A26,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":18019.101283880173},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A26,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":16},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A26,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.70099999999999996},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A26,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A26,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A26,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A26,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":30},{"$f":"IF(AND($G26<=Q$6,Q$6<$G26+$J26),IF(Q$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=R$6,R$6<$G26+$J26),IF(R$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=S$6,S$6<$G26+$J26),IF(S$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524118},{"$f":"IF(AND($G26<=T$6,T$6<$G26+$J26),IF(T$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524118},{"$f":"IF(AND($G26<=U$6,U$6<$G26+$J26),IF(U$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524118},{"$f":"IF(AND($G26<=V$6,V$6<$G26+$J26),IF(V$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524118},{"$f":"IF(AND($G26<=W$6,W$6<$G26+$J26),IF(W$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524118},{"$f":"IF(AND($G26<=X$6,X$6<$G26+$J26),IF(X$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524118},{"$f":"IF(AND($G26<=Y$6,Y$6<$G26+$J26),IF(Y$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524118},{"$f":"IF(AND($G26<=Z$6,Z$6<$G26+$J26),IF(Z$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524118},{"$f":"IF(AND($G26<=AA$6,AA$6<$G26+$J26),IF(AA$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524118},{"$f":"IF(AND($G26<=AB$6,AB$6<$G26+$J26),IF(AB$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524118},{"$f":"IF(AND($G26<=AC$6,AC$6<$G26+$J26),IF(AC$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524118},{"$f":"IF(AND($G26<=AD$6,AD$6<$G26+$J26),IF(AD$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524118},{"$f":"IF(AND($G26<=AE$6,AE$6<$G26+$J26),IF(AE$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524118},{"$f":"IF(AND($G26<=AF$6,AF$6<$G26+$J26),IF(AF$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524118},{"$f":"IF(AND($G26<=AG$6,AG$6<$G26+$J26),IF(AG$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524118},{"$f":"IF(AND($G26<=AH$6,AH$6<$G26+$J26),IF(AH$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524118},{"$f":"IF(AND($G26<=AI$6,AI$6<$G26+$J26),IF(AI$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AJ$6,AJ$6<$G26+$J26),IF(AJ$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AK$6,AK$6<$G26+$J26),IF(AK$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AL$6,AL$6<$G26+$J26),IF(AL$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AM$6,AM$6<$G26+$J26),IF(AM$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AN$6,AN$6<$G26+$J26),IF(AN$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AO$6,AO$6<$G26+$J26),IF(AO$6<=($G26+$J26-$M26),$H26*$L26*$P26,$O26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AP$6,AP$6<$G26+$J26),IF(AP$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AQ$6,AQ$6<$G26+$J26),IF(AQ$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AR$6,AR$6<$G26+$J26),IF(AR$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":406154.01929260447},{"$f":"IF(AND($G26<=AS$6,AS$6<$G26+$J26),IF(AS$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":406154.01929260447},{"$f":"IF(AND($G26<=AT$6,AT$6<$G26+$J26),IF(AT$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":406154.01929260447},{"$f":"IF(AND($G26<=AU$6,AU$6<$G26+$J26),IF(AU$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":406154.01929260447},{"$f":"IF(AND($G26<=AV$6,AV$6<$G26+$J26),IF(AV$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":406154.01929260447},{"$f":"IF(AND($G26<=AW$6,AW$6<$G26+$J26),IF(AW$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":406154.01929260447},{"$f":"IF(AND($G26<=AX$6,AX$6<$G26+$J26),IF(AX$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":406154.01929260447},{"$f":"IF(AND($G26<=AY$6,AY$6<$G26+$J26),IF(AY$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":406154.01929260447},{"$f":"IF(AND($G26<=AZ$6,AZ$6<$G26+$J26),IF(AZ$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":406154.01929260447},{"$f":"IF(AND($G26<=BA$6,BA$6<$G26+$J26),IF(BA$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":406154.01929260447},{"$f":"IF(AND($G26<=BB$6,BB$6<$G26+$J26),IF(BB$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":406154.01929260447},{"$f":"IF(AND($G26<=BC$6,BC$6<$G26+$J26),IF(BC$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":406154.01929260447},{"$f":"IF(AND($G26<=BD$6,BD$6<$G26+$J26),IF(BD$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":406154.01929260447},{"$f":"IF(AND($G26<=BE$6,BE$6<$G26+$J26),IF(BE$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":406154.01929260447},{"$f":"IF(AND($G26<=BF$6,BF$6<$G26+$J26),IF(BF$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":406154.01929260447},{"$f":"IF(AND($G26<=BG$6,BG$6<$G26+$J26),IF(BG$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":406154.01929260447},{"$f":"IF(AND($G26<=BH$6,BH$6<$G26+$J26),IF(BH$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BI$6,BI$6<$G26+$J26),IF(BI$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BJ$6,BJ$6<$G26+$J26),IF(BJ$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BK$6,BK$6<$G26+$J26),IF(BK$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BL$6,BL$6<$G26+$J26),IF(BL$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BM$6,BM$6<$G26+$J26),IF(BM$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BN$6,BN$6<$G26+$J26),IF(BN$6<=($G26+$J26-$M26),$I26*$K26*$P26,$N26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BO$6,BO$6<$G26+$J26),IF(BO$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BP$6,BP$6<$G26+$J26),IF(BP$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BQ$6,BQ$6<$G26+$J26),IF(BQ$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":150.8708074417026},{"$f":"IF(AND($G26<=BR$6,BR$6<$G26+$J26),IF(BR$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":150.8708074417026},{"$f":"IF(AND($G26<=BS$6,BS$6<$G26+$J26),IF(BS$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":150.8708074417026},{"$f":"IF(AND($G26<=BT$6,BT$6<$G26+$J26),IF(BT$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":150.8708074417026},{"$f":"IF(AND($G26<=BU$6,BU$6<$G26+$J26),IF(BU$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":150.8708074417026},{"$f":"IF(AND($G26<=BV$6,BV$6<$G26+$J26),IF(BV$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":150.8708074417026},{"$f":"IF(AND($G26<=BW$6,BW$6<$G26+$J26),IF(BW$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":150.8708074417026},{"$f":"IF(AND($G26<=BX$6,BX$6<$G26+$J26),IF(BX$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":150.8708074417026},{"$f":"IF(AND($G26<=BY$6,BY$6<$G26+$J26),IF(BY$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":150.8708074417026},{"$f":"IF(AND($G26<=BZ$6,BZ$6<$G26+$J26),IF(BZ$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":150.8708074417026},{"$f":"IF(AND($G26<=CA$6,CA$6<$G26+$J26),IF(CA$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":150.8708074417026},{"$f":"IF(AND($G26<=CB$6,CB$6<$G26+$J26),IF(CB$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":150.8708074417026},{"$f":"IF(AND($G26<=CC$6,CC$6<$G26+$J26),IF(CC$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":150.8708074417026},{"$f":"IF(AND($G26<=CD$6,CD$6<$G26+$J26),IF(CD$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":150.8708074417026},{"$f":"IF(AND($G26<=CE$6,CE$6<$G26+$J26),IF(CE$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":150.8708074417026},{"$f":"IF(AND($G26<=CF$6,CF$6<$G26+$J26),IF(CF$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":150.8708074417026},{"$f":"IF(AND($G26<=CG$6,CG$6<$G26+$J26),IF(CG$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CH$6,CH$6<$G26+$J26),IF(CH$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CI$6,CI$6<$G26+$J26),IF(CI$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CJ$6,CJ$6<$G26+$J26),IF(CJ$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CK$6,CK$6<$G26+$J26),IF(CK$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CL$6,CL$6<$G26+$J26),IF(CL$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CM$6,CM$6<$G26+$J26),IF(CM$6<=($G26+$J26-$M26),$H26*$P26,$O26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CN$6,CN$6<$G26+$J26),IF(CN$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CO$6,CO$6<$G26+$J26),IF(CO$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CP$6,CP$6<$G26+$J26),IF(CP$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":579392.32424052001},{"$f":"IF(AND($G26<=CQ$6,CQ$6<$G26+$J26),IF(CQ$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":579392.32424052001},{"$f":"IF(AND($G26<=CR$6,CR$6<$G26+$J26),IF(CR$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":579392.32424052001},{"$f":"IF(AND($G26<=CS$6,CS$6<$G26+$J26),IF(CS$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":579392.32424052001},{"$f":"IF(AND($G26<=CT$6,CT$6<$G26+$J26),IF(CT$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":579392.32424052001},{"$f":"IF(AND($G26<=CU$6,CU$6<$G26+$J26),IF(CU$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":579392.32424052001},{"$f":"IF(AND($G26<=CV$6,CV$6<$G26+$J26),IF(CV$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":579392.32424052001},{"$f":"IF(AND($G26<=CW$6,CW$6<$G26+$J26),IF(CW$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":579392.32424052001},{"$f":"IF(AND($G26<=CX$6,CX$6<$G26+$J26),IF(CX$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":579392.32424052001},{"$f":"IF(AND($G26<=CY$6,CY$6<$G26+$J26),IF(CY$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":579392.32424052001},{"$f":"IF(AND($G26<=CZ$6,CZ$6<$G26+$J26),IF(CZ$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":579392.32424052001},{"$f":"IF(AND($G26<=DA$6,DA$6<$G26+$J26),IF(DA$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":579392.32424052001},{"$f":"IF(AND($G26<=DB$6,DB$6<$G26+$J26),IF(DB$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":579392.32424052001},{"$f":"IF(AND($G26<=DC$6,DC$6<$G26+$J26),IF(DC$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":579392.32424052001},{"$f":"IF(AND($G26<=DD$6,DD$6<$G26+$J26),IF(DD$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":579392.32424052001},{"$f":"IF(AND($G26<=DE$6,DE$6<$G26+$J26),IF(DE$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":579392.32424052001},{"$f":"IF(AND($G26<=DF$6,DF$6<$G26+$J26),IF(DF$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DG$6,DG$6<$G26+$J26),IF(DG$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DH$6,DH$6<$G26+$J26),IF(DH$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DI$6,DI$6<$G26+$J26),IF(DI$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DJ$6,DJ$6<$G26+$J26),IF(DJ$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DK$6,DK$6<$G26+$J26),IF(DK$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DL$6,DL$6<$G26+$J26),IF(DL$6<=($G26+$J26-$M26),$I26*$P26,$N26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitCUSTOM LIGHTINGCUSTOM LIGHTINGARCHETYPE - CUSTOM LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A27,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A27,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A27,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - CUSTOM LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A27,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A27,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A27,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4.2352941176470589},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A27,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":44006.117647058818},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A27,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A27,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A27,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.73099999999999998},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A27,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A27,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A27,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G27<=Q$6,Q$6<$G27+$J27),IF(Q$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=R$6,R$6<$G27+$J27),IF(R$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=S$6,S$6<$G27+$J27),IF(S$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3183279742765275},{"$f":"IF(AND($G27<=T$6,T$6<$G27+$J27),IF(T$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3183279742765275},{"$f":"IF(AND($G27<=U$6,U$6<$G27+$J27),IF(U$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3183279742765275},{"$f":"IF(AND($G27<=V$6,V$6<$G27+$J27),IF(V$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3183279742765275},{"$f":"IF(AND($G27<=W$6,W$6<$G27+$J27),IF(W$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3183279742765275},{"$f":"IF(AND($G27<=X$6,X$6<$G27+$J27),IF(X$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3183279742765275},{"$f":"IF(AND($G27<=Y$6,Y$6<$G27+$J27),IF(Y$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3183279742765275},{"$f":"IF(AND($G27<=Z$6,Z$6<$G27+$J27),IF(Z$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3183279742765275},{"$f":"IF(AND($G27<=AA$6,AA$6<$G27+$J27),IF(AA$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3183279742765275},{"$f":"IF(AND($G27<=AB$6,AB$6<$G27+$J27),IF(AB$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3183279742765275},{"$f":"IF(AND($G27<=AC$6,AC$6<$G27+$J27),IF(AC$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AD$6,AD$6<$G27+$J27),IF(AD$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AE$6,AE$6<$G27+$J27),IF(AE$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AF$6,AF$6<$G27+$J27),IF(AF$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AG$6,AG$6<$G27+$J27),IF(AG$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AH$6,AH$6<$G27+$J27),IF(AH$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AI$6,AI$6<$G27+$J27),IF(AI$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AJ$6,AJ$6<$G27+$J27),IF(AJ$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AK$6,AK$6<$G27+$J27),IF(AK$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AL$6,AL$6<$G27+$J27),IF(AL$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AM$6,AM$6<$G27+$J27),IF(AM$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AN$6,AN$6<$G27+$J27),IF(AN$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AO$6,AO$6<$G27+$J27),IF(AO$6<=($G27+$J27-$M27),$H27*$L27*$P27,$O27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AP$6,AP$6<$G27+$J27),IF(AP$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AQ$6,AQ$6<$G27+$J27),IF(AQ$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AR$6,AR$6<$G27+$J27),IF(AR$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32073.054662379422},{"$f":"IF(AND($G27<=AS$6,AS$6<$G27+$J27),IF(AS$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32073.054662379422},{"$f":"IF(AND($G27<=AT$6,AT$6<$G27+$J27),IF(AT$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32073.054662379422},{"$f":"IF(AND($G27<=AU$6,AU$6<$G27+$J27),IF(AU$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32073.054662379422},{"$f":"IF(AND($G27<=AV$6,AV$6<$G27+$J27),IF(AV$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32073.054662379422},{"$f":"IF(AND($G27<=AW$6,AW$6<$G27+$J27),IF(AW$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32073.054662379422},{"$f":"IF(AND($G27<=AX$6,AX$6<$G27+$J27),IF(AX$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32073.054662379422},{"$f":"IF(AND($G27<=AY$6,AY$6<$G27+$J27),IF(AY$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32073.054662379422},{"$f":"IF(AND($G27<=AZ$6,AZ$6<$G27+$J27),IF(AZ$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32073.054662379422},{"$f":"IF(AND($G27<=BA$6,BA$6<$G27+$J27),IF(BA$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32073.054662379422},{"$f":"IF(AND($G27<=BB$6,BB$6<$G27+$J27),IF(BB$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BC$6,BC$6<$G27+$J27),IF(BC$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BD$6,BD$6<$G27+$J27),IF(BD$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BE$6,BE$6<$G27+$J27),IF(BE$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BF$6,BF$6<$G27+$J27),IF(BF$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BG$6,BG$6<$G27+$J27),IF(BG$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BH$6,BH$6<$G27+$J27),IF(BH$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BI$6,BI$6<$G27+$J27),IF(BI$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BJ$6,BJ$6<$G27+$J27),IF(BJ$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BK$6,BK$6<$G27+$J27),IF(BK$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BL$6,BL$6<$G27+$J27),IF(BL$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BM$6,BM$6<$G27+$J27),IF(BM$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BN$6,BN$6<$G27+$J27),IF(BN$6<=($G27+$J27-$M27),$I27*$K27*$P27,$N27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BO$6,BO$6<$G27+$J27),IF(BO$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BP$6,BP$6<$G27+$J27),IF(BP$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BQ$6,BQ$6<$G27+$J27),IF(BQ$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.5394363533194628},{"$f":"IF(AND($G27<=BR$6,BR$6<$G27+$J27),IF(BR$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.5394363533194628},{"$f":"IF(AND($G27<=BS$6,BS$6<$G27+$J27),IF(BS$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.5394363533194628},{"$f":"IF(AND($G27<=BT$6,BT$6<$G27+$J27),IF(BT$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.5394363533194628},{"$f":"IF(AND($G27<=BU$6,BU$6<$G27+$J27),IF(BU$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.5394363533194628},{"$f":"IF(AND($G27<=BV$6,BV$6<$G27+$J27),IF(BV$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.5394363533194628},{"$f":"IF(AND($G27<=BW$6,BW$6<$G27+$J27),IF(BW$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.5394363533194628},{"$f":"IF(AND($G27<=BX$6,BX$6<$G27+$J27),IF(BX$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.5394363533194628},{"$f":"IF(AND($G27<=BY$6,BY$6<$G27+$J27),IF(BY$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.5394363533194628},{"$f":"IF(AND($G27<=BZ$6,BZ$6<$G27+$J27),IF(BZ$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.5394363533194628},{"$f":"IF(AND($G27<=CA$6,CA$6<$G27+$J27),IF(CA$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CB$6,CB$6<$G27+$J27),IF(CB$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CC$6,CC$6<$G27+$J27),IF(CC$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CD$6,CD$6<$G27+$J27),IF(CD$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CE$6,CE$6<$G27+$J27),IF(CE$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CF$6,CF$6<$G27+$J27),IF(CF$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CG$6,CG$6<$G27+$J27),IF(CG$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CH$6,CH$6<$G27+$J27),IF(CH$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CI$6,CI$6<$G27+$J27),IF(CI$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CJ$6,CJ$6<$G27+$J27),IF(CJ$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CK$6,CK$6<$G27+$J27),IF(CK$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CL$6,CL$6<$G27+$J27),IF(CL$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CM$6,CM$6<$G27+$J27),IF(CM$6<=($G27+$J27-$M27),$H27*$P27,$O27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CN$6,CN$6<$G27+$J27),IF(CN$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CO$6,CO$6<$G27+$J27),IF(CO$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CP$6,CP$6<$G27+$J27),IF(CP$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47166.256856440319},{"$f":"IF(AND($G27<=CQ$6,CQ$6<$G27+$J27),IF(CQ$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47166.256856440319},{"$f":"IF(AND($G27<=CR$6,CR$6<$G27+$J27),IF(CR$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47166.256856440319},{"$f":"IF(AND($G27<=CS$6,CS$6<$G27+$J27),IF(CS$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47166.256856440319},{"$f":"IF(AND($G27<=CT$6,CT$6<$G27+$J27),IF(CT$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47166.256856440319},{"$f":"IF(AND($G27<=CU$6,CU$6<$G27+$J27),IF(CU$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47166.256856440319},{"$f":"IF(AND($G27<=CV$6,CV$6<$G27+$J27),IF(CV$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47166.256856440319},{"$f":"IF(AND($G27<=CW$6,CW$6<$G27+$J27),IF(CW$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47166.256856440319},{"$f":"IF(AND($G27<=CX$6,CX$6<$G27+$J27),IF(CX$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47166.256856440319},{"$f":"IF(AND($G27<=CY$6,CY$6<$G27+$J27),IF(CY$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47166.256856440319},{"$f":"IF(AND($G27<=CZ$6,CZ$6<$G27+$J27),IF(CZ$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DA$6,DA$6<$G27+$J27),IF(DA$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DB$6,DB$6<$G27+$J27),IF(DB$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DC$6,DC$6<$G27+$J27),IF(DC$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DD$6,DD$6<$G27+$J27),IF(DD$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DE$6,DE$6<$G27+$J27),IF(DE$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DF$6,DF$6<$G27+$J27),IF(DF$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DG$6,DG$6<$G27+$J27),IF(DG$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DH$6,DH$6<$G27+$J27),IF(DH$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DI$6,DI$6<$G27+$J27),IF(DI$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DJ$6,DJ$6<$G27+$J27),IF(DJ$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DK$6,DK$6<$G27+$J27),IF(DK$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DL$6,DL$6<$G27+$J27),IF(DL$6<=($G27+$J27-$M27),$I27*$P27,$N27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"IResidentialNew Constron ProgramNEW HOME CONSTRUCTIOEW HOME CONSTRUCTIONARCHETYPE - NEW HOME CONSTRUCTIONHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A28,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A28,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"New Construction Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A28,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - NEW HOME CONSTRUCTION"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A28,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A28,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A28,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.67403358398631319},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A28,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2919.3928424157311},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A28,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":13},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A28,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.62999999999999978},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A28,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.62999999999999978},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A28,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A28,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A28,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G28<=Q$6,Q$6<$G28+$J28),IF(Q$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=R$6,R$6<$G28+$J28),IF(R$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=S$6,S$6<$G28+$J28),IF(S$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=T$6,T$6<$G28+$J28),IF(T$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=U$6,U$6<$G28+$J28),IF(U$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=V$6,V$6<$G28+$J28),IF(V$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=W$6,W$6<$G28+$J28),IF(W$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=X$6,X$6<$G28+$J28),IF(X$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=Y$6,Y$6<$G28+$J28),IF(Y$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=Z$6,Z$6<$G28+$J28),IF(Z$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AA$6,AA$6<$G28+$J28),IF(AA$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AB$6,AB$6<$G28+$J28),IF(AB$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AC$6,AC$6<$G28+$J28),IF(AC$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AD$6,AD$6<$G28+$J28),IF(AD$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AE$6,AE$6<$G28+$J28),IF(AE$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AF$6,AF$6<$G28+$J28),IF(AF$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AG$6,AG$6<$G28+$J28),IF(AG$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AH$6,AH$6<$G28+$J28),IF(AH$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AI$6,AI$6<$G28+$J28),IF(AI$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AJ$6,AJ$6<$G28+$J28),IF(AJ$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AK$6,AK$6<$G28+$J28),IF(AK$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AL$6,AL$6<$G28+$J28),IF(AL$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AM$6,AM$6<$G28+$J28),IF(AM$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AN$6,AN$6<$G28+$J28),IF(AN$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AO$6,AO$6<$G28+$J28),IF(AO$6<=($G28+$J28-$M28),$H28*$L28*$P28,$O28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AP$6,AP$6<$G28+$J28),IF(AP$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AQ$6,AQ$6<$G28+$J28),IF(AQ$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AR$6,AR$6<$G28+$J28),IF(AR$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AS$6,AS$6<$G28+$J28),IF(AS$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AT$6,AT$6<$G28+$J28),IF(AT$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AU$6,AU$6<$G28+$J28),IF(AU$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AV$6,AV$6<$G28+$J28),IF(AV$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AW$6,AW$6<$G28+$J28),IF(AW$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AX$6,AX$6<$G28+$J28),IF(AX$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AY$6,AY$6<$G28+$J28),IF(AY$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AZ$6,AZ$6<$G28+$J28),IF(AZ$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BA$6,BA$6<$G28+$J28),IF(BA$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BB$6,BB$6<$G28+$J28),IF(BB$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BC$6,BC$6<$G28+$J28),IF(BC$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BD$6,BD$6<$G28+$J28),IF(BD$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BE$6,BE$6<$G28+$J28),IF(BE$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BF$6,BF$6<$G28+$J28),IF(BF$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BG$6,BG$6<$G28+$J28),IF(BG$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BH$6,BH$6<$G28+$J28),IF(BH$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BI$6,BI$6<$G28+$J28),IF(BI$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BJ$6,BJ$6<$G28+$J28),IF(BJ$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BK$6,BK$6<$G28+$J28),IF(BK$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BL$6,BL$6<$G28+$J28),IF(BL$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BM$6,BM$6<$G28+$J28),IF(BM$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BN$6,BN$6<$G28+$J28),IF(BN$6<=($G28+$J28-$M28),$I28*$K28*$P28,$N28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BO$6,BO$6<$G28+$J28),IF(BO$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BP$6,BP$6<$G28+$J28),IF(BP$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BQ$6,BQ$6<$G28+$J28),IF(BQ$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BR$6,BR$6<$G28+$J28),IF(BR$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BS$6,BS$6<$G28+$J28),IF(BS$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BT$6,BT$6<$G28+$J28),IF(BT$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BU$6,BU$6<$G28+$J28),IF(BU$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BV$6,BV$6<$G28+$J28),IF(BV$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BW$6,BW$6<$G28+$J28),IF(BW$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BX$6,BX$6<$G28+$J28),IF(BX$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BY$6,BY$6<$G28+$J28),IF(BY$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BZ$6,BZ$6<$G28+$J28),IF(BZ$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CA$6,CA$6<$G28+$J28),IF(CA$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CB$6,CB$6<$G28+$J28),IF(CB$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CC$6,CC$6<$G28+$J28),IF(CC$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CD$6,CD$6<$G28+$J28),IF(CD$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CE$6,CE$6<$G28+$J28),IF(CE$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CF$6,CF$6<$G28+$J28),IF(CF$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CG$6,CG$6<$G28+$J28),IF(CG$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CH$6,CH$6<$G28+$J28),IF(CH$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CI$6,CI$6<$G28+$J28),IF(CI$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CJ$6,CJ$6<$G28+$J28),IF(CJ$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CK$6,CK$6<$G28+$J28),IF(CK$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CL$6,CL$6<$G28+$J28),IF(CL$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CM$6,CM$6<$G28+$J28),IF(CM$6<=($G28+$J28-$M28),$H28*$P28,$O28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CN$6,CN$6<$G28+$J28),IF(CN$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CO$6,CO$6<$G28+$J28),IF(CO$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CP$6,CP$6<$G28+$J28),IF(CP$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CQ$6,CQ$6<$G28+$J28),IF(CQ$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CR$6,CR$6<$G28+$J28),IF(CR$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CS$6,CS$6<$G28+$J28),IF(CS$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CT$6,CT$6<$G28+$J28),IF(CT$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CU$6,CU$6<$G28+$J28),IF(CU$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CV$6,CV$6<$G28+$J28),IF(CV$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CW$6,CW$6<$G28+$J28),IF(CW$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CX$6,CX$6<$G28+$J28),IF(CX$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CY$6,CY$6<$G28+$J28),IF(CY$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CZ$6,CZ$6<$G28+$J28),IF(CZ$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DA$6,DA$6<$G28+$J28),IF(DA$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DB$6,DB$6<$G28+$J28),IF(DB$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DC$6,DC$6<$G28+$J28),IF(DC$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DD$6,DD$6<$G28+$J28),IF(DD$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DE$6,DE$6<$G28+$J28),IF(DE$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DF$6,DF$6<$G28+$J28),IF(DF$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DG$6,DG$6<$G28+$J28),IF(DG$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DH$6,DH$6<$G28+$J28),IF(DH$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DI$6,DI$6<$G28+$J28),IF(DI$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DJ$6,DJ$6<$G28+$J28),IF(DJ$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DK$6,DK$6<$G28+$J28),IF(DK$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DL$6,DL$6<$G28+$J28),IF(DL$6<=($G28+$J28-$M28),$I28*$P28,$N28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingPast ParticipantPast ParticipantARCHETYPE - PAST PARTICIPANTBUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A29,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A29,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A29,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - PAST PARTICIPANT"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A29,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A29,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A29,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.16},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A29,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1126.5999999999999},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A29,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A29,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A29,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A29,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A29,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A29,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":289.69400000000002},{"$f":"IF(AND($G29<=Q$6,Q$6<$G29+$J29),IF(Q$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=R$6,R$6<$G29+$J29),IF(R$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=S$6,S$6<$G29+$J29),IF(S$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.698796998928188},{"$f":"IF(AND($G29<=T$6,T$6<$G29+$J29),IF(T$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.698796998928188},{"$f":"IF(AND($G29<=U$6,U$6<$G29+$J29),IF(U$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.698796998928188},{"$f":"IF(AND($G29<=V$6,V$6<$G29+$J29),IF(V$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.698796998928188},{"$f":"IF(AND($G29<=W$6,W$6<$G29+$J29),IF(W$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.698796998928188},{"$f":"IF(AND($G29<=X$6,X$6<$G29+$J29),IF(X$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.698796998928188},{"$f":"IF(AND($G29<=Y$6,Y$6<$G29+$J29),IF(Y$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.698796998928188},{"$f":"IF(AND($G29<=Z$6,Z$6<$G29+$J29),IF(Z$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.698796998928188},{"$f":"IF(AND($G29<=AA$6,AA$6<$G29+$J29),IF(AA$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.698796998928188},{"$f":"IF(AND($G29<=AB$6,AB$6<$G29+$J29),IF(AB$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AC$6,AC$6<$G29+$J29),IF(AC$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AD$6,AD$6<$G29+$J29),IF(AD$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AE$6,AE$6<$G29+$J29),IF(AE$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AF$6,AF$6<$G29+$J29),IF(AF$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AG$6,AG$6<$G29+$J29),IF(AG$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AH$6,AH$6<$G29+$J29),IF(AH$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AI$6,AI$6<$G29+$J29),IF(AI$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AJ$6,AJ$6<$G29+$J29),IF(AJ$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AK$6,AK$6<$G29+$J29),IF(AK$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AL$6,AL$6<$G29+$J29),IF(AL$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AM$6,AM$6<$G29+$J29),IF(AM$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AN$6,AN$6<$G29+$J29),IF(AN$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AO$6,AO$6<$G29+$J29),IF(AO$6<=($G29+$J29-$M29),$H29*$L29*$P29,$O29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AP$6,AP$6<$G29+$J29),IF(AP$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AQ$6,AQ$6<$G29+$J29),IF(AQ$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AR$6,AR$6<$G29+$J29),IF(AR$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":328817.90436870308},{"$f":"IF(AND($G29<=AS$6,AS$6<$G29+$J29),IF(AS$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":328817.90436870308},{"$f":"IF(AND($G29<=AT$6,AT$6<$G29+$J29),IF(AT$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":328817.90436870308},{"$f":"IF(AND($G29<=AU$6,AU$6<$G29+$J29),IF(AU$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":328817.90436870308},{"$f":"IF(AND($G29<=AV$6,AV$6<$G29+$J29),IF(AV$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":328817.90436870308},{"$f":"IF(AND($G29<=AW$6,AW$6<$G29+$J29),IF(AW$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":328817.90436870308},{"$f":"IF(AND($G29<=AX$6,AX$6<$G29+$J29),IF(AX$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":328817.90436870308},{"$f":"IF(AND($G29<=AY$6,AY$6<$G29+$J29),IF(AY$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":328817.90436870308},{"$f":"IF(AND($G29<=AZ$6,AZ$6<$G29+$J29),IF(AZ$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":328817.90436870308},{"$f":"IF(AND($G29<=BA$6,BA$6<$G29+$J29),IF(BA$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BB$6,BB$6<$G29+$J29),IF(BB$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BC$6,BC$6<$G29+$J29),IF(BC$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BD$6,BD$6<$G29+$J29),IF(BD$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BE$6,BE$6<$G29+$J29),IF(BE$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BF$6,BF$6<$G29+$J29),IF(BF$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BG$6,BG$6<$G29+$J29),IF(BG$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BH$6,BH$6<$G29+$J29),IF(BH$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BI$6,BI$6<$G29+$J29),IF(BI$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BJ$6,BJ$6<$G29+$J29),IF(BJ$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BK$6,BK$6<$G29+$J29),IF(BK$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BL$6,BL$6<$G29+$J29),IF(BL$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BM$6,BM$6<$G29+$J29),IF(BM$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BN$6,BN$6<$G29+$J29),IF(BN$6<=($G29+$J29-$M29),$I29*$K29*$P29,$N29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BO$6,BO$6<$G29+$J29),IF(BO$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BP$6,BP$6<$G29+$J29),IF(BP$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BQ$6,BQ$6<$G29+$J29),IF(BQ$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.679571275455523},{"$f":"IF(AND($G29<=BR$6,BR$6<$G29+$J29),IF(BR$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.679571275455523},{"$f":"IF(AND($G29<=BS$6,BS$6<$G29+$J29),IF(BS$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.679571275455523},{"$f":"IF(AND($G29<=BT$6,BT$6<$G29+$J29),IF(BT$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.679571275455523},{"$f":"IF(AND($G29<=BU$6,BU$6<$G29+$J29),IF(BU$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.679571275455523},{"$f":"IF(AND($G29<=BV$6,BV$6<$G29+$J29),IF(BV$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.679571275455523},{"$f":"IF(AND($G29<=BW$6,BW$6<$G29+$J29),IF(BW$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.679571275455523},{"$f":"IF(AND($G29<=BX$6,BX$6<$G29+$J29),IF(BX$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.679571275455523},{"$f":"IF(AND($G29<=BY$6,BY$6<$G29+$J29),IF(BY$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.679571275455523},{"$f":"IF(AND($G29<=BZ$6,BZ$6<$G29+$J29),IF(BZ$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CA$6,CA$6<$G29+$J29),IF(CA$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CB$6,CB$6<$G29+$J29),IF(CB$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CC$6,CC$6<$G29+$J29),IF(CC$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CD$6,CD$6<$G29+$J29),IF(CD$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CE$6,CE$6<$G29+$J29),IF(CE$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CF$6,CF$6<$G29+$J29),IF(CF$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CG$6,CG$6<$G29+$J29),IF(CG$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CH$6,CH$6<$G29+$J29),IF(CH$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CI$6,CI$6<$G29+$J29),IF(CI$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CJ$6,CJ$6<$G29+$J29),IF(CJ$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CK$6,CK$6<$G29+$J29),IF(CK$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CL$6,CL$6<$G29+$J29),IF(CL$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CM$6,CM$6<$G29+$J29),IF(CM$6<=($G29+$J29-$M29),$H29*$P29,$O29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CN$6,CN$6<$G29+$J29),IF(CN$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CO$6,CO$6<$G29+$J29),IF(CO$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CP$6,CP$6<$G29+$J29),IF(CP$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":349806.28124330117},{"$f":"IF(AND($G29<=CQ$6,CQ$6<$G29+$J29),IF(CQ$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":349806.28124330117},{"$f":"IF(AND($G29<=CR$6,CR$6<$G29+$J29),IF(CR$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":349806.28124330117},{"$f":"IF(AND($G29<=CS$6,CS$6<$G29+$J29),IF(CS$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":349806.28124330117},{"$f":"IF(AND($G29<=CT$6,CT$6<$G29+$J29),IF(CT$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":349806.28124330117},{"$f":"IF(AND($G29<=CU$6,CU$6<$G29+$J29),IF(CU$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":349806.28124330117},{"$f":"IF(AND($G29<=CV$6,CV$6<$G29+$J29),IF(CV$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":349806.28124330117},{"$f":"IF(AND($G29<=CW$6,CW$6<$G29+$J29),IF(CW$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":349806.28124330117},{"$f":"IF(AND($G29<=CX$6,CX$6<$G29+$J29),IF(CX$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":349806.28124330117},{"$f":"IF(AND($G29<=CY$6,CY$6<$G29+$J29),IF(CY$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CZ$6,CZ$6<$G29+$J29),IF(CZ$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=DA$6,DA$6<$G29+$J29),IF(DA$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=DB$6,DB$6<$G29+$J29),IF(DB$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=DC$6,DC$6<$G29+$J29),IF(DC$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=DD$6,DD$6<$G29+$J29),IF(DD$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=DE$6,DE$6<$G29+$J29),IF(DE$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=DF$6,DF$6<$G29+$J29),IF(DF$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=DG$6,DG$6<$G29+$J29),IF(DG$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=DH$6,DH$6<$G29+$J29),IF(DH$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=DI$6,DI$6<$G29+$J29),IF(DI$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=DJ$6,DJ$6<$G29+$J29),IF(DJ$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=DK$6,DK$6<$G29+$J29),IF(DK$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=DL$6,DL$6<$G29+$J29),IF(DL$6<=($G29+$J29-$M29),$I29*$P29,$N29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingNew Participant GS >w Participant GS >50ARCHETYPE - NEW PARTICIPANT GS >50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A30,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A30,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A30,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - NEW PARTICIPANT GS >50"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A30,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A30,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A30,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.96},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A30,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6759.3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A30,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A30,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A30,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A30,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A30,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A30,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G30<=Q$6,Q$6<$G30+$J30),IF(Q$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=R$6,R$6<$G30+$J30),IF(R$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=S$6,S$6<$G30+$J30),IF(S$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=T$6,T$6<$G30+$J30),IF(T$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=U$6,U$6<$G30+$J30),IF(U$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=V$6,V$6<$G30+$J30),IF(V$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=W$6,W$6<$G30+$J30),IF(W$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=X$6,X$6<$G30+$J30),IF(X$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=Y$6,Y$6<$G30+$J30),IF(Y$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=Z$6,Z$6<$G30+$J30),IF(Z$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AA$6,AA$6<$G30+$J30),IF(AA$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AB$6,AB$6<$G30+$J30),IF(AB$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AC$6,AC$6<$G30+$J30),IF(AC$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AD$6,AD$6<$G30+$J30),IF(AD$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AE$6,AE$6<$G30+$J30),IF(AE$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AF$6,AF$6<$G30+$J30),IF(AF$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AG$6,AG$6<$G30+$J30),IF(AG$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AH$6,AH$6<$G30+$J30),IF(AH$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AI$6,AI$6<$G30+$J30),IF(AI$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AJ$6,AJ$6<$G30+$J30),IF(AJ$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AK$6,AK$6<$G30+$J30),IF(AK$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AL$6,AL$6<$G30+$J30),IF(AL$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AM$6,AM$6<$G30+$J30),IF(AM$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AN$6,AN$6<$G30+$J30),IF(AN$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AO$6,AO$6<$G30+$J30),IF(AO$6<=($G30+$J30-$M30),$H30*$L30*$P30,$O30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AP$6,AP$6<$G30+$J30),IF(AP$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AQ$6,AQ$6<$G30+$J30),IF(AQ$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AR$6,AR$6<$G30+$J30),IF(AR$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AS$6,AS$6<$G30+$J30),IF(AS$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AT$6,AT$6<$G30+$J30),IF(AT$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AU$6,AU$6<$G30+$J30),IF(AU$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AV$6,AV$6<$G30+$J30),IF(AV$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AW$6,AW$6<$G30+$J30),IF(AW$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AX$6,AX$6<$G30+$J30),IF(AX$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AY$6,AY$6<$G30+$J30),IF(AY$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AZ$6,AZ$6<$G30+$J30),IF(AZ$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BA$6,BA$6<$G30+$J30),IF(BA$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BB$6,BB$6<$G30+$J30),IF(BB$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BC$6,BC$6<$G30+$J30),IF(BC$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BD$6,BD$6<$G30+$J30),IF(BD$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BE$6,BE$6<$G30+$J30),IF(BE$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BF$6,BF$6<$G30+$J30),IF(BF$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BG$6,BG$6<$G30+$J30),IF(BG$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BH$6,BH$6<$G30+$J30),IF(BH$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BI$6,BI$6<$G30+$J30),IF(BI$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BJ$6,BJ$6<$G30+$J30),IF(BJ$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BK$6,BK$6<$G30+$J30),IF(BK$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BL$6,BL$6<$G30+$J30),IF(BL$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BM$6,BM$6<$G30+$J30),IF(BM$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BN$6,BN$6<$G30+$J30),IF(BN$6<=($G30+$J30-$M30),$I30*$K30*$P30,$N30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BO$6,BO$6<$G30+$J30),IF(BO$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BP$6,BP$6<$G30+$J30),IF(BP$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BQ$6,BQ$6<$G30+$J30),IF(BQ$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BR$6,BR$6<$G30+$J30),IF(BR$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BS$6,BS$6<$G30+$J30),IF(BS$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BT$6,BT$6<$G30+$J30),IF(BT$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BU$6,BU$6<$G30+$J30),IF(BU$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BV$6,BV$6<$G30+$J30),IF(BV$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BW$6,BW$6<$G30+$J30),IF(BW$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BX$6,BX$6<$G30+$J30),IF(BX$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BY$6,BY$6<$G30+$J30),IF(BY$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BZ$6,BZ$6<$G30+$J30),IF(BZ$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CA$6,CA$6<$G30+$J30),IF(CA$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CB$6,CB$6<$G30+$J30),IF(CB$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CC$6,CC$6<$G30+$J30),IF(CC$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CD$6,CD$6<$G30+$J30),IF(CD$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CE$6,CE$6<$G30+$J30),IF(CE$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CF$6,CF$6<$G30+$J30),IF(CF$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CG$6,CG$6<$G30+$J30),IF(CG$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CH$6,CH$6<$G30+$J30),IF(CH$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CI$6,CI$6<$G30+$J30),IF(CI$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CJ$6,CJ$6<$G30+$J30),IF(CJ$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CK$6,CK$6<$G30+$J30),IF(CK$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CL$6,CL$6<$G30+$J30),IF(CL$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CM$6,CM$6<$G30+$J30),IF(CM$6<=($G30+$J30-$M30),$H30*$P30,$O30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CN$6,CN$6<$G30+$J30),IF(CN$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CO$6,CO$6<$G30+$J30),IF(CO$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CP$6,CP$6<$G30+$J30),IF(CP$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CQ$6,CQ$6<$G30+$J30),IF(CQ$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CR$6,CR$6<$G30+$J30),IF(CR$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CS$6,CS$6<$G30+$J30),IF(CS$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CT$6,CT$6<$G30+$J30),IF(CT$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CU$6,CU$6<$G30+$J30),IF(CU$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CV$6,CV$6<$G30+$J30),IF(CV$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CW$6,CW$6<$G30+$J30),IF(CW$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CX$6,CX$6<$G30+$J30),IF(CX$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CY$6,CY$6<$G30+$J30),IF(CY$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CZ$6,CZ$6<$G30+$J30),IF(CZ$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DA$6,DA$6<$G30+$J30),IF(DA$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DB$6,DB$6<$G30+$J30),IF(DB$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DC$6,DC$6<$G30+$J30),IF(DC$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DD$6,DD$6<$G30+$J30),IF(DD$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DE$6,DE$6<$G30+$J30),IF(DE$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DF$6,DF$6<$G30+$J30),IF(DF$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DG$6,DG$6<$G30+$J30),IF(DG$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DH$6,DH$6<$G30+$J30),IF(DH$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DI$6,DI$6<$G30+$J30),IF(DI$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DJ$6,DJ$6<$G30+$J30),IF(DJ$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DK$6,DK$6<$G30+$J30),IF(DK$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DL$6,DL$6<$G30+$J30),IF(DL$6<=($G30+$J30-$M30),$I30*$P30,$N30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingNew Participant GS <w Participant GS <50ARCHETYPE - NEW PARTICIPANT GS <50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A31,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A31,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A31,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - NEW PARTICIPANT GS <50"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A31,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A31,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A31,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.64},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A31,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4506.2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A31,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A31,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A31,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A31,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A31,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A31,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G31<=Q$6,Q$6<$G31+$J31),IF(Q$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=R$6,R$6<$G31+$J31),IF(R$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=S$6,S$6<$G31+$J31),IF(S$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=T$6,T$6<$G31+$J31),IF(T$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=U$6,U$6<$G31+$J31),IF(U$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=V$6,V$6<$G31+$J31),IF(V$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=W$6,W$6<$G31+$J31),IF(W$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=X$6,X$6<$G31+$J31),IF(X$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=Y$6,Y$6<$G31+$J31),IF(Y$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=Z$6,Z$6<$G31+$J31),IF(Z$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AA$6,AA$6<$G31+$J31),IF(AA$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AB$6,AB$6<$G31+$J31),IF(AB$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AC$6,AC$6<$G31+$J31),IF(AC$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AD$6,AD$6<$G31+$J31),IF(AD$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AE$6,AE$6<$G31+$J31),IF(AE$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AF$6,AF$6<$G31+$J31),IF(AF$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AG$6,AG$6<$G31+$J31),IF(AG$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AH$6,AH$6<$G31+$J31),IF(AH$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AI$6,AI$6<$G31+$J31),IF(AI$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AJ$6,AJ$6<$G31+$J31),IF(AJ$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AK$6,AK$6<$G31+$J31),IF(AK$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AL$6,AL$6<$G31+$J31),IF(AL$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AM$6,AM$6<$G31+$J31),IF(AM$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AN$6,AN$6<$G31+$J31),IF(AN$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AO$6,AO$6<$G31+$J31),IF(AO$6<=($G31+$J31-$M31),$H31*$L31*$P31,$O31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AP$6,AP$6<$G31+$J31),IF(AP$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AQ$6,AQ$6<$G31+$J31),IF(AQ$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AR$6,AR$6<$G31+$J31),IF(AR$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AS$6,AS$6<$G31+$J31),IF(AS$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AT$6,AT$6<$G31+$J31),IF(AT$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AU$6,AU$6<$G31+$J31),IF(AU$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AV$6,AV$6<$G31+$J31),IF(AV$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AW$6,AW$6<$G31+$J31),IF(AW$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AX$6,AX$6<$G31+$J31),IF(AX$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AY$6,AY$6<$G31+$J31),IF(AY$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AZ$6,AZ$6<$G31+$J31),IF(AZ$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BA$6,BA$6<$G31+$J31),IF(BA$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BB$6,BB$6<$G31+$J31),IF(BB$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BC$6,BC$6<$G31+$J31),IF(BC$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BD$6,BD$6<$G31+$J31),IF(BD$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BE$6,BE$6<$G31+$J31),IF(BE$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BF$6,BF$6<$G31+$J31),IF(BF$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BG$6,BG$6<$G31+$J31),IF(BG$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BH$6,BH$6<$G31+$J31),IF(BH$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BI$6,BI$6<$G31+$J31),IF(BI$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BJ$6,BJ$6<$G31+$J31),IF(BJ$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BK$6,BK$6<$G31+$J31),IF(BK$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BL$6,BL$6<$G31+$J31),IF(BL$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BM$6,BM$6<$G31+$J31),IF(BM$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BN$6,BN$6<$G31+$J31),IF(BN$6<=($G31+$J31-$M31),$I31*$K31*$P31,$N31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BO$6,BO$6<$G31+$J31),IF(BO$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BP$6,BP$6<$G31+$J31),IF(BP$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BQ$6,BQ$6<$G31+$J31),IF(BQ$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BR$6,BR$6<$G31+$J31),IF(BR$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BS$6,BS$6<$G31+$J31),IF(BS$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BT$6,BT$6<$G31+$J31),IF(BT$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BU$6,BU$6<$G31+$J31),IF(BU$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BV$6,BV$6<$G31+$J31),IF(BV$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BW$6,BW$6<$G31+$J31),IF(BW$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BX$6,BX$6<$G31+$J31),IF(BX$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BY$6,BY$6<$G31+$J31),IF(BY$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BZ$6,BZ$6<$G31+$J31),IF(BZ$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CA$6,CA$6<$G31+$J31),IF(CA$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CB$6,CB$6<$G31+$J31),IF(CB$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CC$6,CC$6<$G31+$J31),IF(CC$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CD$6,CD$6<$G31+$J31),IF(CD$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CE$6,CE$6<$G31+$J31),IF(CE$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CF$6,CF$6<$G31+$J31),IF(CF$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CG$6,CG$6<$G31+$J31),IF(CG$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CH$6,CH$6<$G31+$J31),IF(CH$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CI$6,CI$6<$G31+$J31),IF(CI$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CJ$6,CJ$6<$G31+$J31),IF(CJ$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CK$6,CK$6<$G31+$J31),IF(CK$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CL$6,CL$6<$G31+$J31),IF(CL$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CM$6,CM$6<$G31+$J31),IF(CM$6<=($G31+$J31-$M31),$H31*$P31,$O31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CN$6,CN$6<$G31+$J31),IF(CN$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CO$6,CO$6<$G31+$J31),IF(CO$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CP$6,CP$6<$G31+$J31),IF(CP$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CQ$6,CQ$6<$G31+$J31),IF(CQ$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CR$6,CR$6<$G31+$J31),IF(CR$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CS$6,CS$6<$G31+$J31),IF(CS$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CT$6,CT$6<$G31+$J31),IF(CT$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CU$6,CU$6<$G31+$J31),IF(CU$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CV$6,CV$6<$G31+$J31),IF(CV$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CW$6,CW$6<$G31+$J31),IF(CW$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CX$6,CX$6<$G31+$J31),IF(CX$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CY$6,CY$6<$G31+$J31),IF(CY$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CZ$6,CZ$6<$G31+$J31),IF(CZ$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DA$6,DA$6<$G31+$J31),IF(DA$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DB$6,DB$6<$G31+$J31),IF(DB$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DC$6,DC$6<$G31+$J31),IF(DC$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DD$6,DD$6<$G31+$J31),IF(DD$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DE$6,DE$6<$G31+$J31),IF(DE$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DF$6,DF$6<$G31+$J31),IF(DF$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DG$6,DG$6<$G31+$J31),IF(DG$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DH$6,DH$6<$G31+$J31),IF(DH$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DI$6,DI$6<$G31+$J31),IF(DI$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DJ$6,DJ$6<$G31+$J31),IF(DJ$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DK$6,DK$6<$G31+$J31),IF(DK$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DL$6,DL$6<$G31+$J31),IF(DL$6<=($G31+$J31-$M31),$I31*$P31,$N31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialHigh PerfonstructionHPNC PROJECTHPNC PROJECTARCHETYPE - HPNC PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A32,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A32,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"High Performance New Construction"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A32,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - HPNC PROJECT"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A32,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A32,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A32,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":33.723799999999997},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A32,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":105555.49},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A32,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":14},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A32,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.54},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A32,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.54},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A32,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A32,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A32,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G32<=Q$6,Q$6<$G32+$J32),IF(Q$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=R$6,R$6<$G32+$J32),IF(R$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=S$6,S$6<$G32+$J32),IF(S$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=T$6,T$6<$G32+$J32),IF(T$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=U$6,U$6<$G32+$J32),IF(U$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=V$6,V$6<$G32+$J32),IF(V$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=W$6,W$6<$G32+$J32),IF(W$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=X$6,X$6<$G32+$J32),IF(X$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=Y$6,Y$6<$G32+$J32),IF(Y$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=Z$6,Z$6<$G32+$J32),IF(Z$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AA$6,AA$6<$G32+$J32),IF(AA$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AB$6,AB$6<$G32+$J32),IF(AB$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AC$6,AC$6<$G32+$J32),IF(AC$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AD$6,AD$6<$G32+$J32),IF(AD$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AE$6,AE$6<$G32+$J32),IF(AE$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AF$6,AF$6<$G32+$J32),IF(AF$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AG$6,AG$6<$G32+$J32),IF(AG$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AH$6,AH$6<$G32+$J32),IF(AH$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AI$6,AI$6<$G32+$J32),IF(AI$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AJ$6,AJ$6<$G32+$J32),IF(AJ$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AK$6,AK$6<$G32+$J32),IF(AK$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AL$6,AL$6<$G32+$J32),IF(AL$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AM$6,AM$6<$G32+$J32),IF(AM$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AN$6,AN$6<$G32+$J32),IF(AN$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AO$6,AO$6<$G32+$J32),IF(AO$6<=($G32+$J32-$M32),$H32*$L32*$P32,$O32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AP$6,AP$6<$G32+$J32),IF(AP$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AQ$6,AQ$6<$G32+$J32),IF(AQ$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AR$6,AR$6<$G32+$J32),IF(AR$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AS$6,AS$6<$G32+$J32),IF(AS$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AT$6,AT$6<$G32+$J32),IF(AT$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AU$6,AU$6<$G32+$J32),IF(AU$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AV$6,AV$6<$G32+$J32),IF(AV$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AW$6,AW$6<$G32+$J32),IF(AW$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AX$6,AX$6<$G32+$J32),IF(AX$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AY$6,AY$6<$G32+$J32),IF(AY$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AZ$6,AZ$6<$G32+$J32),IF(AZ$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BA$6,BA$6<$G32+$J32),IF(BA$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BB$6,BB$6<$G32+$J32),IF(BB$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BC$6,BC$6<$G32+$J32),IF(BC$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BD$6,BD$6<$G32+$J32),IF(BD$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BE$6,BE$6<$G32+$J32),IF(BE$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BF$6,BF$6<$G32+$J32),IF(BF$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BG$6,BG$6<$G32+$J32),IF(BG$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BH$6,BH$6<$G32+$J32),IF(BH$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BI$6,BI$6<$G32+$J32),IF(BI$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BJ$6,BJ$6<$G32+$J32),IF(BJ$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BK$6,BK$6<$G32+$J32),IF(BK$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BL$6,BL$6<$G32+$J32),IF(BL$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BM$6,BM$6<$G32+$J32),IF(BM$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BN$6,BN$6<$G32+$J32),IF(BN$6<=($G32+$J32-$M32),$I32*$K32*$P32,$N32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BO$6,BO$6<$G32+$J32),IF(BO$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BP$6,BP$6<$G32+$J32),IF(BP$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BQ$6,BQ$6<$G32+$J32),IF(BQ$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BR$6,BR$6<$G32+$J32),IF(BR$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BS$6,BS$6<$G32+$J32),IF(BS$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BT$6,BT$6<$G32+$J32),IF(BT$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BU$6,BU$6<$G32+$J32),IF(BU$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BV$6,BV$6<$G32+$J32),IF(BV$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BW$6,BW$6<$G32+$J32),IF(BW$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BX$6,BX$6<$G32+$J32),IF(BX$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BY$6,BY$6<$G32+$J32),IF(BY$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BZ$6,BZ$6<$G32+$J32),IF(BZ$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CA$6,CA$6<$G32+$J32),IF(CA$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CB$6,CB$6<$G32+$J32),IF(CB$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CC$6,CC$6<$G32+$J32),IF(CC$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CD$6,CD$6<$G32+$J32),IF(CD$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CE$6,CE$6<$G32+$J32),IF(CE$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CF$6,CF$6<$G32+$J32),IF(CF$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CG$6,CG$6<$G32+$J32),IF(CG$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CH$6,CH$6<$G32+$J32),IF(CH$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CI$6,CI$6<$G32+$J32),IF(CI$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CJ$6,CJ$6<$G32+$J32),IF(CJ$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CK$6,CK$6<$G32+$J32),IF(CK$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CL$6,CL$6<$G32+$J32),IF(CL$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CM$6,CM$6<$G32+$J32),IF(CM$6<=($G32+$J32-$M32),$H32*$P32,$O32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CN$6,CN$6<$G32+$J32),IF(CN$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CO$6,CO$6<$G32+$J32),IF(CO$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CP$6,CP$6<$G32+$J32),IF(CP$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CQ$6,CQ$6<$G32+$J32),IF(CQ$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CR$6,CR$6<$G32+$J32),IF(CR$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CS$6,CS$6<$G32+$J32),IF(CS$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CT$6,CT$6<$G32+$J32),IF(CT$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CU$6,CU$6<$G32+$J32),IF(CU$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CV$6,CV$6<$G32+$J32),IF(CV$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CW$6,CW$6<$G32+$J32),IF(CW$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CX$6,CX$6<$G32+$J32),IF(CX$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CY$6,CY$6<$G32+$J32),IF(CY$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CZ$6,CZ$6<$G32+$J32),IF(CZ$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DA$6,DA$6<$G32+$J32),IF(DA$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DB$6,DB$6<$G32+$J32),IF(DB$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DC$6,DC$6<$G32+$J32),IF(DC$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DD$6,DD$6<$G32+$J32),IF(DD$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DE$6,DE$6<$G32+$J32),IF(DE$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DF$6,DF$6<$G32+$J32),IF(DF$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DG$6,DG$6<$G32+$J32),IF(DG$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DH$6,DH$6<$G32+$J32),IF(DH$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DI$6,DI$6<$G32+$J32),IF(DI$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DJ$6,DJ$6<$G32+$J32),IF(DJ$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DK$6,DK$6<$G32+$J32),IF(DK$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DL$6,DL$6<$G32+$J32),IF(DL$6<=($G32+$J32-$M32),$I32*$P32,$N32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"IResidentialHome Assisce ProgramHAP HOMEHAP HOMEARCHETYPE - HAP HOMEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A33,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A33,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Home Assistance Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A33,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - HAP HOME"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A33,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A33,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A33,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.91174494444871801},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A33,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":784.39508333084814},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A33,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A33,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A33,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A33,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A33,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A33,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":60.002000000000002},{"$f":"IF(AND($G33<=Q$6,Q$6<$G33+$J33),IF(Q$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=R$6,R$6<$G33+$J33),IF(R$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=S$6,S$6<$G33+$J33),IF(S$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":58.635069835811343},{"$f":"IF(AND($G33<=T$6,T$6<$G33+$J33),IF(T$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":58.635069835811343},{"$f":"IF(AND($G33<=U$6,U$6<$G33+$J33),IF(U$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":58.635069835811343},{"$f":"IF(AND($G33<=V$6,V$6<$G33+$J33),IF(V$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":58.635069835811343},{"$f":"IF(AND($G33<=W$6,W$6<$G33+$J33),IF(W$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":58.635069835811343},{"$f":"IF(AND($G33<=X$6,X$6<$G33+$J33),IF(X$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":58.635069835811343},{"$f":"IF(AND($G33<=Y$6,Y$6<$G33+$J33),IF(Y$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":58.635069835811343},{"$f":"IF(AND($G33<=Z$6,Z$6<$G33+$J33),IF(Z$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":58.635069835811343},{"$f":"IF(AND($G33<=AA$6,AA$6<$G33+$J33),IF(AA$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":58.635069835811343},{"$f":"IF(AND($G33<=AB$6,AB$6<$G33+$J33),IF(AB$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AC$6,AC$6<$G33+$J33),IF(AC$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AD$6,AD$6<$G33+$J33),IF(AD$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AE$6,AE$6<$G33+$J33),IF(AE$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AF$6,AF$6<$G33+$J33),IF(AF$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AG$6,AG$6<$G33+$J33),IF(AG$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AH$6,AH$6<$G33+$J33),IF(AH$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AI$6,AI$6<$G33+$J33),IF(AI$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AJ$6,AJ$6<$G33+$J33),IF(AJ$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AK$6,AK$6<$G33+$J33),IF(AK$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AL$6,AL$6<$G33+$J33),IF(AL$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AM$6,AM$6<$G33+$J33),IF(AM$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AN$6,AN$6<$G33+$J33),IF(AN$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AO$6,AO$6<$G33+$J33),IF(AO$6<=($G33+$J33-$M33),$H33*$L33*$P33,$O33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AP$6,AP$6<$G33+$J33),IF(AP$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AQ$6,AQ$6<$G33+$J33),IF(AQ$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AR$6,AR$6<$G33+$J33),IF(AR$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50445.095166149571},{"$f":"IF(AND($G33<=AS$6,AS$6<$G33+$J33),IF(AS$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50445.095166149571},{"$f":"IF(AND($G33<=AT$6,AT$6<$G33+$J33),IF(AT$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50445.095166149571},{"$f":"IF(AND($G33<=AU$6,AU$6<$G33+$J33),IF(AU$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50445.095166149571},{"$f":"IF(AND($G33<=AV$6,AV$6<$G33+$J33),IF(AV$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50445.095166149571},{"$f":"IF(AND($G33<=AW$6,AW$6<$G33+$J33),IF(AW$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50445.095166149571},{"$f":"IF(AND($G33<=AX$6,AX$6<$G33+$J33),IF(AX$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50445.095166149571},{"$f":"IF(AND($G33<=AY$6,AY$6<$G33+$J33),IF(AY$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50445.095166149571},{"$f":"IF(AND($G33<=AZ$6,AZ$6<$G33+$J33),IF(AZ$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50445.095166149571},{"$f":"IF(AND($G33<=BA$6,BA$6<$G33+$J33),IF(BA$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BB$6,BB$6<$G33+$J33),IF(BB$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BC$6,BC$6<$G33+$J33),IF(BC$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BD$6,BD$6<$G33+$J33),IF(BD$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BE$6,BE$6<$G33+$J33),IF(BE$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BF$6,BF$6<$G33+$J33),IF(BF$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BG$6,BG$6<$G33+$J33),IF(BG$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BH$6,BH$6<$G33+$J33),IF(BH$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BI$6,BI$6<$G33+$J33),IF(BI$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BJ$6,BJ$6<$G33+$J33),IF(BJ$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BK$6,BK$6<$G33+$J33),IF(BK$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BL$6,BL$6<$G33+$J33),IF(BL$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BM$6,BM$6<$G33+$J33),IF(BM$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BN$6,BN$6<$G33+$J33),IF(BN$6<=($G33+$J33-$M33),$I33*$K33*$P33,$N33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BO$6,BO$6<$G33+$J33),IF(BO$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BP$6,BP$6<$G33+$J33),IF(BP$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BQ$6,BQ$6<$G33+$J33),IF(BQ$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":58.635069835811343},{"$f":"IF(AND($G33<=BR$6,BR$6<$G33+$J33),IF(BR$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":58.635069835811343},{"$f":"IF(AND($G33<=BS$6,BS$6<$G33+$J33),IF(BS$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":58.635069835811343},{"$f":"IF(AND($G33<=BT$6,BT$6<$G33+$J33),IF(BT$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":58.635069835811343},{"$f":"IF(AND($G33<=BU$6,BU$6<$G33+$J33),IF(BU$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":58.635069835811343},{"$f":"IF(AND($G33<=BV$6,BV$6<$G33+$J33),IF(BV$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":58.635069835811343},{"$f":"IF(AND($G33<=BW$6,BW$6<$G33+$J33),IF(BW$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":58.635069835811343},{"$f":"IF(AND($G33<=BX$6,BX$6<$G33+$J33),IF(BX$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":58.635069835811343},{"$f":"IF(AND($G33<=BY$6,BY$6<$G33+$J33),IF(BY$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":58.635069835811343},{"$f":"IF(AND($G33<=BZ$6,BZ$6<$G33+$J33),IF(BZ$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CA$6,CA$6<$G33+$J33),IF(CA$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CB$6,CB$6<$G33+$J33),IF(CB$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CC$6,CC$6<$G33+$J33),IF(CC$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CD$6,CD$6<$G33+$J33),IF(CD$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CE$6,CE$6<$G33+$J33),IF(CE$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CF$6,CF$6<$G33+$J33),IF(CF$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CG$6,CG$6<$G33+$J33),IF(CG$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CH$6,CH$6<$G33+$J33),IF(CH$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CI$6,CI$6<$G33+$J33),IF(CI$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CJ$6,CJ$6<$G33+$J33),IF(CJ$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CK$6,CK$6<$G33+$J33),IF(CK$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CL$6,CL$6<$G33+$J33),IF(CL$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CM$6,CM$6<$G33+$J33),IF(CM$6<=($G33+$J33-$M33),$H33*$P33,$O33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CN$6,CN$6<$G33+$J33),IF(CN$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CO$6,CO$6<$G33+$J33),IF(CO$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CP$6,CP$6<$G33+$J33),IF(CP$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50445.095166149571},{"$f":"IF(AND($G33<=CQ$6,CQ$6<$G33+$J33),IF(CQ$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50445.095166149571},{"$f":"IF(AND($G33<=CR$6,CR$6<$G33+$J33),IF(CR$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50445.095166149571},{"$f":"IF(AND($G33<=CS$6,CS$6<$G33+$J33),IF(CS$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50445.095166149571},{"$f":"IF(AND($G33<=CT$6,CT$6<$G33+$J33),IF(CT$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50445.095166149571},{"$f":"IF(AND($G33<=CU$6,CU$6<$G33+$J33),IF(CU$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50445.095166149571},{"$f":"IF(AND($G33<=CV$6,CV$6<$G33+$J33),IF(CV$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50445.095166149571},{"$f":"IF(AND($G33<=CW$6,CW$6<$G33+$J33),IF(CW$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50445.095166149571},{"$f":"IF(AND($G33<=CX$6,CX$6<$G33+$J33),IF(CX$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50445.095166149571},{"$f":"IF(AND($G33<=CY$6,CY$6<$G33+$J33),IF(CY$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CZ$6,CZ$6<$G33+$J33),IF(CZ$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DA$6,DA$6<$G33+$J33),IF(DA$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DB$6,DB$6<$G33+$J33),IF(DB$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DC$6,DC$6<$G33+$J33),IF(DC$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DD$6,DD$6<$G33+$J33),IF(DD$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DE$6,DE$6<$G33+$J33),IF(DE$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DF$6,DF$6<$G33+$J33),IF(DF$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DG$6,DG$6<$G33+$J33),IF(DG$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DH$6,DH$6<$G33+$J33),IF(DH$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DI$6,DI$6<$G33+$J33),IF(DI$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DJ$6,DJ$6<$G33+$J33),IF(DJ$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DK$6,DK$6<$G33+$J33),IF(DK$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DL$6,DL$6<$G33+$J33),IF(DL$6<=($G33+$J33-$M33),$I33*$P33,$N33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"IResidentialHeating anng ProgramECM FURNACEECM FURNACEARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A34,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A34,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Heating and Cooling Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A34,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - ECM FURNACE"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A34,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A34,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A34,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.43888966323343315},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A34,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1089.5241408498014},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A34,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":19},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A34,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.46860120183473908},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A34,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.46860120183473908},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A34,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A34,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A34,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G34<=Q$6,Q$6<$G34+$J34),IF(Q$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=R$6,R$6<$G34+$J34),IF(R$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=S$6,S$6<$G34+$J34),IF(S$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=T$6,T$6<$G34+$J34),IF(T$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=U$6,U$6<$G34+$J34),IF(U$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=V$6,V$6<$G34+$J34),IF(V$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=W$6,W$6<$G34+$J34),IF(W$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=X$6,X$6<$G34+$J34),IF(X$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=Y$6,Y$6<$G34+$J34),IF(Y$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=Z$6,Z$6<$G34+$J34),IF(Z$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AA$6,AA$6<$G34+$J34),IF(AA$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AB$6,AB$6<$G34+$J34),IF(AB$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AC$6,AC$6<$G34+$J34),IF(AC$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AD$6,AD$6<$G34+$J34),IF(AD$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AE$6,AE$6<$G34+$J34),IF(AE$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AF$6,AF$6<$G34+$J34),IF(AF$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AG$6,AG$6<$G34+$J34),IF(AG$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AH$6,AH$6<$G34+$J34),IF(AH$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AI$6,AI$6<$G34+$J34),IF(AI$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AJ$6,AJ$6<$G34+$J34),IF(AJ$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AK$6,AK$6<$G34+$J34),IF(AK$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AL$6,AL$6<$G34+$J34),IF(AL$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AM$6,AM$6<$G34+$J34),IF(AM$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AN$6,AN$6<$G34+$J34),IF(AN$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AO$6,AO$6<$G34+$J34),IF(AO$6<=($G34+$J34-$M34),$H34*$L34*$P34,$O34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AP$6,AP$6<$G34+$J34),IF(AP$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AQ$6,AQ$6<$G34+$J34),IF(AQ$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AR$6,AR$6<$G34+$J34),IF(AR$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AS$6,AS$6<$G34+$J34),IF(AS$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AT$6,AT$6<$G34+$J34),IF(AT$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AU$6,AU$6<$G34+$J34),IF(AU$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AV$6,AV$6<$G34+$J34),IF(AV$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AW$6,AW$6<$G34+$J34),IF(AW$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AX$6,AX$6<$G34+$J34),IF(AX$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AY$6,AY$6<$G34+$J34),IF(AY$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AZ$6,AZ$6<$G34+$J34),IF(AZ$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BA$6,BA$6<$G34+$J34),IF(BA$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BB$6,BB$6<$G34+$J34),IF(BB$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BC$6,BC$6<$G34+$J34),IF(BC$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BD$6,BD$6<$G34+$J34),IF(BD$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BE$6,BE$6<$G34+$J34),IF(BE$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BF$6,BF$6<$G34+$J34),IF(BF$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BG$6,BG$6<$G34+$J34),IF(BG$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BH$6,BH$6<$G34+$J34),IF(BH$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BI$6,BI$6<$G34+$J34),IF(BI$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BJ$6,BJ$6<$G34+$J34),IF(BJ$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BK$6,BK$6<$G34+$J34),IF(BK$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BL$6,BL$6<$G34+$J34),IF(BL$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BM$6,BM$6<$G34+$J34),IF(BM$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BN$6,BN$6<$G34+$J34),IF(BN$6<=($G34+$J34-$M34),$I34*$K34*$P34,$N34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BO$6,BO$6<$G34+$J34),IF(BO$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BP$6,BP$6<$G34+$J34),IF(BP$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BQ$6,BQ$6<$G34+$J34),IF(BQ$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BR$6,BR$6<$G34+$J34),IF(BR$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BS$6,BS$6<$G34+$J34),IF(BS$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BT$6,BT$6<$G34+$J34),IF(BT$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BU$6,BU$6<$G34+$J34),IF(BU$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BV$6,BV$6<$G34+$J34),IF(BV$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BW$6,BW$6<$G34+$J34),IF(BW$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BX$6,BX$6<$G34+$J34),IF(BX$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BY$6,BY$6<$G34+$J34),IF(BY$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BZ$6,BZ$6<$G34+$J34),IF(BZ$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CA$6,CA$6<$G34+$J34),IF(CA$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CB$6,CB$6<$G34+$J34),IF(CB$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CC$6,CC$6<$G34+$J34),IF(CC$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CD$6,CD$6<$G34+$J34),IF(CD$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CE$6,CE$6<$G34+$J34),IF(CE$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CF$6,CF$6<$G34+$J34),IF(CF$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CG$6,CG$6<$G34+$J34),IF(CG$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CH$6,CH$6<$G34+$J34),IF(CH$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CI$6,CI$6<$G34+$J34),IF(CI$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CJ$6,CJ$6<$G34+$J34),IF(CJ$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CK$6,CK$6<$G34+$J34),IF(CK$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CL$6,CL$6<$G34+$J34),IF(CL$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CM$6,CM$6<$G34+$J34),IF(CM$6<=($G34+$J34-$M34),$H34*$P34,$O34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CN$6,CN$6<$G34+$J34),IF(CN$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CO$6,CO$6<$G34+$J34),IF(CO$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CP$6,CP$6<$G34+$J34),IF(CP$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CQ$6,CQ$6<$G34+$J34),IF(CQ$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CR$6,CR$6<$G34+$J34),IF(CR$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CS$6,CS$6<$G34+$J34),IF(CS$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CT$6,CT$6<$G34+$J34),IF(CT$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CU$6,CU$6<$G34+$J34),IF(CU$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CV$6,CV$6<$G34+$J34),IF(CV$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CW$6,CW$6<$G34+$J34),IF(CW$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CX$6,CX$6<$G34+$J34),IF(CX$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CY$6,CY$6<$G34+$J34),IF(CY$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CZ$6,CZ$6<$G34+$J34),IF(CZ$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DA$6,DA$6<$G34+$J34),IF(DA$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DB$6,DB$6<$G34+$J34),IF(DB$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DC$6,DC$6<$G34+$J34),IF(DC$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DD$6,DD$6<$G34+$J34),IF(DD$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DE$6,DE$6<$G34+$J34),IF(DE$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DF$6,DF$6<$G34+$J34),IF(DF$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DG$6,DG$6<$G34+$J34),IF(DG$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DH$6,DH$6<$G34+$J34),IF(DH$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DI$6,DI$6<$G34+$J34),IF(DI$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DJ$6,DJ$6<$G34+$J34),IF(DJ$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DK$6,DK$6<$G34+$J34),IF(DK$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DL$6,DL$6<$G34+$J34),IF(DL$6<=($G34+$J34-$M34),$I34*$P34,$N34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"IResidentialNew Constron ProgramNEW HOME CONSTRUCTIOEW HOME CONSTRUCTIONARCHETYPE - NEW HOME CONSTRUCTIONHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A35,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A35,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"New Construction Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A35,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - NEW HOME CONSTRUCTION"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A35,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A35,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A35,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.67403358398631319},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A35,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2919.3928424157311},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A35,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":13},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A35,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.62999999999999978},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A35,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.62999999999999978},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A35,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A35,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A35,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G35<=Q$6,Q$6<$G35+$J35),IF(Q$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=R$6,R$6<$G35+$J35),IF(R$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=S$6,S$6<$G35+$J35),IF(S$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=T$6,T$6<$G35+$J35),IF(T$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=U$6,U$6<$G35+$J35),IF(U$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=V$6,V$6<$G35+$J35),IF(V$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=W$6,W$6<$G35+$J35),IF(W$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=X$6,X$6<$G35+$J35),IF(X$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=Y$6,Y$6<$G35+$J35),IF(Y$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=Z$6,Z$6<$G35+$J35),IF(Z$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AA$6,AA$6<$G35+$J35),IF(AA$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AB$6,AB$6<$G35+$J35),IF(AB$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AC$6,AC$6<$G35+$J35),IF(AC$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AD$6,AD$6<$G35+$J35),IF(AD$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AE$6,AE$6<$G35+$J35),IF(AE$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AF$6,AF$6<$G35+$J35),IF(AF$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AG$6,AG$6<$G35+$J35),IF(AG$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AH$6,AH$6<$G35+$J35),IF(AH$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AI$6,AI$6<$G35+$J35),IF(AI$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AJ$6,AJ$6<$G35+$J35),IF(AJ$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AK$6,AK$6<$G35+$J35),IF(AK$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AL$6,AL$6<$G35+$J35),IF(AL$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AM$6,AM$6<$G35+$J35),IF(AM$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AN$6,AN$6<$G35+$J35),IF(AN$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AO$6,AO$6<$G35+$J35),IF(AO$6<=($G35+$J35-$M35),$H35*$L35*$P35,$O35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AP$6,AP$6<$G35+$J35),IF(AP$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AQ$6,AQ$6<$G35+$J35),IF(AQ$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AR$6,AR$6<$G35+$J35),IF(AR$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AS$6,AS$6<$G35+$J35),IF(AS$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AT$6,AT$6<$G35+$J35),IF(AT$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AU$6,AU$6<$G35+$J35),IF(AU$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AV$6,AV$6<$G35+$J35),IF(AV$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AW$6,AW$6<$G35+$J35),IF(AW$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AX$6,AX$6<$G35+$J35),IF(AX$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AY$6,AY$6<$G35+$J35),IF(AY$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AZ$6,AZ$6<$G35+$J35),IF(AZ$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BA$6,BA$6<$G35+$J35),IF(BA$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BB$6,BB$6<$G35+$J35),IF(BB$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BC$6,BC$6<$G35+$J35),IF(BC$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BD$6,BD$6<$G35+$J35),IF(BD$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BE$6,BE$6<$G35+$J35),IF(BE$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BF$6,BF$6<$G35+$J35),IF(BF$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BG$6,BG$6<$G35+$J35),IF(BG$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BH$6,BH$6<$G35+$J35),IF(BH$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BI$6,BI$6<$G35+$J35),IF(BI$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BJ$6,BJ$6<$G35+$J35),IF(BJ$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BK$6,BK$6<$G35+$J35),IF(BK$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BL$6,BL$6<$G35+$J35),IF(BL$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BM$6,BM$6<$G35+$J35),IF(BM$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BN$6,BN$6<$G35+$J35),IF(BN$6<=($G35+$J35-$M35),$I35*$K35*$P35,$N35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BO$6,BO$6<$G35+$J35),IF(BO$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BP$6,BP$6<$G35+$J35),IF(BP$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BQ$6,BQ$6<$G35+$J35),IF(BQ$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BR$6,BR$6<$G35+$J35),IF(BR$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BS$6,BS$6<$G35+$J35),IF(BS$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BT$6,BT$6<$G35+$J35),IF(BT$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BU$6,BU$6<$G35+$J35),IF(BU$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BV$6,BV$6<$G35+$J35),IF(BV$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BW$6,BW$6<$G35+$J35),IF(BW$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BX$6,BX$6<$G35+$J35),IF(BX$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BY$6,BY$6<$G35+$J35),IF(BY$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BZ$6,BZ$6<$G35+$J35),IF(BZ$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CA$6,CA$6<$G35+$J35),IF(CA$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CB$6,CB$6<$G35+$J35),IF(CB$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CC$6,CC$6<$G35+$J35),IF(CC$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CD$6,CD$6<$G35+$J35),IF(CD$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CE$6,CE$6<$G35+$J35),IF(CE$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CF$6,CF$6<$G35+$J35),IF(CF$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CG$6,CG$6<$G35+$J35),IF(CG$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CH$6,CH$6<$G35+$J35),IF(CH$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CI$6,CI$6<$G35+$J35),IF(CI$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CJ$6,CJ$6<$G35+$J35),IF(CJ$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CK$6,CK$6<$G35+$J35),IF(CK$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CL$6,CL$6<$G35+$J35),IF(CL$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CM$6,CM$6<$G35+$J35),IF(CM$6<=($G35+$J35-$M35),$H35*$P35,$O35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CN$6,CN$6<$G35+$J35),IF(CN$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CO$6,CO$6<$G35+$J35),IF(CO$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CP$6,CP$6<$G35+$J35),IF(CP$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CQ$6,CQ$6<$G35+$J35),IF(CQ$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CR$6,CR$6<$G35+$J35),IF(CR$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CS$6,CS$6<$G35+$J35),IF(CS$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CT$6,CT$6<$G35+$J35),IF(CT$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CU$6,CU$6<$G35+$J35),IF(CU$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CV$6,CV$6<$G35+$J35),IF(CV$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CW$6,CW$6<$G35+$J35),IF(CW$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CX$6,CX$6<$G35+$J35),IF(CX$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CY$6,CY$6<$G35+$J35),IF(CY$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CZ$6,CZ$6<$G35+$J35),IF(CZ$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DA$6,DA$6<$G35+$J35),IF(DA$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DB$6,DB$6<$G35+$J35),IF(DB$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DC$6,DC$6<$G35+$J35),IF(DC$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DD$6,DD$6<$G35+$J35),IF(DD$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DE$6,DE$6<$G35+$J35),IF(DE$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DF$6,DF$6<$G35+$J35),IF(DF$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DG$6,DG$6<$G35+$J35),IF(DG$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DH$6,DH$6<$G35+$J35),IF(DH$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DI$6,DI$6<$G35+$J35),IF(DI$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DJ$6,DJ$6<$G35+$J35),IF(DJ$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DK$6,DK$6<$G35+$J35),IF(DK$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DL$6,DL$6<$G35+$J35),IF(DL$6<=($G35+$J35-$M35),$I35*$P35,$N35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialHigh PerfonstructionHPNC PROJECTHPNC PROJECTARCHETYPE - HPNC PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A36,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A36,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"High Performance New Construction"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A36,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - HPNC PROJECT"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A36,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A36,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A36,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":33.723799999999997},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A36,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":105555.49},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A36,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":14},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A36,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.54},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A36,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.54},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A36,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A36,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A36,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G36<=Q$6,Q$6<$G36+$J36),IF(Q$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=R$6,R$6<$G36+$J36),IF(R$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=S$6,S$6<$G36+$J36),IF(S$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=T$6,T$6<$G36+$J36),IF(T$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=U$6,U$6<$G36+$J36),IF(U$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=V$6,V$6<$G36+$J36),IF(V$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=W$6,W$6<$G36+$J36),IF(W$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=X$6,X$6<$G36+$J36),IF(X$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=Y$6,Y$6<$G36+$J36),IF(Y$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=Z$6,Z$6<$G36+$J36),IF(Z$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AA$6,AA$6<$G36+$J36),IF(AA$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AB$6,AB$6<$G36+$J36),IF(AB$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AC$6,AC$6<$G36+$J36),IF(AC$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AD$6,AD$6<$G36+$J36),IF(AD$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AE$6,AE$6<$G36+$J36),IF(AE$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AF$6,AF$6<$G36+$J36),IF(AF$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AG$6,AG$6<$G36+$J36),IF(AG$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AH$6,AH$6<$G36+$J36),IF(AH$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AI$6,AI$6<$G36+$J36),IF(AI$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AJ$6,AJ$6<$G36+$J36),IF(AJ$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AK$6,AK$6<$G36+$J36),IF(AK$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AL$6,AL$6<$G36+$J36),IF(AL$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AM$6,AM$6<$G36+$J36),IF(AM$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AN$6,AN$6<$G36+$J36),IF(AN$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AO$6,AO$6<$G36+$J36),IF(AO$6<=($G36+$J36-$M36),$H36*$L36*$P36,$O36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AP$6,AP$6<$G36+$J36),IF(AP$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AQ$6,AQ$6<$G36+$J36),IF(AQ$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AR$6,AR$6<$G36+$J36),IF(AR$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AS$6,AS$6<$G36+$J36),IF(AS$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AT$6,AT$6<$G36+$J36),IF(AT$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AU$6,AU$6<$G36+$J36),IF(AU$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AV$6,AV$6<$G36+$J36),IF(AV$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AW$6,AW$6<$G36+$J36),IF(AW$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AX$6,AX$6<$G36+$J36),IF(AX$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AY$6,AY$6<$G36+$J36),IF(AY$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AZ$6,AZ$6<$G36+$J36),IF(AZ$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BA$6,BA$6<$G36+$J36),IF(BA$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BB$6,BB$6<$G36+$J36),IF(BB$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BC$6,BC$6<$G36+$J36),IF(BC$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BD$6,BD$6<$G36+$J36),IF(BD$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BE$6,BE$6<$G36+$J36),IF(BE$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BF$6,BF$6<$G36+$J36),IF(BF$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BG$6,BG$6<$G36+$J36),IF(BG$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BH$6,BH$6<$G36+$J36),IF(BH$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BI$6,BI$6<$G36+$J36),IF(BI$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BJ$6,BJ$6<$G36+$J36),IF(BJ$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BK$6,BK$6<$G36+$J36),IF(BK$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BL$6,BL$6<$G36+$J36),IF(BL$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BM$6,BM$6<$G36+$J36),IF(BM$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BN$6,BN$6<$G36+$J36),IF(BN$6<=($G36+$J36-$M36),$I36*$K36*$P36,$N36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BO$6,BO$6<$G36+$J36),IF(BO$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BP$6,BP$6<$G36+$J36),IF(BP$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BQ$6,BQ$6<$G36+$J36),IF(BQ$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BR$6,BR$6<$G36+$J36),IF(BR$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BS$6,BS$6<$G36+$J36),IF(BS$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BT$6,BT$6<$G36+$J36),IF(BT$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BU$6,BU$6<$G36+$J36),IF(BU$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BV$6,BV$6<$G36+$J36),IF(BV$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BW$6,BW$6<$G36+$J36),IF(BW$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BX$6,BX$6<$G36+$J36),IF(BX$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BY$6,BY$6<$G36+$J36),IF(BY$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BZ$6,BZ$6<$G36+$J36),IF(BZ$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CA$6,CA$6<$G36+$J36),IF(CA$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CB$6,CB$6<$G36+$J36),IF(CB$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CC$6,CC$6<$G36+$J36),IF(CC$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CD$6,CD$6<$G36+$J36),IF(CD$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CE$6,CE$6<$G36+$J36),IF(CE$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CF$6,CF$6<$G36+$J36),IF(CF$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CG$6,CG$6<$G36+$J36),IF(CG$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CH$6,CH$6<$G36+$J36),IF(CH$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CI$6,CI$6<$G36+$J36),IF(CI$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CJ$6,CJ$6<$G36+$J36),IF(CJ$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CK$6,CK$6<$G36+$J36),IF(CK$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CL$6,CL$6<$G36+$J36),IF(CL$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CM$6,CM$6<$G36+$J36),IF(CM$6<=($G36+$J36-$M36),$H36*$P36,$O36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CN$6,CN$6<$G36+$J36),IF(CN$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CO$6,CO$6<$G36+$J36),IF(CO$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CP$6,CP$6<$G36+$J36),IF(CP$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CQ$6,CQ$6<$G36+$J36),IF(CQ$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CR$6,CR$6<$G36+$J36),IF(CR$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CS$6,CS$6<$G36+$J36),IF(CS$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CT$6,CT$6<$G36+$J36),IF(CT$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CU$6,CU$6<$G36+$J36),IF(CU$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CV$6,CV$6<$G36+$J36),IF(CV$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CW$6,CW$6<$G36+$J36),IF(CW$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CX$6,CX$6<$G36+$J36),IF(CX$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CY$6,CY$6<$G36+$J36),IF(CY$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CZ$6,CZ$6<$G36+$J36),IF(CZ$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DA$6,DA$6<$G36+$J36),IF(DA$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DB$6,DB$6<$G36+$J36),IF(DB$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DC$6,DC$6<$G36+$J36),IF(DC$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DD$6,DD$6<$G36+$J36),IF(DD$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DE$6,DE$6<$G36+$J36),IF(DE$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DF$6,DF$6<$G36+$J36),IF(DF$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DG$6,DG$6<$G36+$J36),IF(DG$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DH$6,DH$6<$G36+$J36),IF(DH$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DI$6,DI$6<$G36+$J36),IF(DI$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DJ$6,DJ$6<$G36+$J36),IF(DJ$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DK$6,DK$6<$G36+$J36),IF(DK$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DL$6,DL$6<$G36+$J36),IF(DL$6<=($G36+$J36-$M36),$I36*$P36,$N36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingPast ParticipantPast ParticipantARCHETYPE - PAST PARTICIPANTBUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A37,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A37,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A37,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - PAST PARTICIPANT"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A37,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A37,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A37,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.16},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A37,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1126.5999999999999},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A37,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A37,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A37,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A37,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A37,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A37,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G37<=Q$6,Q$6<$G37+$J37),IF(Q$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=R$6,R$6<$G37+$J37),IF(R$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=S$6,S$6<$G37+$J37),IF(S$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=T$6,T$6<$G37+$J37),IF(T$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=U$6,U$6<$G37+$J37),IF(U$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=V$6,V$6<$G37+$J37),IF(V$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=W$6,W$6<$G37+$J37),IF(W$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=X$6,X$6<$G37+$J37),IF(X$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=Y$6,Y$6<$G37+$J37),IF(Y$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=Z$6,Z$6<$G37+$J37),IF(Z$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AA$6,AA$6<$G37+$J37),IF(AA$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AB$6,AB$6<$G37+$J37),IF(AB$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AC$6,AC$6<$G37+$J37),IF(AC$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AD$6,AD$6<$G37+$J37),IF(AD$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AE$6,AE$6<$G37+$J37),IF(AE$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AF$6,AF$6<$G37+$J37),IF(AF$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AG$6,AG$6<$G37+$J37),IF(AG$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AH$6,AH$6<$G37+$J37),IF(AH$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AI$6,AI$6<$G37+$J37),IF(AI$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AJ$6,AJ$6<$G37+$J37),IF(AJ$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AK$6,AK$6<$G37+$J37),IF(AK$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AL$6,AL$6<$G37+$J37),IF(AL$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AM$6,AM$6<$G37+$J37),IF(AM$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AN$6,AN$6<$G37+$J37),IF(AN$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AO$6,AO$6<$G37+$J37),IF(AO$6<=($G37+$J37-$M37),$H37*$L37*$P37,$O37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AP$6,AP$6<$G37+$J37),IF(AP$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AQ$6,AQ$6<$G37+$J37),IF(AQ$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AR$6,AR$6<$G37+$J37),IF(AR$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AS$6,AS$6<$G37+$J37),IF(AS$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AT$6,AT$6<$G37+$J37),IF(AT$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AU$6,AU$6<$G37+$J37),IF(AU$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AV$6,AV$6<$G37+$J37),IF(AV$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AW$6,AW$6<$G37+$J37),IF(AW$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AX$6,AX$6<$G37+$J37),IF(AX$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AY$6,AY$6<$G37+$J37),IF(AY$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AZ$6,AZ$6<$G37+$J37),IF(AZ$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BA$6,BA$6<$G37+$J37),IF(BA$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BB$6,BB$6<$G37+$J37),IF(BB$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BC$6,BC$6<$G37+$J37),IF(BC$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BD$6,BD$6<$G37+$J37),IF(BD$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BE$6,BE$6<$G37+$J37),IF(BE$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BF$6,BF$6<$G37+$J37),IF(BF$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BG$6,BG$6<$G37+$J37),IF(BG$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BH$6,BH$6<$G37+$J37),IF(BH$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BI$6,BI$6<$G37+$J37),IF(BI$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BJ$6,BJ$6<$G37+$J37),IF(BJ$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BK$6,BK$6<$G37+$J37),IF(BK$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BL$6,BL$6<$G37+$J37),IF(BL$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BM$6,BM$6<$G37+$J37),IF(BM$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BN$6,BN$6<$G37+$J37),IF(BN$6<=($G37+$J37-$M37),$I37*$K37*$P37,$N37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BO$6,BO$6<$G37+$J37),IF(BO$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BP$6,BP$6<$G37+$J37),IF(BP$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BQ$6,BQ$6<$G37+$J37),IF(BQ$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BR$6,BR$6<$G37+$J37),IF(BR$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BS$6,BS$6<$G37+$J37),IF(BS$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BT$6,BT$6<$G37+$J37),IF(BT$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BU$6,BU$6<$G37+$J37),IF(BU$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BV$6,BV$6<$G37+$J37),IF(BV$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BW$6,BW$6<$G37+$J37),IF(BW$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BX$6,BX$6<$G37+$J37),IF(BX$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BY$6,BY$6<$G37+$J37),IF(BY$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BZ$6,BZ$6<$G37+$J37),IF(BZ$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CA$6,CA$6<$G37+$J37),IF(CA$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CB$6,CB$6<$G37+$J37),IF(CB$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CC$6,CC$6<$G37+$J37),IF(CC$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CD$6,CD$6<$G37+$J37),IF(CD$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CE$6,CE$6<$G37+$J37),IF(CE$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CF$6,CF$6<$G37+$J37),IF(CF$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CG$6,CG$6<$G37+$J37),IF(CG$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CH$6,CH$6<$G37+$J37),IF(CH$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CI$6,CI$6<$G37+$J37),IF(CI$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CJ$6,CJ$6<$G37+$J37),IF(CJ$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CK$6,CK$6<$G37+$J37),IF(CK$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CL$6,CL$6<$G37+$J37),IF(CL$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CM$6,CM$6<$G37+$J37),IF(CM$6<=($G37+$J37-$M37),$H37*$P37,$O37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CN$6,CN$6<$G37+$J37),IF(CN$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CO$6,CO$6<$G37+$J37),IF(CO$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CP$6,CP$6<$G37+$J37),IF(CP$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CQ$6,CQ$6<$G37+$J37),IF(CQ$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CR$6,CR$6<$G37+$J37),IF(CR$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CS$6,CS$6<$G37+$J37),IF(CS$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CT$6,CT$6<$G37+$J37),IF(CT$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CU$6,CU$6<$G37+$J37),IF(CU$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CV$6,CV$6<$G37+$J37),IF(CV$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CW$6,CW$6<$G37+$J37),IF(CW$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CX$6,CX$6<$G37+$J37),IF(CX$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CY$6,CY$6<$G37+$J37),IF(CY$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CZ$6,CZ$6<$G37+$J37),IF(CZ$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DA$6,DA$6<$G37+$J37),IF(DA$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DB$6,DB$6<$G37+$J37),IF(DB$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DC$6,DC$6<$G37+$J37),IF(DC$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DD$6,DD$6<$G37+$J37),IF(DD$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DE$6,DE$6<$G37+$J37),IF(DE$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DF$6,DF$6<$G37+$J37),IF(DF$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DG$6,DG$6<$G37+$J37),IF(DG$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DH$6,DH$6<$G37+$J37),IF(DH$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DI$6,DI$6<$G37+$J37),IF(DI$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DJ$6,DJ$6<$G37+$J37),IF(DJ$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DK$6,DK$6<$G37+$J37),IF(DK$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DL$6,DL$6<$G37+$J37),IF(DL$6<=($G37+$J37-$M37),$I37*$P37,$N37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingNew Participant GS >w Participant GS >50ARCHETYPE - NEW PARTICIPANT GS >50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A38,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A38,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A38,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - NEW PARTICIPANT GS >50"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A38,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A38,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A38,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.96},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A38,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6759.3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A38,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A38,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A38,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A38,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A38,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A38,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G38<=Q$6,Q$6<$G38+$J38),IF(Q$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=R$6,R$6<$G38+$J38),IF(R$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=S$6,S$6<$G38+$J38),IF(S$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=T$6,T$6<$G38+$J38),IF(T$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=U$6,U$6<$G38+$J38),IF(U$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=V$6,V$6<$G38+$J38),IF(V$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=W$6,W$6<$G38+$J38),IF(W$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=X$6,X$6<$G38+$J38),IF(X$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=Y$6,Y$6<$G38+$J38),IF(Y$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=Z$6,Z$6<$G38+$J38),IF(Z$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AA$6,AA$6<$G38+$J38),IF(AA$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AB$6,AB$6<$G38+$J38),IF(AB$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AC$6,AC$6<$G38+$J38),IF(AC$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AD$6,AD$6<$G38+$J38),IF(AD$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AE$6,AE$6<$G38+$J38),IF(AE$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AF$6,AF$6<$G38+$J38),IF(AF$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AG$6,AG$6<$G38+$J38),IF(AG$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AH$6,AH$6<$G38+$J38),IF(AH$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AI$6,AI$6<$G38+$J38),IF(AI$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AJ$6,AJ$6<$G38+$J38),IF(AJ$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AK$6,AK$6<$G38+$J38),IF(AK$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AL$6,AL$6<$G38+$J38),IF(AL$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AM$6,AM$6<$G38+$J38),IF(AM$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AN$6,AN$6<$G38+$J38),IF(AN$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AO$6,AO$6<$G38+$J38),IF(AO$6<=($G38+$J38-$M38),$H38*$L38*$P38,$O38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AP$6,AP$6<$G38+$J38),IF(AP$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AQ$6,AQ$6<$G38+$J38),IF(AQ$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AR$6,AR$6<$G38+$J38),IF(AR$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AS$6,AS$6<$G38+$J38),IF(AS$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AT$6,AT$6<$G38+$J38),IF(AT$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AU$6,AU$6<$G38+$J38),IF(AU$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AV$6,AV$6<$G38+$J38),IF(AV$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AW$6,AW$6<$G38+$J38),IF(AW$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AX$6,AX$6<$G38+$J38),IF(AX$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AY$6,AY$6<$G38+$J38),IF(AY$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AZ$6,AZ$6<$G38+$J38),IF(AZ$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BA$6,BA$6<$G38+$J38),IF(BA$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BB$6,BB$6<$G38+$J38),IF(BB$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BC$6,BC$6<$G38+$J38),IF(BC$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BD$6,BD$6<$G38+$J38),IF(BD$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BE$6,BE$6<$G38+$J38),IF(BE$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BF$6,BF$6<$G38+$J38),IF(BF$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BG$6,BG$6<$G38+$J38),IF(BG$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BH$6,BH$6<$G38+$J38),IF(BH$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BI$6,BI$6<$G38+$J38),IF(BI$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BJ$6,BJ$6<$G38+$J38),IF(BJ$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BK$6,BK$6<$G38+$J38),IF(BK$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BL$6,BL$6<$G38+$J38),IF(BL$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BM$6,BM$6<$G38+$J38),IF(BM$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BN$6,BN$6<$G38+$J38),IF(BN$6<=($G38+$J38-$M38),$I38*$K38*$P38,$N38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BO$6,BO$6<$G38+$J38),IF(BO$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BP$6,BP$6<$G38+$J38),IF(BP$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BQ$6,BQ$6<$G38+$J38),IF(BQ$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BR$6,BR$6<$G38+$J38),IF(BR$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BS$6,BS$6<$G38+$J38),IF(BS$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BT$6,BT$6<$G38+$J38),IF(BT$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BU$6,BU$6<$G38+$J38),IF(BU$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BV$6,BV$6<$G38+$J38),IF(BV$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BW$6,BW$6<$G38+$J38),IF(BW$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BX$6,BX$6<$G38+$J38),IF(BX$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BY$6,BY$6<$G38+$J38),IF(BY$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BZ$6,BZ$6<$G38+$J38),IF(BZ$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CA$6,CA$6<$G38+$J38),IF(CA$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CB$6,CB$6<$G38+$J38),IF(CB$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CC$6,CC$6<$G38+$J38),IF(CC$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CD$6,CD$6<$G38+$J38),IF(CD$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CE$6,CE$6<$G38+$J38),IF(CE$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CF$6,CF$6<$G38+$J38),IF(CF$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CG$6,CG$6<$G38+$J38),IF(CG$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CH$6,CH$6<$G38+$J38),IF(CH$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CI$6,CI$6<$G38+$J38),IF(CI$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CJ$6,CJ$6<$G38+$J38),IF(CJ$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CK$6,CK$6<$G38+$J38),IF(CK$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CL$6,CL$6<$G38+$J38),IF(CL$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CM$6,CM$6<$G38+$J38),IF(CM$6<=($G38+$J38-$M38),$H38*$P38,$O38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CN$6,CN$6<$G38+$J38),IF(CN$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CO$6,CO$6<$G38+$J38),IF(CO$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CP$6,CP$6<$G38+$J38),IF(CP$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CQ$6,CQ$6<$G38+$J38),IF(CQ$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CR$6,CR$6<$G38+$J38),IF(CR$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CS$6,CS$6<$G38+$J38),IF(CS$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CT$6,CT$6<$G38+$J38),IF(CT$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CU$6,CU$6<$G38+$J38),IF(CU$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CV$6,CV$6<$G38+$J38),IF(CV$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CW$6,CW$6<$G38+$J38),IF(CW$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CX$6,CX$6<$G38+$J38),IF(CX$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CY$6,CY$6<$G38+$J38),IF(CY$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CZ$6,CZ$6<$G38+$J38),IF(CZ$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DA$6,DA$6<$G38+$J38),IF(DA$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DB$6,DB$6<$G38+$J38),IF(DB$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DC$6,DC$6<$G38+$J38),IF(DC$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DD$6,DD$6<$G38+$J38),IF(DD$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DE$6,DE$6<$G38+$J38),IF(DE$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DF$6,DF$6<$G38+$J38),IF(DF$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DG$6,DG$6<$G38+$J38),IF(DG$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DH$6,DH$6<$G38+$J38),IF(DH$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DI$6,DI$6<$G38+$J38),IF(DI$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DJ$6,DJ$6<$G38+$J38),IF(DJ$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DK$6,DK$6<$G38+$J38),IF(DK$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DL$6,DL$6<$G38+$J38),IF(DL$6<=($G38+$J38-$M38),$I38*$P38,$N38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingNew Participant GS <w Participant GS <50ARCHETYPE - NEW PARTICIPANT GS <50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A39,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A39,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A39,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - NEW PARTICIPANT GS <50"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A39,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A39,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A39,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.64},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A39,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4506.2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A39,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A39,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A39,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A39,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A39,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A39,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G39<=Q$6,Q$6<$G39+$J39),IF(Q$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=R$6,R$6<$G39+$J39),IF(R$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=S$6,S$6<$G39+$J39),IF(S$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=T$6,T$6<$G39+$J39),IF(T$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=U$6,U$6<$G39+$J39),IF(U$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=V$6,V$6<$G39+$J39),IF(V$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=W$6,W$6<$G39+$J39),IF(W$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=X$6,X$6<$G39+$J39),IF(X$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=Y$6,Y$6<$G39+$J39),IF(Y$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=Z$6,Z$6<$G39+$J39),IF(Z$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AA$6,AA$6<$G39+$J39),IF(AA$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AB$6,AB$6<$G39+$J39),IF(AB$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AC$6,AC$6<$G39+$J39),IF(AC$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AD$6,AD$6<$G39+$J39),IF(AD$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AE$6,AE$6<$G39+$J39),IF(AE$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AF$6,AF$6<$G39+$J39),IF(AF$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AG$6,AG$6<$G39+$J39),IF(AG$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AH$6,AH$6<$G39+$J39),IF(AH$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AI$6,AI$6<$G39+$J39),IF(AI$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AJ$6,AJ$6<$G39+$J39),IF(AJ$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AK$6,AK$6<$G39+$J39),IF(AK$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AL$6,AL$6<$G39+$J39),IF(AL$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AM$6,AM$6<$G39+$J39),IF(AM$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AN$6,AN$6<$G39+$J39),IF(AN$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AO$6,AO$6<$G39+$J39),IF(AO$6<=($G39+$J39-$M39),$H39*$L39*$P39,$O39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AP$6,AP$6<$G39+$J39),IF(AP$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AQ$6,AQ$6<$G39+$J39),IF(AQ$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AR$6,AR$6<$G39+$J39),IF(AR$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AS$6,AS$6<$G39+$J39),IF(AS$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AT$6,AT$6<$G39+$J39),IF(AT$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AU$6,AU$6<$G39+$J39),IF(AU$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AV$6,AV$6<$G39+$J39),IF(AV$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AW$6,AW$6<$G39+$J39),IF(AW$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AX$6,AX$6<$G39+$J39),IF(AX$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AY$6,AY$6<$G39+$J39),IF(AY$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AZ$6,AZ$6<$G39+$J39),IF(AZ$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BA$6,BA$6<$G39+$J39),IF(BA$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BB$6,BB$6<$G39+$J39),IF(BB$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BC$6,BC$6<$G39+$J39),IF(BC$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BD$6,BD$6<$G39+$J39),IF(BD$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BE$6,BE$6<$G39+$J39),IF(BE$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BF$6,BF$6<$G39+$J39),IF(BF$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BG$6,BG$6<$G39+$J39),IF(BG$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BH$6,BH$6<$G39+$J39),IF(BH$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BI$6,BI$6<$G39+$J39),IF(BI$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BJ$6,BJ$6<$G39+$J39),IF(BJ$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BK$6,BK$6<$G39+$J39),IF(BK$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BL$6,BL$6<$G39+$J39),IF(BL$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BM$6,BM$6<$G39+$J39),IF(BM$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BN$6,BN$6<$G39+$J39),IF(BN$6<=($G39+$J39-$M39),$I39*$K39*$P39,$N39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BO$6,BO$6<$G39+$J39),IF(BO$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BP$6,BP$6<$G39+$J39),IF(BP$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BQ$6,BQ$6<$G39+$J39),IF(BQ$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BR$6,BR$6<$G39+$J39),IF(BR$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BS$6,BS$6<$G39+$J39),IF(BS$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BT$6,BT$6<$G39+$J39),IF(BT$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BU$6,BU$6<$G39+$J39),IF(BU$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BV$6,BV$6<$G39+$J39),IF(BV$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BW$6,BW$6<$G39+$J39),IF(BW$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BX$6,BX$6<$G39+$J39),IF(BX$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BY$6,BY$6<$G39+$J39),IF(BY$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BZ$6,BZ$6<$G39+$J39),IF(BZ$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CA$6,CA$6<$G39+$J39),IF(CA$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CB$6,CB$6<$G39+$J39),IF(CB$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CC$6,CC$6<$G39+$J39),IF(CC$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CD$6,CD$6<$G39+$J39),IF(CD$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CE$6,CE$6<$G39+$J39),IF(CE$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CF$6,CF$6<$G39+$J39),IF(CF$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CG$6,CG$6<$G39+$J39),IF(CG$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CH$6,CH$6<$G39+$J39),IF(CH$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CI$6,CI$6<$G39+$J39),IF(CI$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CJ$6,CJ$6<$G39+$J39),IF(CJ$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CK$6,CK$6<$G39+$J39),IF(CK$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CL$6,CL$6<$G39+$J39),IF(CL$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CM$6,CM$6<$G39+$J39),IF(CM$6<=($G39+$J39-$M39),$H39*$P39,$O39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CN$6,CN$6<$G39+$J39),IF(CN$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CO$6,CO$6<$G39+$J39),IF(CO$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CP$6,CP$6<$G39+$J39),IF(CP$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CQ$6,CQ$6<$G39+$J39),IF(CQ$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CR$6,CR$6<$G39+$J39),IF(CR$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CS$6,CS$6<$G39+$J39),IF(CS$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CT$6,CT$6<$G39+$J39),IF(CT$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CU$6,CU$6<$G39+$J39),IF(CU$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CV$6,CV$6<$G39+$J39),IF(CV$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CW$6,CW$6<$G39+$J39),IF(CW$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CX$6,CX$6<$G39+$J39),IF(CX$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CY$6,CY$6<$G39+$J39),IF(CY$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CZ$6,CZ$6<$G39+$J39),IF(CZ$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DA$6,DA$6<$G39+$J39),IF(DA$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DB$6,DB$6<$G39+$J39),IF(DB$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DC$6,DC$6<$G39+$J39),IF(DC$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DD$6,DD$6<$G39+$J39),IF(DD$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DE$6,DE$6<$G39+$J39),IF(DE$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DF$6,DF$6<$G39+$J39),IF(DF$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DG$6,DG$6<$G39+$J39),IF(DG$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DH$6,DH$6<$G39+$J39),IF(DH$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DI$6,DI$6<$G39+$J39),IF(DI$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DJ$6,DJ$6<$G39+$J39),IF(DJ$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DK$6,DK$6<$G39+$J39),IF(DK$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DL$6,DL$6<$G39+$J39),IF(DL$6<=($G39+$J39-$M39),$I39*$P39,$N39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A40,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A40,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Refrigeration"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A40,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Motor Size ≥ 1/20 hp to < 1/10 hp"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A40,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A40,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A40,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.13994516393610576},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A40,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1129.9920069374998},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A40,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A40,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A40,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.69199999999999995},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A40,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A40,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A40,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G40<=Q$6,Q$6<$G40+$J40),IF(Q$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=R$6,R$6<$G40+$J40),IF(R$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=S$6,S$6<$G40+$J40),IF(S$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=T$6,T$6<$G40+$J40),IF(T$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=U$6,U$6<$G40+$J40),IF(U$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=V$6,V$6<$G40+$J40),IF(V$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=W$6,W$6<$G40+$J40),IF(W$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=X$6,X$6<$G40+$J40),IF(X$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=Y$6,Y$6<$G40+$J40),IF(Y$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=Z$6,Z$6<$G40+$J40),IF(Z$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AA$6,AA$6<$G40+$J40),IF(AA$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AB$6,AB$6<$G40+$J40),IF(AB$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AC$6,AC$6<$G40+$J40),IF(AC$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AD$6,AD$6<$G40+$J40),IF(AD$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AE$6,AE$6<$G40+$J40),IF(AE$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AF$6,AF$6<$G40+$J40),IF(AF$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AG$6,AG$6<$G40+$J40),IF(AG$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AH$6,AH$6<$G40+$J40),IF(AH$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AI$6,AI$6<$G40+$J40),IF(AI$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AJ$6,AJ$6<$G40+$J40),IF(AJ$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AK$6,AK$6<$G40+$J40),IF(AK$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AL$6,AL$6<$G40+$J40),IF(AL$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AM$6,AM$6<$G40+$J40),IF(AM$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AN$6,AN$6<$G40+$J40),IF(AN$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AO$6,AO$6<$G40+$J40),IF(AO$6<=($G40+$J40-$M40),$H40*$L40*$P40,$O40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AP$6,AP$6<$G40+$J40),IF(AP$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AQ$6,AQ$6<$G40+$J40),IF(AQ$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AR$6,AR$6<$G40+$J40),IF(AR$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AS$6,AS$6<$G40+$J40),IF(AS$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AT$6,AT$6<$G40+$J40),IF(AT$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AU$6,AU$6<$G40+$J40),IF(AU$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AV$6,AV$6<$G40+$J40),IF(AV$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AW$6,AW$6<$G40+$J40),IF(AW$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AX$6,AX$6<$G40+$J40),IF(AX$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AY$6,AY$6<$G40+$J40),IF(AY$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AZ$6,AZ$6<$G40+$J40),IF(AZ$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BA$6,BA$6<$G40+$J40),IF(BA$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BB$6,BB$6<$G40+$J40),IF(BB$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BC$6,BC$6<$G40+$J40),IF(BC$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BD$6,BD$6<$G40+$J40),IF(BD$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BE$6,BE$6<$G40+$J40),IF(BE$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BF$6,BF$6<$G40+$J40),IF(BF$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BG$6,BG$6<$G40+$J40),IF(BG$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BH$6,BH$6<$G40+$J40),IF(BH$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BI$6,BI$6<$G40+$J40),IF(BI$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BJ$6,BJ$6<$G40+$J40),IF(BJ$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BK$6,BK$6<$G40+$J40),IF(BK$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BL$6,BL$6<$G40+$J40),IF(BL$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BM$6,BM$6<$G40+$J40),IF(BM$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BN$6,BN$6<$G40+$J40),IF(BN$6<=($G40+$J40-$M40),$I40*$K40*$P40,$N40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BO$6,BO$6<$G40+$J40),IF(BO$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BP$6,BP$6<$G40+$J40),IF(BP$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BQ$6,BQ$6<$G40+$J40),IF(BQ$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BR$6,BR$6<$G40+$J40),IF(BR$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BS$6,BS$6<$G40+$J40),IF(BS$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BT$6,BT$6<$G40+$J40),IF(BT$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BU$6,BU$6<$G40+$J40),IF(BU$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BV$6,BV$6<$G40+$J40),IF(BV$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BW$6,BW$6<$G40+$J40),IF(BW$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BX$6,BX$6<$G40+$J40),IF(BX$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BY$6,BY$6<$G40+$J40),IF(BY$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BZ$6,BZ$6<$G40+$J40),IF(BZ$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CA$6,CA$6<$G40+$J40),IF(CA$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CB$6,CB$6<$G40+$J40),IF(CB$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CC$6,CC$6<$G40+$J40),IF(CC$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CD$6,CD$6<$G40+$J40),IF(CD$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CE$6,CE$6<$G40+$J40),IF(CE$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CF$6,CF$6<$G40+$J40),IF(CF$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CG$6,CG$6<$G40+$J40),IF(CG$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CH$6,CH$6<$G40+$J40),IF(CH$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CI$6,CI$6<$G40+$J40),IF(CI$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CJ$6,CJ$6<$G40+$J40),IF(CJ$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CK$6,CK$6<$G40+$J40),IF(CK$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CL$6,CL$6<$G40+$J40),IF(CL$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CM$6,CM$6<$G40+$J40),IF(CM$6<=($G40+$J40-$M40),$H40*$P40,$O40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CN$6,CN$6<$G40+$J40),IF(CN$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CO$6,CO$6<$G40+$J40),IF(CO$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CP$6,CP$6<$G40+$J40),IF(CP$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CQ$6,CQ$6<$G40+$J40),IF(CQ$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CR$6,CR$6<$G40+$J40),IF(CR$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CS$6,CS$6<$G40+$J40),IF(CS$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CT$6,CT$6<$G40+$J40),IF(CT$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CU$6,CU$6<$G40+$J40),IF(CU$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CV$6,CV$6<$G40+$J40),IF(CV$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CW$6,CW$6<$G40+$J40),IF(CW$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CX$6,CX$6<$G40+$J40),IF(CX$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CY$6,CY$6<$G40+$J40),IF(CY$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CZ$6,CZ$6<$G40+$J40),IF(CZ$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DA$6,DA$6<$G40+$J40),IF(DA$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DB$6,DB$6<$G40+$J40),IF(DB$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DC$6,DC$6<$G40+$J40),IF(DC$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DD$6,DD$6<$G40+$J40),IF(DD$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DE$6,DE$6<$G40+$J40),IF(DE$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DF$6,DF$6<$G40+$J40),IF(DF$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DG$6,DG$6<$G40+$J40),IF(DG$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DH$6,DH$6<$G40+$J40),IF(DH$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DI$6,DI$6<$G40+$J40),IF(DI$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DJ$6,DJ$6<$G40+$J40),IF(DJ$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DK$6,DK$6<$G40+$J40),IF(DK$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DL$6,DL$6<$G40+$J40),IF(DL$6<=($G40+$J40-$M40),$I40*$P40,$N40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A41,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A41,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Refrigeration"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A41,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Motor Size ≥ 1/20 hp to < 1/10 hp"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A41,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A41,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A41,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.13994516393610576},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A41,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1129.9920069374998},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A41,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A41,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A41,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.69199999999999995},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A41,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A41,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A41,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G41<=Q$6,Q$6<$G41+$J41),IF(Q$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=R$6,R$6<$G41+$J41),IF(R$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=S$6,S$6<$G41+$J41),IF(S$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=T$6,T$6<$G41+$J41),IF(T$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=U$6,U$6<$G41+$J41),IF(U$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=V$6,V$6<$G41+$J41),IF(V$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=W$6,W$6<$G41+$J41),IF(W$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=X$6,X$6<$G41+$J41),IF(X$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=Y$6,Y$6<$G41+$J41),IF(Y$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=Z$6,Z$6<$G41+$J41),IF(Z$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AA$6,AA$6<$G41+$J41),IF(AA$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AB$6,AB$6<$G41+$J41),IF(AB$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AC$6,AC$6<$G41+$J41),IF(AC$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AD$6,AD$6<$G41+$J41),IF(AD$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AE$6,AE$6<$G41+$J41),IF(AE$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AF$6,AF$6<$G41+$J41),IF(AF$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AG$6,AG$6<$G41+$J41),IF(AG$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AH$6,AH$6<$G41+$J41),IF(AH$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AI$6,AI$6<$G41+$J41),IF(AI$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AJ$6,AJ$6<$G41+$J41),IF(AJ$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AK$6,AK$6<$G41+$J41),IF(AK$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AL$6,AL$6<$G41+$J41),IF(AL$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AM$6,AM$6<$G41+$J41),IF(AM$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AN$6,AN$6<$G41+$J41),IF(AN$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AO$6,AO$6<$G41+$J41),IF(AO$6<=($G41+$J41-$M41),$H41*$L41*$P41,$O41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AP$6,AP$6<$G41+$J41),IF(AP$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AQ$6,AQ$6<$G41+$J41),IF(AQ$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AR$6,AR$6<$G41+$J41),IF(AR$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AS$6,AS$6<$G41+$J41),IF(AS$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AT$6,AT$6<$G41+$J41),IF(AT$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AU$6,AU$6<$G41+$J41),IF(AU$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AV$6,AV$6<$G41+$J41),IF(AV$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AW$6,AW$6<$G41+$J41),IF(AW$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AX$6,AX$6<$G41+$J41),IF(AX$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AY$6,AY$6<$G41+$J41),IF(AY$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AZ$6,AZ$6<$G41+$J41),IF(AZ$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BA$6,BA$6<$G41+$J41),IF(BA$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BB$6,BB$6<$G41+$J41),IF(BB$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BC$6,BC$6<$G41+$J41),IF(BC$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BD$6,BD$6<$G41+$J41),IF(BD$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BE$6,BE$6<$G41+$J41),IF(BE$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BF$6,BF$6<$G41+$J41),IF(BF$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BG$6,BG$6<$G41+$J41),IF(BG$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BH$6,BH$6<$G41+$J41),IF(BH$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BI$6,BI$6<$G41+$J41),IF(BI$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BJ$6,BJ$6<$G41+$J41),IF(BJ$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BK$6,BK$6<$G41+$J41),IF(BK$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BL$6,BL$6<$G41+$J41),IF(BL$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BM$6,BM$6<$G41+$J41),IF(BM$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BN$6,BN$6<$G41+$J41),IF(BN$6<=($G41+$J41-$M41),$I41*$K41*$P41,$N41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BO$6,BO$6<$G41+$J41),IF(BO$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BP$6,BP$6<$G41+$J41),IF(BP$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BQ$6,BQ$6<$G41+$J41),IF(BQ$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BR$6,BR$6<$G41+$J41),IF(BR$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BS$6,BS$6<$G41+$J41),IF(BS$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BT$6,BT$6<$G41+$J41),IF(BT$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BU$6,BU$6<$G41+$J41),IF(BU$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BV$6,BV$6<$G41+$J41),IF(BV$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BW$6,BW$6<$G41+$J41),IF(BW$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BX$6,BX$6<$G41+$J41),IF(BX$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BY$6,BY$6<$G41+$J41),IF(BY$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BZ$6,BZ$6<$G41+$J41),IF(BZ$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CA$6,CA$6<$G41+$J41),IF(CA$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CB$6,CB$6<$G41+$J41),IF(CB$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CC$6,CC$6<$G41+$J41),IF(CC$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CD$6,CD$6<$G41+$J41),IF(CD$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CE$6,CE$6<$G41+$J41),IF(CE$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CF$6,CF$6<$G41+$J41),IF(CF$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CG$6,CG$6<$G41+$J41),IF(CG$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CH$6,CH$6<$G41+$J41),IF(CH$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CI$6,CI$6<$G41+$J41),IF(CI$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CJ$6,CJ$6<$G41+$J41),IF(CJ$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CK$6,CK$6<$G41+$J41),IF(CK$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CL$6,CL$6<$G41+$J41),IF(CL$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CM$6,CM$6<$G41+$J41),IF(CM$6<=($G41+$J41-$M41),$H41*$P41,$O41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CN$6,CN$6<$G41+$J41),IF(CN$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CO$6,CO$6<$G41+$J41),IF(CO$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CP$6,CP$6<$G41+$J41),IF(CP$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CQ$6,CQ$6<$G41+$J41),IF(CQ$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CR$6,CR$6<$G41+$J41),IF(CR$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CS$6,CS$6<$G41+$J41),IF(CS$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CT$6,CT$6<$G41+$J41),IF(CT$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CU$6,CU$6<$G41+$J41),IF(CU$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CV$6,CV$6<$G41+$J41),IF(CV$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CW$6,CW$6<$G41+$J41),IF(CW$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CX$6,CX$6<$G41+$J41),IF(CX$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CY$6,CY$6<$G41+$J41),IF(CY$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CZ$6,CZ$6<$G41+$J41),IF(CZ$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DA$6,DA$6<$G41+$J41),IF(DA$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DB$6,DB$6<$G41+$J41),IF(DB$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DC$6,DC$6<$G41+$J41),IF(DC$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DD$6,DD$6<$G41+$J41),IF(DD$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DE$6,DE$6<$G41+$J41),IF(DE$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DF$6,DF$6<$G41+$J41),IF(DF$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DG$6,DG$6<$G41+$J41),IF(DG$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DH$6,DH$6<$G41+$J41),IF(DH$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DI$6,DI$6<$G41+$J41),IF(DI$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DJ$6,DJ$6<$G41+$J41),IF(DJ$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DK$6,DK$6<$G41+$J41),IF(DK$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DL$6,DL$6<$G41+$J41),IF(DL$6<=($G41+$J41-$M41),$I41*$P41,$N41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A42,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A42,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Refrigeration"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A42,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Motor Size ≥ 1/20 hp to < 1/10 hp"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A42,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A42,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A42,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2.1203812717591784E-2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A42,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":171.21091014204546},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A42,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A42,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A42,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.69199999999999995},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A42,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A42,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A42,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G42<=Q$6,Q$6<$G42+$J42),IF(Q$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=R$6,R$6<$G42+$J42),IF(R$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=S$6,S$6<$G42+$J42),IF(S$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=T$6,T$6<$G42+$J42),IF(T$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=U$6,U$6<$G42+$J42),IF(U$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=V$6,V$6<$G42+$J42),IF(V$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=W$6,W$6<$G42+$J42),IF(W$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=X$6,X$6<$G42+$J42),IF(X$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=Y$6,Y$6<$G42+$J42),IF(Y$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=Z$6,Z$6<$G42+$J42),IF(Z$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AA$6,AA$6<$G42+$J42),IF(AA$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AB$6,AB$6<$G42+$J42),IF(AB$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AC$6,AC$6<$G42+$J42),IF(AC$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AD$6,AD$6<$G42+$J42),IF(AD$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AE$6,AE$6<$G42+$J42),IF(AE$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AF$6,AF$6<$G42+$J42),IF(AF$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AG$6,AG$6<$G42+$J42),IF(AG$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AH$6,AH$6<$G42+$J42),IF(AH$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AI$6,AI$6<$G42+$J42),IF(AI$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AJ$6,AJ$6<$G42+$J42),IF(AJ$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AK$6,AK$6<$G42+$J42),IF(AK$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AL$6,AL$6<$G42+$J42),IF(AL$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AM$6,AM$6<$G42+$J42),IF(AM$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AN$6,AN$6<$G42+$J42),IF(AN$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AO$6,AO$6<$G42+$J42),IF(AO$6<=($G42+$J42-$M42),$H42*$L42*$P42,$O42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AP$6,AP$6<$G42+$J42),IF(AP$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AQ$6,AQ$6<$G42+$J42),IF(AQ$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AR$6,AR$6<$G42+$J42),IF(AR$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AS$6,AS$6<$G42+$J42),IF(AS$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AT$6,AT$6<$G42+$J42),IF(AT$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AU$6,AU$6<$G42+$J42),IF(AU$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AV$6,AV$6<$G42+$J42),IF(AV$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AW$6,AW$6<$G42+$J42),IF(AW$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AX$6,AX$6<$G42+$J42),IF(AX$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AY$6,AY$6<$G42+$J42),IF(AY$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AZ$6,AZ$6<$G42+$J42),IF(AZ$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BA$6,BA$6<$G42+$J42),IF(BA$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BB$6,BB$6<$G42+$J42),IF(BB$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BC$6,BC$6<$G42+$J42),IF(BC$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BD$6,BD$6<$G42+$J42),IF(BD$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BE$6,BE$6<$G42+$J42),IF(BE$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BF$6,BF$6<$G42+$J42),IF(BF$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BG$6,BG$6<$G42+$J42),IF(BG$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BH$6,BH$6<$G42+$J42),IF(BH$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BI$6,BI$6<$G42+$J42),IF(BI$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BJ$6,BJ$6<$G42+$J42),IF(BJ$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BK$6,BK$6<$G42+$J42),IF(BK$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BL$6,BL$6<$G42+$J42),IF(BL$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BM$6,BM$6<$G42+$J42),IF(BM$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BN$6,BN$6<$G42+$J42),IF(BN$6<=($G42+$J42-$M42),$I42*$K42*$P42,$N42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BO$6,BO$6<$G42+$J42),IF(BO$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BP$6,BP$6<$G42+$J42),IF(BP$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BQ$6,BQ$6<$G42+$J42),IF(BQ$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BR$6,BR$6<$G42+$J42),IF(BR$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BS$6,BS$6<$G42+$J42),IF(BS$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BT$6,BT$6<$G42+$J42),IF(BT$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BU$6,BU$6<$G42+$J42),IF(BU$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BV$6,BV$6<$G42+$J42),IF(BV$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BW$6,BW$6<$G42+$J42),IF(BW$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BX$6,BX$6<$G42+$J42),IF(BX$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BY$6,BY$6<$G42+$J42),IF(BY$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BZ$6,BZ$6<$G42+$J42),IF(BZ$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CA$6,CA$6<$G42+$J42),IF(CA$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CB$6,CB$6<$G42+$J42),IF(CB$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CC$6,CC$6<$G42+$J42),IF(CC$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CD$6,CD$6<$G42+$J42),IF(CD$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CE$6,CE$6<$G42+$J42),IF(CE$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CF$6,CF$6<$G42+$J42),IF(CF$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CG$6,CG$6<$G42+$J42),IF(CG$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CH$6,CH$6<$G42+$J42),IF(CH$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CI$6,CI$6<$G42+$J42),IF(CI$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CJ$6,CJ$6<$G42+$J42),IF(CJ$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CK$6,CK$6<$G42+$J42),IF(CK$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CL$6,CL$6<$G42+$J42),IF(CL$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CM$6,CM$6<$G42+$J42),IF(CM$6<=($G42+$J42-$M42),$H42*$P42,$O42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CN$6,CN$6<$G42+$J42),IF(CN$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CO$6,CO$6<$G42+$J42),IF(CO$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CP$6,CP$6<$G42+$J42),IF(CP$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CQ$6,CQ$6<$G42+$J42),IF(CQ$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CR$6,CR$6<$G42+$J42),IF(CR$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CS$6,CS$6<$G42+$J42),IF(CS$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CT$6,CT$6<$G42+$J42),IF(CT$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CU$6,CU$6<$G42+$J42),IF(CU$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CV$6,CV$6<$G42+$J42),IF(CV$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CW$6,CW$6<$G42+$J42),IF(CW$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CX$6,CX$6<$G42+$J42),IF(CX$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CY$6,CY$6<$G42+$J42),IF(CY$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CZ$6,CZ$6<$G42+$J42),IF(CZ$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DA$6,DA$6<$G42+$J42),IF(DA$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DB$6,DB$6<$G42+$J42),IF(DB$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DC$6,DC$6<$G42+$J42),IF(DC$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DD$6,DD$6<$G42+$J42),IF(DD$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DE$6,DE$6<$G42+$J42),IF(DE$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DF$6,DF$6<$G42+$J42),IF(DF$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DG$6,DG$6<$G42+$J42),IF(DG$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DH$6,DH$6<$G42+$J42),IF(DH$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DI$6,DI$6<$G42+$J42),IF(DI$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DJ$6,DJ$6<$G42+$J42),IF(DJ$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DK$6,DK$6<$G42+$J42),IF(DK$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DL$6,DL$6<$G42+$J42),IF(DL$6<=($G42+$J42-$M42),$I42*$P42,$N42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A43,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A43,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Refrigeration"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A43,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Motor Size ≥ 1/10 hp to ≤ 1 hp"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A43,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A43,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A43,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.3994516393610581},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A43,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11299.920069375003},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A43,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A43,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A43,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.69199999999999995},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A43,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A43,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A43,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G43<=Q$6,Q$6<$G43+$J43),IF(Q$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=R$6,R$6<$G43+$J43),IF(R$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=S$6,S$6<$G43+$J43),IF(S$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=T$6,T$6<$G43+$J43),IF(T$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=U$6,U$6<$G43+$J43),IF(U$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=V$6,V$6<$G43+$J43),IF(V$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=W$6,W$6<$G43+$J43),IF(W$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=X$6,X$6<$G43+$J43),IF(X$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=Y$6,Y$6<$G43+$J43),IF(Y$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=Z$6,Z$6<$G43+$J43),IF(Z$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AA$6,AA$6<$G43+$J43),IF(AA$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AB$6,AB$6<$G43+$J43),IF(AB$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AC$6,AC$6<$G43+$J43),IF(AC$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AD$6,AD$6<$G43+$J43),IF(AD$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AE$6,AE$6<$G43+$J43),IF(AE$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AF$6,AF$6<$G43+$J43),IF(AF$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AG$6,AG$6<$G43+$J43),IF(AG$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AH$6,AH$6<$G43+$J43),IF(AH$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AI$6,AI$6<$G43+$J43),IF(AI$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AJ$6,AJ$6<$G43+$J43),IF(AJ$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AK$6,AK$6<$G43+$J43),IF(AK$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AL$6,AL$6<$G43+$J43),IF(AL$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AM$6,AM$6<$G43+$J43),IF(AM$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AN$6,AN$6<$G43+$J43),IF(AN$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AO$6,AO$6<$G43+$J43),IF(AO$6<=($G43+$J43-$M43),$H43*$L43*$P43,$O43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AP$6,AP$6<$G43+$J43),IF(AP$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AQ$6,AQ$6<$G43+$J43),IF(AQ$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AR$6,AR$6<$G43+$J43),IF(AR$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AS$6,AS$6<$G43+$J43),IF(AS$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AT$6,AT$6<$G43+$J43),IF(AT$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AU$6,AU$6<$G43+$J43),IF(AU$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AV$6,AV$6<$G43+$J43),IF(AV$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AW$6,AW$6<$G43+$J43),IF(AW$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AX$6,AX$6<$G43+$J43),IF(AX$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AY$6,AY$6<$G43+$J43),IF(AY$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AZ$6,AZ$6<$G43+$J43),IF(AZ$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BA$6,BA$6<$G43+$J43),IF(BA$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BB$6,BB$6<$G43+$J43),IF(BB$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BC$6,BC$6<$G43+$J43),IF(BC$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BD$6,BD$6<$G43+$J43),IF(BD$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BE$6,BE$6<$G43+$J43),IF(BE$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BF$6,BF$6<$G43+$J43),IF(BF$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BG$6,BG$6<$G43+$J43),IF(BG$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BH$6,BH$6<$G43+$J43),IF(BH$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BI$6,BI$6<$G43+$J43),IF(BI$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BJ$6,BJ$6<$G43+$J43),IF(BJ$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BK$6,BK$6<$G43+$J43),IF(BK$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BL$6,BL$6<$G43+$J43),IF(BL$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BM$6,BM$6<$G43+$J43),IF(BM$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BN$6,BN$6<$G43+$J43),IF(BN$6<=($G43+$J43-$M43),$I43*$K43*$P43,$N43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BO$6,BO$6<$G43+$J43),IF(BO$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BP$6,BP$6<$G43+$J43),IF(BP$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BQ$6,BQ$6<$G43+$J43),IF(BQ$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BR$6,BR$6<$G43+$J43),IF(BR$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BS$6,BS$6<$G43+$J43),IF(BS$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BT$6,BT$6<$G43+$J43),IF(BT$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BU$6,BU$6<$G43+$J43),IF(BU$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BV$6,BV$6<$G43+$J43),IF(BV$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BW$6,BW$6<$G43+$J43),IF(BW$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BX$6,BX$6<$G43+$J43),IF(BX$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BY$6,BY$6<$G43+$J43),IF(BY$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BZ$6,BZ$6<$G43+$J43),IF(BZ$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CA$6,CA$6<$G43+$J43),IF(CA$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CB$6,CB$6<$G43+$J43),IF(CB$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CC$6,CC$6<$G43+$J43),IF(CC$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CD$6,CD$6<$G43+$J43),IF(CD$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CE$6,CE$6<$G43+$J43),IF(CE$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CF$6,CF$6<$G43+$J43),IF(CF$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CG$6,CG$6<$G43+$J43),IF(CG$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CH$6,CH$6<$G43+$J43),IF(CH$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CI$6,CI$6<$G43+$J43),IF(CI$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CJ$6,CJ$6<$G43+$J43),IF(CJ$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CK$6,CK$6<$G43+$J43),IF(CK$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CL$6,CL$6<$G43+$J43),IF(CL$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CM$6,CM$6<$G43+$J43),IF(CM$6<=($G43+$J43-$M43),$H43*$P43,$O43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CN$6,CN$6<$G43+$J43),IF(CN$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CO$6,CO$6<$G43+$J43),IF(CO$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CP$6,CP$6<$G43+$J43),IF(CP$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CQ$6,CQ$6<$G43+$J43),IF(CQ$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CR$6,CR$6<$G43+$J43),IF(CR$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CS$6,CS$6<$G43+$J43),IF(CS$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CT$6,CT$6<$G43+$J43),IF(CT$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CU$6,CU$6<$G43+$J43),IF(CU$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CV$6,CV$6<$G43+$J43),IF(CV$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CW$6,CW$6<$G43+$J43),IF(CW$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CX$6,CX$6<$G43+$J43),IF(CX$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CY$6,CY$6<$G43+$J43),IF(CY$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CZ$6,CZ$6<$G43+$J43),IF(CZ$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DA$6,DA$6<$G43+$J43),IF(DA$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DB$6,DB$6<$G43+$J43),IF(DB$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DC$6,DC$6<$G43+$J43),IF(DC$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DD$6,DD$6<$G43+$J43),IF(DD$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DE$6,DE$6<$G43+$J43),IF(DE$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DF$6,DF$6<$G43+$J43),IF(DF$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DG$6,DG$6<$G43+$J43),IF(DG$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DH$6,DH$6<$G43+$J43),IF(DH$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DI$6,DI$6<$G43+$J43),IF(DI$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DJ$6,DJ$6<$G43+$J43),IF(DJ$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DK$6,DK$6<$G43+$J43),IF(DK$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DL$6,DL$6<$G43+$J43),IF(DL$6<=($G43+$J43-$M43),$I43*$P43,$N43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A44,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A44,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Refrigeration"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A44,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Motor Size ≥ 1/10 hp to ≤ 1 hp"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A44,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A44,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A44,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.212038127175918},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A44,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1712.1091014204558},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A44,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A44,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A44,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.69199999999999995},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A44,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A44,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A44,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G44<=Q$6,Q$6<$G44+$J44),IF(Q$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=R$6,R$6<$G44+$J44),IF(R$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=S$6,S$6<$G44+$J44),IF(S$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=T$6,T$6<$G44+$J44),IF(T$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=U$6,U$6<$G44+$J44),IF(U$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=V$6,V$6<$G44+$J44),IF(V$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=W$6,W$6<$G44+$J44),IF(W$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=X$6,X$6<$G44+$J44),IF(X$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=Y$6,Y$6<$G44+$J44),IF(Y$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=Z$6,Z$6<$G44+$J44),IF(Z$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AA$6,AA$6<$G44+$J44),IF(AA$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AB$6,AB$6<$G44+$J44),IF(AB$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AC$6,AC$6<$G44+$J44),IF(AC$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AD$6,AD$6<$G44+$J44),IF(AD$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AE$6,AE$6<$G44+$J44),IF(AE$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AF$6,AF$6<$G44+$J44),IF(AF$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AG$6,AG$6<$G44+$J44),IF(AG$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AH$6,AH$6<$G44+$J44),IF(AH$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AI$6,AI$6<$G44+$J44),IF(AI$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AJ$6,AJ$6<$G44+$J44),IF(AJ$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AK$6,AK$6<$G44+$J44),IF(AK$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AL$6,AL$6<$G44+$J44),IF(AL$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AM$6,AM$6<$G44+$J44),IF(AM$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AN$6,AN$6<$G44+$J44),IF(AN$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AO$6,AO$6<$G44+$J44),IF(AO$6<=($G44+$J44-$M44),$H44*$L44*$P44,$O44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AP$6,AP$6<$G44+$J44),IF(AP$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AQ$6,AQ$6<$G44+$J44),IF(AQ$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AR$6,AR$6<$G44+$J44),IF(AR$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AS$6,AS$6<$G44+$J44),IF(AS$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AT$6,AT$6<$G44+$J44),IF(AT$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AU$6,AU$6<$G44+$J44),IF(AU$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AV$6,AV$6<$G44+$J44),IF(AV$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AW$6,AW$6<$G44+$J44),IF(AW$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AX$6,AX$6<$G44+$J44),IF(AX$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AY$6,AY$6<$G44+$J44),IF(AY$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AZ$6,AZ$6<$G44+$J44),IF(AZ$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BA$6,BA$6<$G44+$J44),IF(BA$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BB$6,BB$6<$G44+$J44),IF(BB$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BC$6,BC$6<$G44+$J44),IF(BC$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BD$6,BD$6<$G44+$J44),IF(BD$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BE$6,BE$6<$G44+$J44),IF(BE$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BF$6,BF$6<$G44+$J44),IF(BF$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BG$6,BG$6<$G44+$J44),IF(BG$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BH$6,BH$6<$G44+$J44),IF(BH$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BI$6,BI$6<$G44+$J44),IF(BI$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BJ$6,BJ$6<$G44+$J44),IF(BJ$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BK$6,BK$6<$G44+$J44),IF(BK$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BL$6,BL$6<$G44+$J44),IF(BL$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BM$6,BM$6<$G44+$J44),IF(BM$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BN$6,BN$6<$G44+$J44),IF(BN$6<=($G44+$J44-$M44),$I44*$K44*$P44,$N44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BO$6,BO$6<$G44+$J44),IF(BO$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BP$6,BP$6<$G44+$J44),IF(BP$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BQ$6,BQ$6<$G44+$J44),IF(BQ$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BR$6,BR$6<$G44+$J44),IF(BR$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BS$6,BS$6<$G44+$J44),IF(BS$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BT$6,BT$6<$G44+$J44),IF(BT$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BU$6,BU$6<$G44+$J44),IF(BU$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BV$6,BV$6<$G44+$J44),IF(BV$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BW$6,BW$6<$G44+$J44),IF(BW$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BX$6,BX$6<$G44+$J44),IF(BX$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BY$6,BY$6<$G44+$J44),IF(BY$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BZ$6,BZ$6<$G44+$J44),IF(BZ$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CA$6,CA$6<$G44+$J44),IF(CA$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CB$6,CB$6<$G44+$J44),IF(CB$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CC$6,CC$6<$G44+$J44),IF(CC$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CD$6,CD$6<$G44+$J44),IF(CD$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CE$6,CE$6<$G44+$J44),IF(CE$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CF$6,CF$6<$G44+$J44),IF(CF$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CG$6,CG$6<$G44+$J44),IF(CG$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CH$6,CH$6<$G44+$J44),IF(CH$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CI$6,CI$6<$G44+$J44),IF(CI$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CJ$6,CJ$6<$G44+$J44),IF(CJ$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CK$6,CK$6<$G44+$J44),IF(CK$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CL$6,CL$6<$G44+$J44),IF(CL$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CM$6,CM$6<$G44+$J44),IF(CM$6<=($G44+$J44-$M44),$H44*$P44,$O44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CN$6,CN$6<$G44+$J44),IF(CN$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CO$6,CO$6<$G44+$J44),IF(CO$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CP$6,CP$6<$G44+$J44),IF(CP$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CQ$6,CQ$6<$G44+$J44),IF(CQ$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CR$6,CR$6<$G44+$J44),IF(CR$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CS$6,CS$6<$G44+$J44),IF(CS$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CT$6,CT$6<$G44+$J44),IF(CT$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CU$6,CU$6<$G44+$J44),IF(CU$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CV$6,CV$6<$G44+$J44),IF(CV$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CW$6,CW$6<$G44+$J44),IF(CW$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CX$6,CX$6<$G44+$J44),IF(CX$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CY$6,CY$6<$G44+$J44),IF(CY$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CZ$6,CZ$6<$G44+$J44),IF(CZ$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DA$6,DA$6<$G44+$J44),IF(DA$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DB$6,DB$6<$G44+$J44),IF(DB$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DC$6,DC$6<$G44+$J44),IF(DC$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DD$6,DD$6<$G44+$J44),IF(DD$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DE$6,DE$6<$G44+$J44),IF(DE$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DF$6,DF$6<$G44+$J44),IF(DF$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DG$6,DG$6<$G44+$J44),IF(DG$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DH$6,DH$6<$G44+$J44),IF(DH$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DI$6,DI$6<$G44+$J44),IF(DI$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DJ$6,DJ$6<$G44+$J44),IF(DJ$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DK$6,DK$6<$G44+$J44),IF(DK$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DL$6,DL$6<$G44+$J44),IF(DL$6<=($G44+$J44-$M44),$I44*$P44,$N44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size > 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A45,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A45,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Refrigeration"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A45,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Motor Size > 1 hp"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A45,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A45,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A45,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.42407625435183599},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A45,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3424.2182028409115},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A45,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A45,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A45,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.69199999999999995},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A45,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A45,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A45,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G45<=Q$6,Q$6<$G45+$J45),IF(Q$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=R$6,R$6<$G45+$J45),IF(R$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=S$6,S$6<$G45+$J45),IF(S$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=T$6,T$6<$G45+$J45),IF(T$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=U$6,U$6<$G45+$J45),IF(U$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=V$6,V$6<$G45+$J45),IF(V$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=W$6,W$6<$G45+$J45),IF(W$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=X$6,X$6<$G45+$J45),IF(X$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=Y$6,Y$6<$G45+$J45),IF(Y$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=Z$6,Z$6<$G45+$J45),IF(Z$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AA$6,AA$6<$G45+$J45),IF(AA$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AB$6,AB$6<$G45+$J45),IF(AB$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AC$6,AC$6<$G45+$J45),IF(AC$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AD$6,AD$6<$G45+$J45),IF(AD$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AE$6,AE$6<$G45+$J45),IF(AE$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AF$6,AF$6<$G45+$J45),IF(AF$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AG$6,AG$6<$G45+$J45),IF(AG$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AH$6,AH$6<$G45+$J45),IF(AH$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AI$6,AI$6<$G45+$J45),IF(AI$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AJ$6,AJ$6<$G45+$J45),IF(AJ$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AK$6,AK$6<$G45+$J45),IF(AK$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AL$6,AL$6<$G45+$J45),IF(AL$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AM$6,AM$6<$G45+$J45),IF(AM$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AN$6,AN$6<$G45+$J45),IF(AN$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AO$6,AO$6<$G45+$J45),IF(AO$6<=($G45+$J45-$M45),$H45*$L45*$P45,$O45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AP$6,AP$6<$G45+$J45),IF(AP$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AQ$6,AQ$6<$G45+$J45),IF(AQ$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AR$6,AR$6<$G45+$J45),IF(AR$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AS$6,AS$6<$G45+$J45),IF(AS$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AT$6,AT$6<$G45+$J45),IF(AT$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AU$6,AU$6<$G45+$J45),IF(AU$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AV$6,AV$6<$G45+$J45),IF(AV$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AW$6,AW$6<$G45+$J45),IF(AW$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AX$6,AX$6<$G45+$J45),IF(AX$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AY$6,AY$6<$G45+$J45),IF(AY$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AZ$6,AZ$6<$G45+$J45),IF(AZ$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BA$6,BA$6<$G45+$J45),IF(BA$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BB$6,BB$6<$G45+$J45),IF(BB$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BC$6,BC$6<$G45+$J45),IF(BC$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BD$6,BD$6<$G45+$J45),IF(BD$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BE$6,BE$6<$G45+$J45),IF(BE$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BF$6,BF$6<$G45+$J45),IF(BF$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BG$6,BG$6<$G45+$J45),IF(BG$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BH$6,BH$6<$G45+$J45),IF(BH$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BI$6,BI$6<$G45+$J45),IF(BI$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BJ$6,BJ$6<$G45+$J45),IF(BJ$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BK$6,BK$6<$G45+$J45),IF(BK$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BL$6,BL$6<$G45+$J45),IF(BL$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BM$6,BM$6<$G45+$J45),IF(BM$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BN$6,BN$6<$G45+$J45),IF(BN$6<=($G45+$J45-$M45),$I45*$K45*$P45,$N45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BO$6,BO$6<$G45+$J45),IF(BO$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BP$6,BP$6<$G45+$J45),IF(BP$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BQ$6,BQ$6<$G45+$J45),IF(BQ$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BR$6,BR$6<$G45+$J45),IF(BR$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BS$6,BS$6<$G45+$J45),IF(BS$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BT$6,BT$6<$G45+$J45),IF(BT$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BU$6,BU$6<$G45+$J45),IF(BU$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BV$6,BV$6<$G45+$J45),IF(BV$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BW$6,BW$6<$G45+$J45),IF(BW$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BX$6,BX$6<$G45+$J45),IF(BX$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BY$6,BY$6<$G45+$J45),IF(BY$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BZ$6,BZ$6<$G45+$J45),IF(BZ$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CA$6,CA$6<$G45+$J45),IF(CA$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CB$6,CB$6<$G45+$J45),IF(CB$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CC$6,CC$6<$G45+$J45),IF(CC$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CD$6,CD$6<$G45+$J45),IF(CD$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CE$6,CE$6<$G45+$J45),IF(CE$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CF$6,CF$6<$G45+$J45),IF(CF$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CG$6,CG$6<$G45+$J45),IF(CG$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CH$6,CH$6<$G45+$J45),IF(CH$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CI$6,CI$6<$G45+$J45),IF(CI$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CJ$6,CJ$6<$G45+$J45),IF(CJ$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CK$6,CK$6<$G45+$J45),IF(CK$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CL$6,CL$6<$G45+$J45),IF(CL$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CM$6,CM$6<$G45+$J45),IF(CM$6<=($G45+$J45-$M45),$H45*$P45,$O45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CN$6,CN$6<$G45+$J45),IF(CN$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CO$6,CO$6<$G45+$J45),IF(CO$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CP$6,CP$6<$G45+$J45),IF(CP$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CQ$6,CQ$6<$G45+$J45),IF(CQ$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CR$6,CR$6<$G45+$J45),IF(CR$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CS$6,CS$6<$G45+$J45),IF(CS$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CT$6,CT$6<$G45+$J45),IF(CT$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CU$6,CU$6<$G45+$J45),IF(CU$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CV$6,CV$6<$G45+$J45),IF(CV$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CW$6,CW$6<$G45+$J45),IF(CW$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CX$6,CX$6<$G45+$J45),IF(CX$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CY$6,CY$6<$G45+$J45),IF(CY$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CZ$6,CZ$6<$G45+$J45),IF(CZ$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DA$6,DA$6<$G45+$J45),IF(DA$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DB$6,DB$6<$G45+$J45),IF(DB$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DC$6,DC$6<$G45+$J45),IF(DC$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DD$6,DD$6<$G45+$J45),IF(DD$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DE$6,DE$6<$G45+$J45),IF(DE$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DF$6,DF$6<$G45+$J45),IF(DF$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DG$6,DG$6<$G45+$J45),IF(DG$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DH$6,DH$6<$G45+$J45),IF(DH$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DI$6,DI$6<$G45+$J45),IF(DI$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DJ$6,DJ$6<$G45+$J45),IF(DJ$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DK$6,DK$6<$G45+$J45),IF(DK$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DL$6,DL$6<$G45+$J45),IF(DL$6<=($G45+$J45-$M45),$I45*$P45,$N45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialAudit Fundit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A46,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A46,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Audit Funding"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A46,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - AUDIT PROJECT"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A46,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A46,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A46,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":13.21},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A46,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":75853.53},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A46,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A46,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A46,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A46,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A46,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A46,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":9.9999999999999995E-8},{"$f":"IF(AND($G46<=Q$6,Q$6<$G46+$J46),IF(Q$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=R$6,R$6<$G46+$J46),IF(R$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=S$6,S$6<$G46+$J46),IF(S$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4158628081457664E-6},{"$f":"IF(AND($G46<=T$6,T$6<$G46+$J46),IF(T$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4158628081457664E-6},{"$f":"IF(AND($G46<=U$6,U$6<$G46+$J46),IF(U$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4158628081457664E-6},{"$f":"IF(AND($G46<=V$6,V$6<$G46+$J46),IF(V$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4158628081457664E-6},{"$f":"IF(AND($G46<=W$6,W$6<$G46+$J46),IF(W$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=X$6,X$6<$G46+$J46),IF(X$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=Y$6,Y$6<$G46+$J46),IF(Y$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=Z$6,Z$6<$G46+$J46),IF(Z$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AA$6,AA$6<$G46+$J46),IF(AA$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AB$6,AB$6<$G46+$J46),IF(AB$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AC$6,AC$6<$G46+$J46),IF(AC$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AD$6,AD$6<$G46+$J46),IF(AD$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AE$6,AE$6<$G46+$J46),IF(AE$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AF$6,AF$6<$G46+$J46),IF(AF$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AG$6,AG$6<$G46+$J46),IF(AG$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AH$6,AH$6<$G46+$J46),IF(AH$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AI$6,AI$6<$G46+$J46),IF(AI$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AJ$6,AJ$6<$G46+$J46),IF(AJ$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AK$6,AK$6<$G46+$J46),IF(AK$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AL$6,AL$6<$G46+$J46),IF(AL$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AM$6,AM$6<$G46+$J46),IF(AM$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AN$6,AN$6<$G46+$J46),IF(AN$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AO$6,AO$6<$G46+$J46),IF(AO$6<=($G46+$J46-$M46),$H46*$L46*$P46,$O46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AP$6,AP$6<$G46+$J46),IF(AP$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AQ$6,AQ$6<$G46+$J46),IF(AQ$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AR$6,AR$6<$G46+$J46),IF(AR$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.1300675241157555E-3},{"$f":"IF(AND($G46<=AS$6,AS$6<$G46+$J46),IF(AS$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.1300675241157555E-3},{"$f":"IF(AND($G46<=AT$6,AT$6<$G46+$J46),IF(AT$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.1300675241157555E-3},{"$f":"IF(AND($G46<=AU$6,AU$6<$G46+$J46),IF(AU$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.1300675241157555E-3},{"$f":"IF(AND($G46<=AV$6,AV$6<$G46+$J46),IF(AV$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AW$6,AW$6<$G46+$J46),IF(AW$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AX$6,AX$6<$G46+$J46),IF(AX$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AY$6,AY$6<$G46+$J46),IF(AY$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AZ$6,AZ$6<$G46+$J46),IF(AZ$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BA$6,BA$6<$G46+$J46),IF(BA$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BB$6,BB$6<$G46+$J46),IF(BB$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BC$6,BC$6<$G46+$J46),IF(BC$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BD$6,BD$6<$G46+$J46),IF(BD$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BE$6,BE$6<$G46+$J46),IF(BE$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BF$6,BF$6<$G46+$J46),IF(BF$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BG$6,BG$6<$G46+$J46),IF(BG$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BH$6,BH$6<$G46+$J46),IF(BH$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BI$6,BI$6<$G46+$J46),IF(BI$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BJ$6,BJ$6<$G46+$J46),IF(BJ$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BK$6,BK$6<$G46+$J46),IF(BK$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BL$6,BL$6<$G46+$J46),IF(BL$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BM$6,BM$6<$G46+$J46),IF(BM$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BN$6,BN$6<$G46+$J46),IF(BN$6<=($G46+$J46-$M46),$I46*$K46*$P46,$N46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BO$6,BO$6<$G46+$J46),IF(BO$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BP$6,BP$6<$G46+$J46),IF(BP$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BQ$6,BQ$6<$G46+$J46),IF(BQ$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4158628081457664E-6},{"$f":"IF(AND($G46<=BR$6,BR$6<$G46+$J46),IF(BR$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4158628081457664E-6},{"$f":"IF(AND($G46<=BS$6,BS$6<$G46+$J46),IF(BS$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4158628081457664E-6},{"$f":"IF(AND($G46<=BT$6,BT$6<$G46+$J46),IF(BT$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4158628081457664E-6},{"$f":"IF(AND($G46<=BU$6,BU$6<$G46+$J46),IF(BU$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BV$6,BV$6<$G46+$J46),IF(BV$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BW$6,BW$6<$G46+$J46),IF(BW$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BX$6,BX$6<$G46+$J46),IF(BX$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BY$6,BY$6<$G46+$J46),IF(BY$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BZ$6,BZ$6<$G46+$J46),IF(BZ$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CA$6,CA$6<$G46+$J46),IF(CA$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CB$6,CB$6<$G46+$J46),IF(CB$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CC$6,CC$6<$G46+$J46),IF(CC$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CD$6,CD$6<$G46+$J46),IF(CD$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CE$6,CE$6<$G46+$J46),IF(CE$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CF$6,CF$6<$G46+$J46),IF(CF$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CG$6,CG$6<$G46+$J46),IF(CG$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CH$6,CH$6<$G46+$J46),IF(CH$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CI$6,CI$6<$G46+$J46),IF(CI$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CJ$6,CJ$6<$G46+$J46),IF(CJ$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CK$6,CK$6<$G46+$J46),IF(CK$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CL$6,CL$6<$G46+$J46),IF(CL$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CM$6,CM$6<$G46+$J46),IF(CM$6<=($G46+$J46-$M46),$H46*$P46,$O46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CN$6,CN$6<$G46+$J46),IF(CN$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CO$6,CO$6<$G46+$J46),IF(CO$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CP$6,CP$6<$G46+$J46),IF(CP$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.1300675241157555E-3},{"$f":"IF(AND($G46<=CQ$6,CQ$6<$G46+$J46),IF(CQ$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.1300675241157555E-3},{"$f":"IF(AND($G46<=CR$6,CR$6<$G46+$J46),IF(CR$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.1300675241157555E-3},{"$f":"IF(AND($G46<=CS$6,CS$6<$G46+$J46),IF(CS$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.1300675241157555E-3},{"$f":"IF(AND($G46<=CT$6,CT$6<$G46+$J46),IF(CT$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CU$6,CU$6<$G46+$J46),IF(CU$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CV$6,CV$6<$G46+$J46),IF(CV$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CW$6,CW$6<$G46+$J46),IF(CW$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CX$6,CX$6<$G46+$J46),IF(CX$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CY$6,CY$6<$G46+$J46),IF(CY$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CZ$6,CZ$6<$G46+$J46),IF(CZ$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DA$6,DA$6<$G46+$J46),IF(DA$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DB$6,DB$6<$G46+$J46),IF(DB$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DC$6,DC$6<$G46+$J46),IF(DC$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DD$6,DD$6<$G46+$J46),IF(DD$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DE$6,DE$6<$G46+$J46),IF(DE$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DF$6,DF$6<$G46+$J46),IF(DF$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DG$6,DG$6<$G46+$J46),IF(DG$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DH$6,DH$6<$G46+$J46),IF(DH$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DI$6,DI$6<$G46+$J46),IF(DI$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DJ$6,DJ$6<$G46+$J46),IF(DJ$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DK$6,DK$6<$G46+$J46),IF(DK$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DL$6,DL$6<$G46+$J46),IF(DL$6<=($G46+$J46-$M46),$I46*$P46,$N46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialAudit Fundit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A47,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A47,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Audit Funding"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A47,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - AUDIT PROJECT"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A47,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A47,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A47,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":13.21},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A47,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":75853.53},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A47,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A47,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A47,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A47,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A47,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A47,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1E-4},{"$f":"IF(AND($G47<=Q$6,Q$6<$G47+$J47),IF(Q$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=R$6,R$6<$G47+$J47),IF(R$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=S$6,S$6<$G47+$J47),IF(S$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=T$6,T$6<$G47+$J47),IF(T$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4158628081457666E-3},{"$f":"IF(AND($G47<=U$6,U$6<$G47+$J47),IF(U$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4158628081457666E-3},{"$f":"IF(AND($G47<=V$6,V$6<$G47+$J47),IF(V$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4158628081457666E-3},{"$f":"IF(AND($G47<=W$6,W$6<$G47+$J47),IF(W$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4158628081457666E-3},{"$f":"IF(AND($G47<=X$6,X$6<$G47+$J47),IF(X$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=Y$6,Y$6<$G47+$J47),IF(Y$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=Z$6,Z$6<$G47+$J47),IF(Z$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AA$6,AA$6<$G47+$J47),IF(AA$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AB$6,AB$6<$G47+$J47),IF(AB$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AC$6,AC$6<$G47+$J47),IF(AC$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AD$6,AD$6<$G47+$J47),IF(AD$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AE$6,AE$6<$G47+$J47),IF(AE$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AF$6,AF$6<$G47+$J47),IF(AF$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AG$6,AG$6<$G47+$J47),IF(AG$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AH$6,AH$6<$G47+$J47),IF(AH$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AI$6,AI$6<$G47+$J47),IF(AI$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AJ$6,AJ$6<$G47+$J47),IF(AJ$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AK$6,AK$6<$G47+$J47),IF(AK$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AL$6,AL$6<$G47+$J47),IF(AL$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AM$6,AM$6<$G47+$J47),IF(AM$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AN$6,AN$6<$G47+$J47),IF(AN$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AO$6,AO$6<$G47+$J47),IF(AO$6<=($G47+$J47-$M47),$H47*$L47*$P47,$O47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AP$6,AP$6<$G47+$J47),IF(AP$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AQ$6,AQ$6<$G47+$J47),IF(AQ$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AR$6,AR$6<$G47+$J47),IF(AR$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AS$6,AS$6<$G47+$J47),IF(AS$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.1300675241157556},{"$f":"IF(AND($G47<=AT$6,AT$6<$G47+$J47),IF(AT$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.1300675241157556},{"$f":"IF(AND($G47<=AU$6,AU$6<$G47+$J47),IF(AU$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.1300675241157556},{"$f":"IF(AND($G47<=AV$6,AV$6<$G47+$J47),IF(AV$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.1300675241157556},{"$f":"IF(AND($G47<=AW$6,AW$6<$G47+$J47),IF(AW$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AX$6,AX$6<$G47+$J47),IF(AX$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AY$6,AY$6<$G47+$J47),IF(AY$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AZ$6,AZ$6<$G47+$J47),IF(AZ$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BA$6,BA$6<$G47+$J47),IF(BA$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BB$6,BB$6<$G47+$J47),IF(BB$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BC$6,BC$6<$G47+$J47),IF(BC$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BD$6,BD$6<$G47+$J47),IF(BD$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BE$6,BE$6<$G47+$J47),IF(BE$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BF$6,BF$6<$G47+$J47),IF(BF$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BG$6,BG$6<$G47+$J47),IF(BG$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BH$6,BH$6<$G47+$J47),IF(BH$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BI$6,BI$6<$G47+$J47),IF(BI$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BJ$6,BJ$6<$G47+$J47),IF(BJ$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BK$6,BK$6<$G47+$J47),IF(BK$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BL$6,BL$6<$G47+$J47),IF(BL$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BM$6,BM$6<$G47+$J47),IF(BM$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BN$6,BN$6<$G47+$J47),IF(BN$6<=($G47+$J47-$M47),$I47*$K47*$P47,$N47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BO$6,BO$6<$G47+$J47),IF(BO$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BP$6,BP$6<$G47+$J47),IF(BP$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BQ$6,BQ$6<$G47+$J47),IF(BQ$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BR$6,BR$6<$G47+$J47),IF(BR$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4158628081457666E-3},{"$f":"IF(AND($G47<=BS$6,BS$6<$G47+$J47),IF(BS$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4158628081457666E-3},{"$f":"IF(AND($G47<=BT$6,BT$6<$G47+$J47),IF(BT$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4158628081457666E-3},{"$f":"IF(AND($G47<=BU$6,BU$6<$G47+$J47),IF(BU$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4158628081457666E-3},{"$f":"IF(AND($G47<=BV$6,BV$6<$G47+$J47),IF(BV$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BW$6,BW$6<$G47+$J47),IF(BW$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BX$6,BX$6<$G47+$J47),IF(BX$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BY$6,BY$6<$G47+$J47),IF(BY$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BZ$6,BZ$6<$G47+$J47),IF(BZ$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CA$6,CA$6<$G47+$J47),IF(CA$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CB$6,CB$6<$G47+$J47),IF(CB$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CC$6,CC$6<$G47+$J47),IF(CC$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CD$6,CD$6<$G47+$J47),IF(CD$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CE$6,CE$6<$G47+$J47),IF(CE$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CF$6,CF$6<$G47+$J47),IF(CF$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CG$6,CG$6<$G47+$J47),IF(CG$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CH$6,CH$6<$G47+$J47),IF(CH$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CI$6,CI$6<$G47+$J47),IF(CI$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CJ$6,CJ$6<$G47+$J47),IF(CJ$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CK$6,CK$6<$G47+$J47),IF(CK$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CL$6,CL$6<$G47+$J47),IF(CL$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CM$6,CM$6<$G47+$J47),IF(CM$6<=($G47+$J47-$M47),$H47*$P47,$O47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CN$6,CN$6<$G47+$J47),IF(CN$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CO$6,CO$6<$G47+$J47),IF(CO$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CP$6,CP$6<$G47+$J47),IF(CP$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CQ$6,CQ$6<$G47+$J47),IF(CQ$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.1300675241157556},{"$f":"IF(AND($G47<=CR$6,CR$6<$G47+$J47),IF(CR$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.1300675241157556},{"$f":"IF(AND($G47<=CS$6,CS$6<$G47+$J47),IF(CS$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.1300675241157556},{"$f":"IF(AND($G47<=CT$6,CT$6<$G47+$J47),IF(CT$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.1300675241157556},{"$f":"IF(AND($G47<=CU$6,CU$6<$G47+$J47),IF(CU$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CV$6,CV$6<$G47+$J47),IF(CV$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CW$6,CW$6<$G47+$J47),IF(CW$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CX$6,CX$6<$G47+$J47),IF(CX$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CY$6,CY$6<$G47+$J47),IF(CY$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CZ$6,CZ$6<$G47+$J47),IF(CZ$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DA$6,DA$6<$G47+$J47),IF(DA$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DB$6,DB$6<$G47+$J47),IF(DB$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DC$6,DC$6<$G47+$J47),IF(DC$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DD$6,DD$6<$G47+$J47),IF(DD$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DE$6,DE$6<$G47+$J47),IF(DE$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DF$6,DF$6<$G47+$J47),IF(DF$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DG$6,DG$6<$G47+$J47),IF(DG$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DH$6,DH$6<$G47+$J47),IF(DH$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DI$6,DI$6<$G47+$J47),IF(DI$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DJ$6,DJ$6<$G47+$J47),IF(DJ$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DK$6,DK$6<$G47+$J47),IF(DK$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DL$6,DL$6<$G47+$J47),IF(DL$6<=($G47+$J47-$M47),$I47*$P47,$N47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialAudit Fundit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A48,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A48,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Audit Funding"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A48,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - AUDIT PROJECT"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A48,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A48,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A48,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":13.21},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A48,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":75853.53},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A48,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A48,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A48,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A48,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A48,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A48,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G48<=Q$6,Q$6<$G48+$J48),IF(Q$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=R$6,R$6<$G48+$J48),IF(R$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=S$6,S$6<$G48+$J48),IF(S$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=T$6,T$6<$G48+$J48),IF(T$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=U$6,U$6<$G48+$J48),IF(U$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=V$6,V$6<$G48+$J48),IF(V$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=W$6,W$6<$G48+$J48),IF(W$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=X$6,X$6<$G48+$J48),IF(X$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=Y$6,Y$6<$G48+$J48),IF(Y$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=Z$6,Z$6<$G48+$J48),IF(Z$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AA$6,AA$6<$G48+$J48),IF(AA$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AB$6,AB$6<$G48+$J48),IF(AB$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AC$6,AC$6<$G48+$J48),IF(AC$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AD$6,AD$6<$G48+$J48),IF(AD$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AE$6,AE$6<$G48+$J48),IF(AE$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AF$6,AF$6<$G48+$J48),IF(AF$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AG$6,AG$6<$G48+$J48),IF(AG$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AH$6,AH$6<$G48+$J48),IF(AH$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AI$6,AI$6<$G48+$J48),IF(AI$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AJ$6,AJ$6<$G48+$J48),IF(AJ$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AK$6,AK$6<$G48+$J48),IF(AK$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AL$6,AL$6<$G48+$J48),IF(AL$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AM$6,AM$6<$G48+$J48),IF(AM$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AN$6,AN$6<$G48+$J48),IF(AN$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AO$6,AO$6<$G48+$J48),IF(AO$6<=($G48+$J48-$M48),$H48*$L48*$P48,$O48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AP$6,AP$6<$G48+$J48),IF(AP$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AQ$6,AQ$6<$G48+$J48),IF(AQ$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AR$6,AR$6<$G48+$J48),IF(AR$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AS$6,AS$6<$G48+$J48),IF(AS$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AT$6,AT$6<$G48+$J48),IF(AT$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AU$6,AU$6<$G48+$J48),IF(AU$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AV$6,AV$6<$G48+$J48),IF(AV$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AW$6,AW$6<$G48+$J48),IF(AW$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AX$6,AX$6<$G48+$J48),IF(AX$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AY$6,AY$6<$G48+$J48),IF(AY$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AZ$6,AZ$6<$G48+$J48),IF(AZ$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BA$6,BA$6<$G48+$J48),IF(BA$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BB$6,BB$6<$G48+$J48),IF(BB$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BC$6,BC$6<$G48+$J48),IF(BC$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BD$6,BD$6<$G48+$J48),IF(BD$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BE$6,BE$6<$G48+$J48),IF(BE$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BF$6,BF$6<$G48+$J48),IF(BF$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BG$6,BG$6<$G48+$J48),IF(BG$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BH$6,BH$6<$G48+$J48),IF(BH$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BI$6,BI$6<$G48+$J48),IF(BI$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BJ$6,BJ$6<$G48+$J48),IF(BJ$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BK$6,BK$6<$G48+$J48),IF(BK$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BL$6,BL$6<$G48+$J48),IF(BL$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BM$6,BM$6<$G48+$J48),IF(BM$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BN$6,BN$6<$G48+$J48),IF(BN$6<=($G48+$J48-$M48),$I48*$K48*$P48,$N48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BO$6,BO$6<$G48+$J48),IF(BO$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BP$6,BP$6<$G48+$J48),IF(BP$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BQ$6,BQ$6<$G48+$J48),IF(BQ$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BR$6,BR$6<$G48+$J48),IF(BR$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BS$6,BS$6<$G48+$J48),IF(BS$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BT$6,BT$6<$G48+$J48),IF(BT$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BU$6,BU$6<$G48+$J48),IF(BU$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BV$6,BV$6<$G48+$J48),IF(BV$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BW$6,BW$6<$G48+$J48),IF(BW$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BX$6,BX$6<$G48+$J48),IF(BX$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BY$6,BY$6<$G48+$J48),IF(BY$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BZ$6,BZ$6<$G48+$J48),IF(BZ$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CA$6,CA$6<$G48+$J48),IF(CA$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CB$6,CB$6<$G48+$J48),IF(CB$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CC$6,CC$6<$G48+$J48),IF(CC$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CD$6,CD$6<$G48+$J48),IF(CD$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CE$6,CE$6<$G48+$J48),IF(CE$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CF$6,CF$6<$G48+$J48),IF(CF$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CG$6,CG$6<$G48+$J48),IF(CG$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CH$6,CH$6<$G48+$J48),IF(CH$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CI$6,CI$6<$G48+$J48),IF(CI$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CJ$6,CJ$6<$G48+$J48),IF(CJ$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CK$6,CK$6<$G48+$J48),IF(CK$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CL$6,CL$6<$G48+$J48),IF(CL$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CM$6,CM$6<$G48+$J48),IF(CM$6<=($G48+$J48-$M48),$H48*$P48,$O48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CN$6,CN$6<$G48+$J48),IF(CN$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CO$6,CO$6<$G48+$J48),IF(CO$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CP$6,CP$6<$G48+$J48),IF(CP$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CQ$6,CQ$6<$G48+$J48),IF(CQ$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CR$6,CR$6<$G48+$J48),IF(CR$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CS$6,CS$6<$G48+$J48),IF(CS$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CT$6,CT$6<$G48+$J48),IF(CT$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CU$6,CU$6<$G48+$J48),IF(CU$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CV$6,CV$6<$G48+$J48),IF(CV$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CW$6,CW$6<$G48+$J48),IF(CW$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CX$6,CX$6<$G48+$J48),IF(CX$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CY$6,CY$6<$G48+$J48),IF(CY$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CZ$6,CZ$6<$G48+$J48),IF(CZ$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DA$6,DA$6<$G48+$J48),IF(DA$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DB$6,DB$6<$G48+$J48),IF(DB$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DC$6,DC$6<$G48+$J48),IF(DC$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DD$6,DD$6<$G48+$J48),IF(DD$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DE$6,DE$6<$G48+$J48),IF(DE$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DF$6,DF$6<$G48+$J48),IF(DF$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DG$6,DG$6<$G48+$J48),IF(DG$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DH$6,DH$6<$G48+$J48),IF(DH$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DI$6,DI$6<$G48+$J48),IF(DI$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DJ$6,DJ$6<$G48+$J48),IF(DJ$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DK$6,DK$6<$G48+$J48),IF(DK$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DL$6,DL$6<$G48+$J48),IF(DL$6<=($G48+$J48-$M48),$I48*$P48,$N48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialAudit Fundit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A49,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A49,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Audit Funding"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A49,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - AUDIT PROJECT"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A49,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A49,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A49,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":13.21},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A49,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":75853.53},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A49,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A49,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A49,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A49,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A49,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A49,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G49<=Q$6,Q$6<$G49+$J49),IF(Q$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=R$6,R$6<$G49+$J49),IF(R$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=S$6,S$6<$G49+$J49),IF(S$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=T$6,T$6<$G49+$J49),IF(T$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=U$6,U$6<$G49+$J49),IF(U$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=V$6,V$6<$G49+$J49),IF(V$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=W$6,W$6<$G49+$J49),IF(W$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=X$6,X$6<$G49+$J49),IF(X$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=Y$6,Y$6<$G49+$J49),IF(Y$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=Z$6,Z$6<$G49+$J49),IF(Z$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AA$6,AA$6<$G49+$J49),IF(AA$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AB$6,AB$6<$G49+$J49),IF(AB$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AC$6,AC$6<$G49+$J49),IF(AC$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AD$6,AD$6<$G49+$J49),IF(AD$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AE$6,AE$6<$G49+$J49),IF(AE$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AF$6,AF$6<$G49+$J49),IF(AF$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AG$6,AG$6<$G49+$J49),IF(AG$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AH$6,AH$6<$G49+$J49),IF(AH$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AI$6,AI$6<$G49+$J49),IF(AI$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AJ$6,AJ$6<$G49+$J49),IF(AJ$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AK$6,AK$6<$G49+$J49),IF(AK$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AL$6,AL$6<$G49+$J49),IF(AL$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AM$6,AM$6<$G49+$J49),IF(AM$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AN$6,AN$6<$G49+$J49),IF(AN$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AO$6,AO$6<$G49+$J49),IF(AO$6<=($G49+$J49-$M49),$H49*$L49*$P49,$O49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AP$6,AP$6<$G49+$J49),IF(AP$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AQ$6,AQ$6<$G49+$J49),IF(AQ$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AR$6,AR$6<$G49+$J49),IF(AR$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AS$6,AS$6<$G49+$J49),IF(AS$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AT$6,AT$6<$G49+$J49),IF(AT$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AU$6,AU$6<$G49+$J49),IF(AU$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AV$6,AV$6<$G49+$J49),IF(AV$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AW$6,AW$6<$G49+$J49),IF(AW$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AX$6,AX$6<$G49+$J49),IF(AX$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AY$6,AY$6<$G49+$J49),IF(AY$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AZ$6,AZ$6<$G49+$J49),IF(AZ$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BA$6,BA$6<$G49+$J49),IF(BA$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BB$6,BB$6<$G49+$J49),IF(BB$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BC$6,BC$6<$G49+$J49),IF(BC$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BD$6,BD$6<$G49+$J49),IF(BD$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BE$6,BE$6<$G49+$J49),IF(BE$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BF$6,BF$6<$G49+$J49),IF(BF$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BG$6,BG$6<$G49+$J49),IF(BG$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BH$6,BH$6<$G49+$J49),IF(BH$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BI$6,BI$6<$G49+$J49),IF(BI$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BJ$6,BJ$6<$G49+$J49),IF(BJ$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BK$6,BK$6<$G49+$J49),IF(BK$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BL$6,BL$6<$G49+$J49),IF(BL$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BM$6,BM$6<$G49+$J49),IF(BM$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BN$6,BN$6<$G49+$J49),IF(BN$6<=($G49+$J49-$M49),$I49*$K49*$P49,$N49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BO$6,BO$6<$G49+$J49),IF(BO$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BP$6,BP$6<$G49+$J49),IF(BP$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BQ$6,BQ$6<$G49+$J49),IF(BQ$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BR$6,BR$6<$G49+$J49),IF(BR$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BS$6,BS$6<$G49+$J49),IF(BS$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BT$6,BT$6<$G49+$J49),IF(BT$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BU$6,BU$6<$G49+$J49),IF(BU$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BV$6,BV$6<$G49+$J49),IF(BV$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BW$6,BW$6<$G49+$J49),IF(BW$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BX$6,BX$6<$G49+$J49),IF(BX$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BY$6,BY$6<$G49+$J49),IF(BY$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BZ$6,BZ$6<$G49+$J49),IF(BZ$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CA$6,CA$6<$G49+$J49),IF(CA$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CB$6,CB$6<$G49+$J49),IF(CB$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CC$6,CC$6<$G49+$J49),IF(CC$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CD$6,CD$6<$G49+$J49),IF(CD$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CE$6,CE$6<$G49+$J49),IF(CE$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CF$6,CF$6<$G49+$J49),IF(CF$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CG$6,CG$6<$G49+$J49),IF(CG$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CH$6,CH$6<$G49+$J49),IF(CH$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CI$6,CI$6<$G49+$J49),IF(CI$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CJ$6,CJ$6<$G49+$J49),IF(CJ$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CK$6,CK$6<$G49+$J49),IF(CK$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CL$6,CL$6<$G49+$J49),IF(CL$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CM$6,CM$6<$G49+$J49),IF(CM$6<=($G49+$J49-$M49),$H49*$P49,$O49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CN$6,CN$6<$G49+$J49),IF(CN$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CO$6,CO$6<$G49+$J49),IF(CO$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CP$6,CP$6<$G49+$J49),IF(CP$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CQ$6,CQ$6<$G49+$J49),IF(CQ$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CR$6,CR$6<$G49+$J49),IF(CR$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CS$6,CS$6<$G49+$J49),IF(CS$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CT$6,CT$6<$G49+$J49),IF(CT$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CU$6,CU$6<$G49+$J49),IF(CU$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CV$6,CV$6<$G49+$J49),IF(CV$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CW$6,CW$6<$G49+$J49),IF(CW$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CX$6,CX$6<$G49+$J49),IF(CX$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CY$6,CY$6<$G49+$J49),IF(CY$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CZ$6,CZ$6<$G49+$J49),IF(CZ$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DA$6,DA$6<$G49+$J49),IF(DA$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DB$6,DB$6<$G49+$J49),IF(DB$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DC$6,DC$6<$G49+$J49),IF(DC$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DD$6,DD$6<$G49+$J49),IF(DD$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DE$6,DE$6<$G49+$J49),IF(DE$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DF$6,DF$6<$G49+$J49),IF(DF$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DG$6,DG$6<$G49+$J49),IF(DG$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DH$6,DH$6<$G49+$J49),IF(DH$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DI$6,DI$6<$G49+$J49),IF(DI$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DJ$6,DJ$6<$G49+$J49),IF(DJ$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DK$6,DK$6<$G49+$J49),IF(DK$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DL$6,DL$6<$G49+$J49),IF(DL$6<=($G49+$J49-$M49),$I49*$P49,$N49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CResidentialCoupon Proon ProgramCOUPONSCOUPONSARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A50,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A50,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupon Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A50,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - COUPONS"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A50,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A50,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A50,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":61},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A50,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1011105},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A50,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A50,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A50,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A50,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A50,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A50,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G50<=Q$6,Q$6<$G50+$J50),IF(Q$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=R$6,R$6<$G50+$J50),IF(R$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=S$6,S$6<$G50+$J50),IF(S$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=T$6,T$6<$G50+$J50),IF(T$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=U$6,U$6<$G50+$J50),IF(U$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=V$6,V$6<$G50+$J50),IF(V$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=W$6,W$6<$G50+$J50),IF(W$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=X$6,X$6<$G50+$J50),IF(X$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=Y$6,Y$6<$G50+$J50),IF(Y$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=Z$6,Z$6<$G50+$J50),IF(Z$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AA$6,AA$6<$G50+$J50),IF(AA$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AB$6,AB$6<$G50+$J50),IF(AB$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AC$6,AC$6<$G50+$J50),IF(AC$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AD$6,AD$6<$G50+$J50),IF(AD$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AE$6,AE$6<$G50+$J50),IF(AE$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AF$6,AF$6<$G50+$J50),IF(AF$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AG$6,AG$6<$G50+$J50),IF(AG$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AH$6,AH$6<$G50+$J50),IF(AH$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AI$6,AI$6<$G50+$J50),IF(AI$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AJ$6,AJ$6<$G50+$J50),IF(AJ$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AK$6,AK$6<$G50+$J50),IF(AK$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AL$6,AL$6<$G50+$J50),IF(AL$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AM$6,AM$6<$G50+$J50),IF(AM$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AN$6,AN$6<$G50+$J50),IF(AN$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AO$6,AO$6<$G50+$J50),IF(AO$6<=($G50+$J50-$M50),$H50*$L50*$P50,$O50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AP$6,AP$6<$G50+$J50),IF(AP$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AQ$6,AQ$6<$G50+$J50),IF(AQ$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AR$6,AR$6<$G50+$J50),IF(AR$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AS$6,AS$6<$G50+$J50),IF(AS$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AT$6,AT$6<$G50+$J50),IF(AT$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AU$6,AU$6<$G50+$J50),IF(AU$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AV$6,AV$6<$G50+$J50),IF(AV$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AW$6,AW$6<$G50+$J50),IF(AW$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AX$6,AX$6<$G50+$J50),IF(AX$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AY$6,AY$6<$G50+$J50),IF(AY$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AZ$6,AZ$6<$G50+$J50),IF(AZ$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BA$6,BA$6<$G50+$J50),IF(BA$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BB$6,BB$6<$G50+$J50),IF(BB$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BC$6,BC$6<$G50+$J50),IF(BC$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BD$6,BD$6<$G50+$J50),IF(BD$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BE$6,BE$6<$G50+$J50),IF(BE$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BF$6,BF$6<$G50+$J50),IF(BF$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BG$6,BG$6<$G50+$J50),IF(BG$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BH$6,BH$6<$G50+$J50),IF(BH$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BI$6,BI$6<$G50+$J50),IF(BI$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BJ$6,BJ$6<$G50+$J50),IF(BJ$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BK$6,BK$6<$G50+$J50),IF(BK$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BL$6,BL$6<$G50+$J50),IF(BL$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BM$6,BM$6<$G50+$J50),IF(BM$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BN$6,BN$6<$G50+$J50),IF(BN$6<=($G50+$J50-$M50),$I50*$K50*$P50,$N50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BO$6,BO$6<$G50+$J50),IF(BO$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BP$6,BP$6<$G50+$J50),IF(BP$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BQ$6,BQ$6<$G50+$J50),IF(BQ$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BR$6,BR$6<$G50+$J50),IF(BR$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BS$6,BS$6<$G50+$J50),IF(BS$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BT$6,BT$6<$G50+$J50),IF(BT$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BU$6,BU$6<$G50+$J50),IF(BU$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BV$6,BV$6<$G50+$J50),IF(BV$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BW$6,BW$6<$G50+$J50),IF(BW$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BX$6,BX$6<$G50+$J50),IF(BX$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BY$6,BY$6<$G50+$J50),IF(BY$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BZ$6,BZ$6<$G50+$J50),IF(BZ$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CA$6,CA$6<$G50+$J50),IF(CA$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CB$6,CB$6<$G50+$J50),IF(CB$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CC$6,CC$6<$G50+$J50),IF(CC$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CD$6,CD$6<$G50+$J50),IF(CD$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CE$6,CE$6<$G50+$J50),IF(CE$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CF$6,CF$6<$G50+$J50),IF(CF$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CG$6,CG$6<$G50+$J50),IF(CG$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CH$6,CH$6<$G50+$J50),IF(CH$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CI$6,CI$6<$G50+$J50),IF(CI$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CJ$6,CJ$6<$G50+$J50),IF(CJ$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CK$6,CK$6<$G50+$J50),IF(CK$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CL$6,CL$6<$G50+$J50),IF(CL$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CM$6,CM$6<$G50+$J50),IF(CM$6<=($G50+$J50-$M50),$H50*$P50,$O50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CN$6,CN$6<$G50+$J50),IF(CN$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CO$6,CO$6<$G50+$J50),IF(CO$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CP$6,CP$6<$G50+$J50),IF(CP$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CQ$6,CQ$6<$G50+$J50),IF(CQ$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CR$6,CR$6<$G50+$J50),IF(CR$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CS$6,CS$6<$G50+$J50),IF(CS$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CT$6,CT$6<$G50+$J50),IF(CT$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CU$6,CU$6<$G50+$J50),IF(CU$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CV$6,CV$6<$G50+$J50),IF(CV$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CW$6,CW$6<$G50+$J50),IF(CW$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CX$6,CX$6<$G50+$J50),IF(CX$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CY$6,CY$6<$G50+$J50),IF(CY$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CZ$6,CZ$6<$G50+$J50),IF(CZ$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DA$6,DA$6<$G50+$J50),IF(DA$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DB$6,DB$6<$G50+$J50),IF(DB$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DC$6,DC$6<$G50+$J50),IF(DC$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DD$6,DD$6<$G50+$J50),IF(DD$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DE$6,DE$6<$G50+$J50),IF(DE$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DF$6,DF$6<$G50+$J50),IF(DF$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DG$6,DG$6<$G50+$J50),IF(DG$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DH$6,DH$6<$G50+$J50),IF(DH$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DI$6,DI$6<$G50+$J50),IF(DI$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DJ$6,DJ$6<$G50+$J50),IF(DJ$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DK$6,DK$6<$G50+$J50),IF(DK$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DL$6,DL$6<$G50+$J50),IF(DL$6<=($G50+$J50-$M50),$I50*$P50,$N50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CResidentialCoupon Proon ProgramCOUPONSCOUPONSARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A51,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A51,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupon Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A51,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - COUPONS"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A51,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A51,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A51,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":61},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A51,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1011105},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A51,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A51,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A51,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A51,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A51,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A51,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G51<=Q$6,Q$6<$G51+$J51),IF(Q$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=R$6,R$6<$G51+$J51),IF(R$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=S$6,S$6<$G51+$J51),IF(S$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=T$6,T$6<$G51+$J51),IF(T$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=U$6,U$6<$G51+$J51),IF(U$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=V$6,V$6<$G51+$J51),IF(V$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=W$6,W$6<$G51+$J51),IF(W$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=X$6,X$6<$G51+$J51),IF(X$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=Y$6,Y$6<$G51+$J51),IF(Y$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=Z$6,Z$6<$G51+$J51),IF(Z$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AA$6,AA$6<$G51+$J51),IF(AA$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AB$6,AB$6<$G51+$J51),IF(AB$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AC$6,AC$6<$G51+$J51),IF(AC$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AD$6,AD$6<$G51+$J51),IF(AD$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AE$6,AE$6<$G51+$J51),IF(AE$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AF$6,AF$6<$G51+$J51),IF(AF$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AG$6,AG$6<$G51+$J51),IF(AG$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AH$6,AH$6<$G51+$J51),IF(AH$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AI$6,AI$6<$G51+$J51),IF(AI$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AJ$6,AJ$6<$G51+$J51),IF(AJ$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AK$6,AK$6<$G51+$J51),IF(AK$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AL$6,AL$6<$G51+$J51),IF(AL$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AM$6,AM$6<$G51+$J51),IF(AM$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AN$6,AN$6<$G51+$J51),IF(AN$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AO$6,AO$6<$G51+$J51),IF(AO$6<=($G51+$J51-$M51),$H51*$L51*$P51,$O51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AP$6,AP$6<$G51+$J51),IF(AP$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AQ$6,AQ$6<$G51+$J51),IF(AQ$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AR$6,AR$6<$G51+$J51),IF(AR$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AS$6,AS$6<$G51+$J51),IF(AS$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AT$6,AT$6<$G51+$J51),IF(AT$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AU$6,AU$6<$G51+$J51),IF(AU$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AV$6,AV$6<$G51+$J51),IF(AV$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AW$6,AW$6<$G51+$J51),IF(AW$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AX$6,AX$6<$G51+$J51),IF(AX$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AY$6,AY$6<$G51+$J51),IF(AY$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AZ$6,AZ$6<$G51+$J51),IF(AZ$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BA$6,BA$6<$G51+$J51),IF(BA$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BB$6,BB$6<$G51+$J51),IF(BB$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BC$6,BC$6<$G51+$J51),IF(BC$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BD$6,BD$6<$G51+$J51),IF(BD$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BE$6,BE$6<$G51+$J51),IF(BE$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BF$6,BF$6<$G51+$J51),IF(BF$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BG$6,BG$6<$G51+$J51),IF(BG$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BH$6,BH$6<$G51+$J51),IF(BH$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BI$6,BI$6<$G51+$J51),IF(BI$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BJ$6,BJ$6<$G51+$J51),IF(BJ$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BK$6,BK$6<$G51+$J51),IF(BK$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BL$6,BL$6<$G51+$J51),IF(BL$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BM$6,BM$6<$G51+$J51),IF(BM$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BN$6,BN$6<$G51+$J51),IF(BN$6<=($G51+$J51-$M51),$I51*$K51*$P51,$N51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BO$6,BO$6<$G51+$J51),IF(BO$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BP$6,BP$6<$G51+$J51),IF(BP$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BQ$6,BQ$6<$G51+$J51),IF(BQ$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BR$6,BR$6<$G51+$J51),IF(BR$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BS$6,BS$6<$G51+$J51),IF(BS$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BT$6,BT$6<$G51+$J51),IF(BT$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BU$6,BU$6<$G51+$J51),IF(BU$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BV$6,BV$6<$G51+$J51),IF(BV$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BW$6,BW$6<$G51+$J51),IF(BW$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BX$6,BX$6<$G51+$J51),IF(BX$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BY$6,BY$6<$G51+$J51),IF(BY$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BZ$6,BZ$6<$G51+$J51),IF(BZ$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CA$6,CA$6<$G51+$J51),IF(CA$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CB$6,CB$6<$G51+$J51),IF(CB$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CC$6,CC$6<$G51+$J51),IF(CC$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CD$6,CD$6<$G51+$J51),IF(CD$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CE$6,CE$6<$G51+$J51),IF(CE$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CF$6,CF$6<$G51+$J51),IF(CF$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CG$6,CG$6<$G51+$J51),IF(CG$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CH$6,CH$6<$G51+$J51),IF(CH$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CI$6,CI$6<$G51+$J51),IF(CI$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CJ$6,CJ$6<$G51+$J51),IF(CJ$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CK$6,CK$6<$G51+$J51),IF(CK$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CL$6,CL$6<$G51+$J51),IF(CL$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CM$6,CM$6<$G51+$J51),IF(CM$6<=($G51+$J51-$M51),$H51*$P51,$O51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CN$6,CN$6<$G51+$J51),IF(CN$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CO$6,CO$6<$G51+$J51),IF(CO$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CP$6,CP$6<$G51+$J51),IF(CP$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CQ$6,CQ$6<$G51+$J51),IF(CQ$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CR$6,CR$6<$G51+$J51),IF(CR$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CS$6,CS$6<$G51+$J51),IF(CS$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CT$6,CT$6<$G51+$J51),IF(CT$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CU$6,CU$6<$G51+$J51),IF(CU$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CV$6,CV$6<$G51+$J51),IF(CV$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CW$6,CW$6<$G51+$J51),IF(CW$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CX$6,CX$6<$G51+$J51),IF(CX$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CY$6,CY$6<$G51+$J51),IF(CY$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CZ$6,CZ$6<$G51+$J51),IF(CZ$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DA$6,DA$6<$G51+$J51),IF(DA$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DB$6,DB$6<$G51+$J51),IF(DB$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DC$6,DC$6<$G51+$J51),IF(DC$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DD$6,DD$6<$G51+$J51),IF(DD$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DE$6,DE$6<$G51+$J51),IF(DE$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DF$6,DF$6<$G51+$J51),IF(DF$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DG$6,DG$6<$G51+$J51),IF(DG$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DH$6,DH$6<$G51+$J51),IF(DH$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DI$6,DI$6<$G51+$J51),IF(DI$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DJ$6,DJ$6<$G51+$J51),IF(DJ$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DK$6,DK$6<$G51+$J51),IF(DK$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DL$6,DL$6<$G51+$J51),IF(DL$6<=($G51+$J51-$M51),$I51*$P51,$N51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"IResidentialHeating anng ProgramECM FURNACEECM FURNACEARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A52,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A52,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Heating and Cooling Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A52,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - ECM FURNACE"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A52,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A52,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A52,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.43888966323343315},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A52,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1089.5241408498014},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A52,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":19},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A52,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.46860120183473908},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A52,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.46860120183473908},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A52,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A52,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A52,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G52<=Q$6,Q$6<$G52+$J52),IF(Q$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=R$6,R$6<$G52+$J52),IF(R$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=S$6,S$6<$G52+$J52),IF(S$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=T$6,T$6<$G52+$J52),IF(T$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=U$6,U$6<$G52+$J52),IF(U$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=V$6,V$6<$G52+$J52),IF(V$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=W$6,W$6<$G52+$J52),IF(W$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=X$6,X$6<$G52+$J52),IF(X$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=Y$6,Y$6<$G52+$J52),IF(Y$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=Z$6,Z$6<$G52+$J52),IF(Z$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AA$6,AA$6<$G52+$J52),IF(AA$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AB$6,AB$6<$G52+$J52),IF(AB$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AC$6,AC$6<$G52+$J52),IF(AC$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AD$6,AD$6<$G52+$J52),IF(AD$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AE$6,AE$6<$G52+$J52),IF(AE$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AF$6,AF$6<$G52+$J52),IF(AF$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AG$6,AG$6<$G52+$J52),IF(AG$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AH$6,AH$6<$G52+$J52),IF(AH$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AI$6,AI$6<$G52+$J52),IF(AI$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AJ$6,AJ$6<$G52+$J52),IF(AJ$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AK$6,AK$6<$G52+$J52),IF(AK$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AL$6,AL$6<$G52+$J52),IF(AL$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AM$6,AM$6<$G52+$J52),IF(AM$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AN$6,AN$6<$G52+$J52),IF(AN$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AO$6,AO$6<$G52+$J52),IF(AO$6<=($G52+$J52-$M52),$H52*$L52*$P52,$O52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AP$6,AP$6<$G52+$J52),IF(AP$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AQ$6,AQ$6<$G52+$J52),IF(AQ$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AR$6,AR$6<$G52+$J52),IF(AR$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AS$6,AS$6<$G52+$J52),IF(AS$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AT$6,AT$6<$G52+$J52),IF(AT$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AU$6,AU$6<$G52+$J52),IF(AU$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AV$6,AV$6<$G52+$J52),IF(AV$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AW$6,AW$6<$G52+$J52),IF(AW$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AX$6,AX$6<$G52+$J52),IF(AX$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AY$6,AY$6<$G52+$J52),IF(AY$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AZ$6,AZ$6<$G52+$J52),IF(AZ$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BA$6,BA$6<$G52+$J52),IF(BA$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BB$6,BB$6<$G52+$J52),IF(BB$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BC$6,BC$6<$G52+$J52),IF(BC$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BD$6,BD$6<$G52+$J52),IF(BD$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BE$6,BE$6<$G52+$J52),IF(BE$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BF$6,BF$6<$G52+$J52),IF(BF$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BG$6,BG$6<$G52+$J52),IF(BG$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BH$6,BH$6<$G52+$J52),IF(BH$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BI$6,BI$6<$G52+$J52),IF(BI$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BJ$6,BJ$6<$G52+$J52),IF(BJ$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BK$6,BK$6<$G52+$J52),IF(BK$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BL$6,BL$6<$G52+$J52),IF(BL$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BM$6,BM$6<$G52+$J52),IF(BM$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BN$6,BN$6<$G52+$J52),IF(BN$6<=($G52+$J52-$M52),$I52*$K52*$P52,$N52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BO$6,BO$6<$G52+$J52),IF(BO$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BP$6,BP$6<$G52+$J52),IF(BP$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BQ$6,BQ$6<$G52+$J52),IF(BQ$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BR$6,BR$6<$G52+$J52),IF(BR$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BS$6,BS$6<$G52+$J52),IF(BS$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BT$6,BT$6<$G52+$J52),IF(BT$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BU$6,BU$6<$G52+$J52),IF(BU$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BV$6,BV$6<$G52+$J52),IF(BV$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BW$6,BW$6<$G52+$J52),IF(BW$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BX$6,BX$6<$G52+$J52),IF(BX$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BY$6,BY$6<$G52+$J52),IF(BY$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BZ$6,BZ$6<$G52+$J52),IF(BZ$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CA$6,CA$6<$G52+$J52),IF(CA$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CB$6,CB$6<$G52+$J52),IF(CB$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CC$6,CC$6<$G52+$J52),IF(CC$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CD$6,CD$6<$G52+$J52),IF(CD$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CE$6,CE$6<$G52+$J52),IF(CE$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CF$6,CF$6<$G52+$J52),IF(CF$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CG$6,CG$6<$G52+$J52),IF(CG$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CH$6,CH$6<$G52+$J52),IF(CH$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CI$6,CI$6<$G52+$J52),IF(CI$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CJ$6,CJ$6<$G52+$J52),IF(CJ$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CK$6,CK$6<$G52+$J52),IF(CK$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CL$6,CL$6<$G52+$J52),IF(CL$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CM$6,CM$6<$G52+$J52),IF(CM$6<=($G52+$J52-$M52),$H52*$P52,$O52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CN$6,CN$6<$G52+$J52),IF(CN$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CO$6,CO$6<$G52+$J52),IF(CO$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CP$6,CP$6<$G52+$J52),IF(CP$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CQ$6,CQ$6<$G52+$J52),IF(CQ$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CR$6,CR$6<$G52+$J52),IF(CR$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CS$6,CS$6<$G52+$J52),IF(CS$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CT$6,CT$6<$G52+$J52),IF(CT$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CU$6,CU$6<$G52+$J52),IF(CU$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CV$6,CV$6<$G52+$J52),IF(CV$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CW$6,CW$6<$G52+$J52),IF(CW$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CX$6,CX$6<$G52+$J52),IF(CX$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CY$6,CY$6<$G52+$J52),IF(CY$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CZ$6,CZ$6<$G52+$J52),IF(CZ$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DA$6,DA$6<$G52+$J52),IF(DA$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DB$6,DB$6<$G52+$J52),IF(DB$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DC$6,DC$6<$G52+$J52),IF(DC$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DD$6,DD$6<$G52+$J52),IF(DD$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DE$6,DE$6<$G52+$J52),IF(DE$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DF$6,DF$6<$G52+$J52),IF(DF$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DG$6,DG$6<$G52+$J52),IF(DG$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DH$6,DH$6<$G52+$J52),IF(DH$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DI$6,DI$6<$G52+$J52),IF(DI$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DJ$6,DJ$6<$G52+$J52),IF(DJ$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DK$6,DK$6<$G52+$J52),IF(DK$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DL$6,DL$6<$G52+$J52),IF(DL$6<=($G52+$J52-$M52),$I52*$P52,$N52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"IResidentialHeating anng ProgramECM FURNACEECM FURNACEARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A53,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A53,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Heating and Cooling Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A53,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - ECM FURNACE"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A53,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A53,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A53,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.43888966323343315},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A53,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1089.5241408498014},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A53,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":19},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A53,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.46860120183473908},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A53,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.46860120183473908},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A53,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A53,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A53,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G53<=Q$6,Q$6<$G53+$J53),IF(Q$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=R$6,R$6<$G53+$J53),IF(R$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=S$6,S$6<$G53+$J53),IF(S$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=T$6,T$6<$G53+$J53),IF(T$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=U$6,U$6<$G53+$J53),IF(U$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=V$6,V$6<$G53+$J53),IF(V$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=W$6,W$6<$G53+$J53),IF(W$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=X$6,X$6<$G53+$J53),IF(X$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=Y$6,Y$6<$G53+$J53),IF(Y$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=Z$6,Z$6<$G53+$J53),IF(Z$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AA$6,AA$6<$G53+$J53),IF(AA$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AB$6,AB$6<$G53+$J53),IF(AB$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AC$6,AC$6<$G53+$J53),IF(AC$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AD$6,AD$6<$G53+$J53),IF(AD$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AE$6,AE$6<$G53+$J53),IF(AE$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AF$6,AF$6<$G53+$J53),IF(AF$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AG$6,AG$6<$G53+$J53),IF(AG$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AH$6,AH$6<$G53+$J53),IF(AH$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AI$6,AI$6<$G53+$J53),IF(AI$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AJ$6,AJ$6<$G53+$J53),IF(AJ$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AK$6,AK$6<$G53+$J53),IF(AK$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AL$6,AL$6<$G53+$J53),IF(AL$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AM$6,AM$6<$G53+$J53),IF(AM$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AN$6,AN$6<$G53+$J53),IF(AN$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AO$6,AO$6<$G53+$J53),IF(AO$6<=($G53+$J53-$M53),$H53*$L53*$P53,$O53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AP$6,AP$6<$G53+$J53),IF(AP$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AQ$6,AQ$6<$G53+$J53),IF(AQ$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AR$6,AR$6<$G53+$J53),IF(AR$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AS$6,AS$6<$G53+$J53),IF(AS$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AT$6,AT$6<$G53+$J53),IF(AT$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AU$6,AU$6<$G53+$J53),IF(AU$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AV$6,AV$6<$G53+$J53),IF(AV$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AW$6,AW$6<$G53+$J53),IF(AW$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AX$6,AX$6<$G53+$J53),IF(AX$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AY$6,AY$6<$G53+$J53),IF(AY$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AZ$6,AZ$6<$G53+$J53),IF(AZ$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BA$6,BA$6<$G53+$J53),IF(BA$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BB$6,BB$6<$G53+$J53),IF(BB$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BC$6,BC$6<$G53+$J53),IF(BC$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BD$6,BD$6<$G53+$J53),IF(BD$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BE$6,BE$6<$G53+$J53),IF(BE$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BF$6,BF$6<$G53+$J53),IF(BF$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BG$6,BG$6<$G53+$J53),IF(BG$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BH$6,BH$6<$G53+$J53),IF(BH$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BI$6,BI$6<$G53+$J53),IF(BI$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BJ$6,BJ$6<$G53+$J53),IF(BJ$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BK$6,BK$6<$G53+$J53),IF(BK$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BL$6,BL$6<$G53+$J53),IF(BL$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BM$6,BM$6<$G53+$J53),IF(BM$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BN$6,BN$6<$G53+$J53),IF(BN$6<=($G53+$J53-$M53),$I53*$K53*$P53,$N53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BO$6,BO$6<$G53+$J53),IF(BO$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BP$6,BP$6<$G53+$J53),IF(BP$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BQ$6,BQ$6<$G53+$J53),IF(BQ$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BR$6,BR$6<$G53+$J53),IF(BR$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BS$6,BS$6<$G53+$J53),IF(BS$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BT$6,BT$6<$G53+$J53),IF(BT$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BU$6,BU$6<$G53+$J53),IF(BU$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BV$6,BV$6<$G53+$J53),IF(BV$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BW$6,BW$6<$G53+$J53),IF(BW$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BX$6,BX$6<$G53+$J53),IF(BX$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BY$6,BY$6<$G53+$J53),IF(BY$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BZ$6,BZ$6<$G53+$J53),IF(BZ$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CA$6,CA$6<$G53+$J53),IF(CA$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CB$6,CB$6<$G53+$J53),IF(CB$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CC$6,CC$6<$G53+$J53),IF(CC$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CD$6,CD$6<$G53+$J53),IF(CD$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CE$6,CE$6<$G53+$J53),IF(CE$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CF$6,CF$6<$G53+$J53),IF(CF$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CG$6,CG$6<$G53+$J53),IF(CG$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CH$6,CH$6<$G53+$J53),IF(CH$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CI$6,CI$6<$G53+$J53),IF(CI$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CJ$6,CJ$6<$G53+$J53),IF(CJ$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CK$6,CK$6<$G53+$J53),IF(CK$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CL$6,CL$6<$G53+$J53),IF(CL$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CM$6,CM$6<$G53+$J53),IF(CM$6<=($G53+$J53-$M53),$H53*$P53,$O53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CN$6,CN$6<$G53+$J53),IF(CN$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CO$6,CO$6<$G53+$J53),IF(CO$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CP$6,CP$6<$G53+$J53),IF(CP$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CQ$6,CQ$6<$G53+$J53),IF(CQ$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CR$6,CR$6<$G53+$J53),IF(CR$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CS$6,CS$6<$G53+$J53),IF(CS$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CT$6,CT$6<$G53+$J53),IF(CT$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CU$6,CU$6<$G53+$J53),IF(CU$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CV$6,CV$6<$G53+$J53),IF(CV$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CW$6,CW$6<$G53+$J53),IF(CW$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CX$6,CX$6<$G53+$J53),IF(CX$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CY$6,CY$6<$G53+$J53),IF(CY$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CZ$6,CZ$6<$G53+$J53),IF(CZ$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DA$6,DA$6<$G53+$J53),IF(DA$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DB$6,DB$6<$G53+$J53),IF(DB$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DC$6,DC$6<$G53+$J53),IF(DC$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DD$6,DD$6<$G53+$J53),IF(DD$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DE$6,DE$6<$G53+$J53),IF(DE$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DF$6,DF$6<$G53+$J53),IF(DF$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DG$6,DG$6<$G53+$J53),IF(DG$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DH$6,DH$6<$G53+$J53),IF(DH$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DI$6,DI$6<$G53+$J53),IF(DI$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DJ$6,DJ$6<$G53+$J53),IF(DJ$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DK$6,DK$6<$G53+$J53),IF(DK$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DL$6,DL$6<$G53+$J53),IF(DL$6<=($G53+$J53-$M53),$I53*$P53,$N53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"IResidentialNew Constron ProgramNEW HOME CONSTRUCTIOEW HOME CONSTRUCTIONARCHETYPE - NEW HOME CONSTRUCTIONHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A54,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A54,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"New Construction Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A54,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - NEW HOME CONSTRUCTION"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A54,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A54,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A54,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.67403358398631319},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A54,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2919.3928424157311},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A54,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":13},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A54,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.62999999999999978},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A54,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.62999999999999978},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A54,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A54,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A54,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G54<=Q$6,Q$6<$G54+$J54),IF(Q$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=R$6,R$6<$G54+$J54),IF(R$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=S$6,S$6<$G54+$J54),IF(S$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=T$6,T$6<$G54+$J54),IF(T$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=U$6,U$6<$G54+$J54),IF(U$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=V$6,V$6<$G54+$J54),IF(V$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=W$6,W$6<$G54+$J54),IF(W$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=X$6,X$6<$G54+$J54),IF(X$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=Y$6,Y$6<$G54+$J54),IF(Y$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=Z$6,Z$6<$G54+$J54),IF(Z$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AA$6,AA$6<$G54+$J54),IF(AA$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AB$6,AB$6<$G54+$J54),IF(AB$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AC$6,AC$6<$G54+$J54),IF(AC$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AD$6,AD$6<$G54+$J54),IF(AD$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AE$6,AE$6<$G54+$J54),IF(AE$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AF$6,AF$6<$G54+$J54),IF(AF$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AG$6,AG$6<$G54+$J54),IF(AG$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AH$6,AH$6<$G54+$J54),IF(AH$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AI$6,AI$6<$G54+$J54),IF(AI$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AJ$6,AJ$6<$G54+$J54),IF(AJ$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AK$6,AK$6<$G54+$J54),IF(AK$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AL$6,AL$6<$G54+$J54),IF(AL$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AM$6,AM$6<$G54+$J54),IF(AM$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AN$6,AN$6<$G54+$J54),IF(AN$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AO$6,AO$6<$G54+$J54),IF(AO$6<=($G54+$J54-$M54),$H54*$L54*$P54,$O54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AP$6,AP$6<$G54+$J54),IF(AP$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AQ$6,AQ$6<$G54+$J54),IF(AQ$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AR$6,AR$6<$G54+$J54),IF(AR$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AS$6,AS$6<$G54+$J54),IF(AS$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AT$6,AT$6<$G54+$J54),IF(AT$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AU$6,AU$6<$G54+$J54),IF(AU$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AV$6,AV$6<$G54+$J54),IF(AV$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AW$6,AW$6<$G54+$J54),IF(AW$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AX$6,AX$6<$G54+$J54),IF(AX$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AY$6,AY$6<$G54+$J54),IF(AY$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AZ$6,AZ$6<$G54+$J54),IF(AZ$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BA$6,BA$6<$G54+$J54),IF(BA$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BB$6,BB$6<$G54+$J54),IF(BB$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BC$6,BC$6<$G54+$J54),IF(BC$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BD$6,BD$6<$G54+$J54),IF(BD$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BE$6,BE$6<$G54+$J54),IF(BE$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BF$6,BF$6<$G54+$J54),IF(BF$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BG$6,BG$6<$G54+$J54),IF(BG$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BH$6,BH$6<$G54+$J54),IF(BH$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BI$6,BI$6<$G54+$J54),IF(BI$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BJ$6,BJ$6<$G54+$J54),IF(BJ$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BK$6,BK$6<$G54+$J54),IF(BK$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BL$6,BL$6<$G54+$J54),IF(BL$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BM$6,BM$6<$G54+$J54),IF(BM$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BN$6,BN$6<$G54+$J54),IF(BN$6<=($G54+$J54-$M54),$I54*$K54*$P54,$N54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BO$6,BO$6<$G54+$J54),IF(BO$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BP$6,BP$6<$G54+$J54),IF(BP$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BQ$6,BQ$6<$G54+$J54),IF(BQ$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BR$6,BR$6<$G54+$J54),IF(BR$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BS$6,BS$6<$G54+$J54),IF(BS$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BT$6,BT$6<$G54+$J54),IF(BT$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BU$6,BU$6<$G54+$J54),IF(BU$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BV$6,BV$6<$G54+$J54),IF(BV$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BW$6,BW$6<$G54+$J54),IF(BW$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BX$6,BX$6<$G54+$J54),IF(BX$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BY$6,BY$6<$G54+$J54),IF(BY$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BZ$6,BZ$6<$G54+$J54),IF(BZ$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CA$6,CA$6<$G54+$J54),IF(CA$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CB$6,CB$6<$G54+$J54),IF(CB$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CC$6,CC$6<$G54+$J54),IF(CC$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CD$6,CD$6<$G54+$J54),IF(CD$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CE$6,CE$6<$G54+$J54),IF(CE$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CF$6,CF$6<$G54+$J54),IF(CF$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CG$6,CG$6<$G54+$J54),IF(CG$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CH$6,CH$6<$G54+$J54),IF(CH$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CI$6,CI$6<$G54+$J54),IF(CI$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CJ$6,CJ$6<$G54+$J54),IF(CJ$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CK$6,CK$6<$G54+$J54),IF(CK$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CL$6,CL$6<$G54+$J54),IF(CL$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CM$6,CM$6<$G54+$J54),IF(CM$6<=($G54+$J54-$M54),$H54*$P54,$O54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CN$6,CN$6<$G54+$J54),IF(CN$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CO$6,CO$6<$G54+$J54),IF(CO$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CP$6,CP$6<$G54+$J54),IF(CP$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CQ$6,CQ$6<$G54+$J54),IF(CQ$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CR$6,CR$6<$G54+$J54),IF(CR$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CS$6,CS$6<$G54+$J54),IF(CS$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CT$6,CT$6<$G54+$J54),IF(CT$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CU$6,CU$6<$G54+$J54),IF(CU$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CV$6,CV$6<$G54+$J54),IF(CV$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CW$6,CW$6<$G54+$J54),IF(CW$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CX$6,CX$6<$G54+$J54),IF(CX$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CY$6,CY$6<$G54+$J54),IF(CY$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CZ$6,CZ$6<$G54+$J54),IF(CZ$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DA$6,DA$6<$G54+$J54),IF(DA$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DB$6,DB$6<$G54+$J54),IF(DB$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DC$6,DC$6<$G54+$J54),IF(DC$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DD$6,DD$6<$G54+$J54),IF(DD$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DE$6,DE$6<$G54+$J54),IF(DE$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DF$6,DF$6<$G54+$J54),IF(DF$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DG$6,DG$6<$G54+$J54),IF(DG$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DH$6,DH$6<$G54+$J54),IF(DH$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DI$6,DI$6<$G54+$J54),IF(DI$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DJ$6,DJ$6<$G54+$J54),IF(DJ$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DK$6,DK$6<$G54+$J54),IF(DK$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DL$6,DL$6<$G54+$J54),IF(DL$6<=($G54+$J54-$M54),$I54*$P54,$N54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"IResidentialNew Constron ProgramNEW HOME CONSTRUCTIOEW HOME CONSTRUCTIONARCHETYPE - NEW HOME CONSTRUCTIONHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A55,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A55,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"New Construction Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A55,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - NEW HOME CONSTRUCTION"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A55,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A55,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A55,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.67403358398631319},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A55,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2919.3928424157311},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A55,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":13},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A55,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.62999999999999978},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A55,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.62999999999999978},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A55,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A55,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A55,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G55<=Q$6,Q$6<$G55+$J55),IF(Q$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=R$6,R$6<$G55+$J55),IF(R$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=S$6,S$6<$G55+$J55),IF(S$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=T$6,T$6<$G55+$J55),IF(T$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=U$6,U$6<$G55+$J55),IF(U$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=V$6,V$6<$G55+$J55),IF(V$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=W$6,W$6<$G55+$J55),IF(W$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=X$6,X$6<$G55+$J55),IF(X$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=Y$6,Y$6<$G55+$J55),IF(Y$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=Z$6,Z$6<$G55+$J55),IF(Z$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AA$6,AA$6<$G55+$J55),IF(AA$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AB$6,AB$6<$G55+$J55),IF(AB$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AC$6,AC$6<$G55+$J55),IF(AC$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AD$6,AD$6<$G55+$J55),IF(AD$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AE$6,AE$6<$G55+$J55),IF(AE$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AF$6,AF$6<$G55+$J55),IF(AF$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AG$6,AG$6<$G55+$J55),IF(AG$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AH$6,AH$6<$G55+$J55),IF(AH$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AI$6,AI$6<$G55+$J55),IF(AI$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AJ$6,AJ$6<$G55+$J55),IF(AJ$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AK$6,AK$6<$G55+$J55),IF(AK$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AL$6,AL$6<$G55+$J55),IF(AL$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AM$6,AM$6<$G55+$J55),IF(AM$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AN$6,AN$6<$G55+$J55),IF(AN$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AO$6,AO$6<$G55+$J55),IF(AO$6<=($G55+$J55-$M55),$H55*$L55*$P55,$O55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AP$6,AP$6<$G55+$J55),IF(AP$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AQ$6,AQ$6<$G55+$J55),IF(AQ$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AR$6,AR$6<$G55+$J55),IF(AR$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AS$6,AS$6<$G55+$J55),IF(AS$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AT$6,AT$6<$G55+$J55),IF(AT$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AU$6,AU$6<$G55+$J55),IF(AU$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AV$6,AV$6<$G55+$J55),IF(AV$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AW$6,AW$6<$G55+$J55),IF(AW$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AX$6,AX$6<$G55+$J55),IF(AX$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AY$6,AY$6<$G55+$J55),IF(AY$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AZ$6,AZ$6<$G55+$J55),IF(AZ$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BA$6,BA$6<$G55+$J55),IF(BA$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BB$6,BB$6<$G55+$J55),IF(BB$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BC$6,BC$6<$G55+$J55),IF(BC$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BD$6,BD$6<$G55+$J55),IF(BD$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BE$6,BE$6<$G55+$J55),IF(BE$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BF$6,BF$6<$G55+$J55),IF(BF$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BG$6,BG$6<$G55+$J55),IF(BG$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BH$6,BH$6<$G55+$J55),IF(BH$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BI$6,BI$6<$G55+$J55),IF(BI$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BJ$6,BJ$6<$G55+$J55),IF(BJ$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BK$6,BK$6<$G55+$J55),IF(BK$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BL$6,BL$6<$G55+$J55),IF(BL$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BM$6,BM$6<$G55+$J55),IF(BM$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BN$6,BN$6<$G55+$J55),IF(BN$6<=($G55+$J55-$M55),$I55*$K55*$P55,$N55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BO$6,BO$6<$G55+$J55),IF(BO$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BP$6,BP$6<$G55+$J55),IF(BP$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BQ$6,BQ$6<$G55+$J55),IF(BQ$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BR$6,BR$6<$G55+$J55),IF(BR$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BS$6,BS$6<$G55+$J55),IF(BS$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BT$6,BT$6<$G55+$J55),IF(BT$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BU$6,BU$6<$G55+$J55),IF(BU$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BV$6,BV$6<$G55+$J55),IF(BV$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BW$6,BW$6<$G55+$J55),IF(BW$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BX$6,BX$6<$G55+$J55),IF(BX$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BY$6,BY$6<$G55+$J55),IF(BY$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BZ$6,BZ$6<$G55+$J55),IF(BZ$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CA$6,CA$6<$G55+$J55),IF(CA$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CB$6,CB$6<$G55+$J55),IF(CB$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CC$6,CC$6<$G55+$J55),IF(CC$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CD$6,CD$6<$G55+$J55),IF(CD$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CE$6,CE$6<$G55+$J55),IF(CE$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CF$6,CF$6<$G55+$J55),IF(CF$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CG$6,CG$6<$G55+$J55),IF(CG$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CH$6,CH$6<$G55+$J55),IF(CH$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CI$6,CI$6<$G55+$J55),IF(CI$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CJ$6,CJ$6<$G55+$J55),IF(CJ$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CK$6,CK$6<$G55+$J55),IF(CK$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CL$6,CL$6<$G55+$J55),IF(CL$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CM$6,CM$6<$G55+$J55),IF(CM$6<=($G55+$J55-$M55),$H55*$P55,$O55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CN$6,CN$6<$G55+$J55),IF(CN$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CO$6,CO$6<$G55+$J55),IF(CO$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CP$6,CP$6<$G55+$J55),IF(CP$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CQ$6,CQ$6<$G55+$J55),IF(CQ$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CR$6,CR$6<$G55+$J55),IF(CR$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CS$6,CS$6<$G55+$J55),IF(CS$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CT$6,CT$6<$G55+$J55),IF(CT$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CU$6,CU$6<$G55+$J55),IF(CU$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CV$6,CV$6<$G55+$J55),IF(CV$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CW$6,CW$6<$G55+$J55),IF(CW$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CX$6,CX$6<$G55+$J55),IF(CX$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CY$6,CY$6<$G55+$J55),IF(CY$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CZ$6,CZ$6<$G55+$J55),IF(CZ$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DA$6,DA$6<$G55+$J55),IF(DA$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DB$6,DB$6<$G55+$J55),IF(DB$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DC$6,DC$6<$G55+$J55),IF(DC$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DD$6,DD$6<$G55+$J55),IF(DD$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DE$6,DE$6<$G55+$J55),IF(DE$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DF$6,DF$6<$G55+$J55),IF(DF$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DG$6,DG$6<$G55+$J55),IF(DG$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DH$6,DH$6<$G55+$J55),IF(DH$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DI$6,DI$6<$G55+$J55),IF(DI$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DJ$6,DJ$6<$G55+$J55),IF(DJ$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DK$6,DK$6<$G55+$J55),IF(DK$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DL$6,DL$6<$G55+$J55),IF(DL$6<=($G55+$J55-$M55),$I55*$P55,$N55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingPast ParticipantPast ParticipantARCHETYPE - PAST PARTICIPANTBUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A56,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A56,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A56,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - PAST PARTICIPANT"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A56,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A56,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A56,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.16},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A56,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1126.5999999999999},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A56,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A56,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A56,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A56,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A56,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A56,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G56<=Q$6,Q$6<$G56+$J56),IF(Q$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=R$6,R$6<$G56+$J56),IF(R$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=S$6,S$6<$G56+$J56),IF(S$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=T$6,T$6<$G56+$J56),IF(T$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=U$6,U$6<$G56+$J56),IF(U$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=V$6,V$6<$G56+$J56),IF(V$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=W$6,W$6<$G56+$J56),IF(W$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=X$6,X$6<$G56+$J56),IF(X$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=Y$6,Y$6<$G56+$J56),IF(Y$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=Z$6,Z$6<$G56+$J56),IF(Z$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AA$6,AA$6<$G56+$J56),IF(AA$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AB$6,AB$6<$G56+$J56),IF(AB$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AC$6,AC$6<$G56+$J56),IF(AC$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AD$6,AD$6<$G56+$J56),IF(AD$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AE$6,AE$6<$G56+$J56),IF(AE$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AF$6,AF$6<$G56+$J56),IF(AF$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AG$6,AG$6<$G56+$J56),IF(AG$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AH$6,AH$6<$G56+$J56),IF(AH$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AI$6,AI$6<$G56+$J56),IF(AI$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AJ$6,AJ$6<$G56+$J56),IF(AJ$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AK$6,AK$6<$G56+$J56),IF(AK$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AL$6,AL$6<$G56+$J56),IF(AL$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AM$6,AM$6<$G56+$J56),IF(AM$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AN$6,AN$6<$G56+$J56),IF(AN$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AO$6,AO$6<$G56+$J56),IF(AO$6<=($G56+$J56-$M56),$H56*$L56*$P56,$O56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AP$6,AP$6<$G56+$J56),IF(AP$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AQ$6,AQ$6<$G56+$J56),IF(AQ$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AR$6,AR$6<$G56+$J56),IF(AR$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AS$6,AS$6<$G56+$J56),IF(AS$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AT$6,AT$6<$G56+$J56),IF(AT$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AU$6,AU$6<$G56+$J56),IF(AU$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AV$6,AV$6<$G56+$J56),IF(AV$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AW$6,AW$6<$G56+$J56),IF(AW$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AX$6,AX$6<$G56+$J56),IF(AX$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AY$6,AY$6<$G56+$J56),IF(AY$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AZ$6,AZ$6<$G56+$J56),IF(AZ$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BA$6,BA$6<$G56+$J56),IF(BA$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BB$6,BB$6<$G56+$J56),IF(BB$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BC$6,BC$6<$G56+$J56),IF(BC$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BD$6,BD$6<$G56+$J56),IF(BD$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BE$6,BE$6<$G56+$J56),IF(BE$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BF$6,BF$6<$G56+$J56),IF(BF$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BG$6,BG$6<$G56+$J56),IF(BG$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BH$6,BH$6<$G56+$J56),IF(BH$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BI$6,BI$6<$G56+$J56),IF(BI$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BJ$6,BJ$6<$G56+$J56),IF(BJ$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BK$6,BK$6<$G56+$J56),IF(BK$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BL$6,BL$6<$G56+$J56),IF(BL$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BM$6,BM$6<$G56+$J56),IF(BM$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BN$6,BN$6<$G56+$J56),IF(BN$6<=($G56+$J56-$M56),$I56*$K56*$P56,$N56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BO$6,BO$6<$G56+$J56),IF(BO$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BP$6,BP$6<$G56+$J56),IF(BP$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BQ$6,BQ$6<$G56+$J56),IF(BQ$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BR$6,BR$6<$G56+$J56),IF(BR$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BS$6,BS$6<$G56+$J56),IF(BS$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BT$6,BT$6<$G56+$J56),IF(BT$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BU$6,BU$6<$G56+$J56),IF(BU$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BV$6,BV$6<$G56+$J56),IF(BV$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BW$6,BW$6<$G56+$J56),IF(BW$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BX$6,BX$6<$G56+$J56),IF(BX$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BY$6,BY$6<$G56+$J56),IF(BY$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BZ$6,BZ$6<$G56+$J56),IF(BZ$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CA$6,CA$6<$G56+$J56),IF(CA$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CB$6,CB$6<$G56+$J56),IF(CB$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CC$6,CC$6<$G56+$J56),IF(CC$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CD$6,CD$6<$G56+$J56),IF(CD$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CE$6,CE$6<$G56+$J56),IF(CE$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CF$6,CF$6<$G56+$J56),IF(CF$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CG$6,CG$6<$G56+$J56),IF(CG$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CH$6,CH$6<$G56+$J56),IF(CH$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CI$6,CI$6<$G56+$J56),IF(CI$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CJ$6,CJ$6<$G56+$J56),IF(CJ$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CK$6,CK$6<$G56+$J56),IF(CK$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CL$6,CL$6<$G56+$J56),IF(CL$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CM$6,CM$6<$G56+$J56),IF(CM$6<=($G56+$J56-$M56),$H56*$P56,$O56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CN$6,CN$6<$G56+$J56),IF(CN$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CO$6,CO$6<$G56+$J56),IF(CO$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CP$6,CP$6<$G56+$J56),IF(CP$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CQ$6,CQ$6<$G56+$J56),IF(CQ$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CR$6,CR$6<$G56+$J56),IF(CR$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CS$6,CS$6<$G56+$J56),IF(CS$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CT$6,CT$6<$G56+$J56),IF(CT$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CU$6,CU$6<$G56+$J56),IF(CU$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CV$6,CV$6<$G56+$J56),IF(CV$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CW$6,CW$6<$G56+$J56),IF(CW$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CX$6,CX$6<$G56+$J56),IF(CX$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CY$6,CY$6<$G56+$J56),IF(CY$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CZ$6,CZ$6<$G56+$J56),IF(CZ$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DA$6,DA$6<$G56+$J56),IF(DA$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DB$6,DB$6<$G56+$J56),IF(DB$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DC$6,DC$6<$G56+$J56),IF(DC$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DD$6,DD$6<$G56+$J56),IF(DD$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DE$6,DE$6<$G56+$J56),IF(DE$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DF$6,DF$6<$G56+$J56),IF(DF$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DG$6,DG$6<$G56+$J56),IF(DG$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DH$6,DH$6<$G56+$J56),IF(DH$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DI$6,DI$6<$G56+$J56),IF(DI$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DJ$6,DJ$6<$G56+$J56),IF(DJ$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DK$6,DK$6<$G56+$J56),IF(DK$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DL$6,DL$6<$G56+$J56),IF(DL$6<=($G56+$J56-$M56),$I56*$P56,$N56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingNew Participant GS >w Participant GS >50ARCHETYPE - NEW PARTICIPANT GS >50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A57,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A57,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A57,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - NEW PARTICIPANT GS >50"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A57,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A57,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A57,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.96},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A57,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6759.3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A57,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A57,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A57,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A57,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A57,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A57,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G57<=Q$6,Q$6<$G57+$J57),IF(Q$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=R$6,R$6<$G57+$J57),IF(R$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=S$6,S$6<$G57+$J57),IF(S$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=T$6,T$6<$G57+$J57),IF(T$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=U$6,U$6<$G57+$J57),IF(U$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=V$6,V$6<$G57+$J57),IF(V$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=W$6,W$6<$G57+$J57),IF(W$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=X$6,X$6<$G57+$J57),IF(X$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=Y$6,Y$6<$G57+$J57),IF(Y$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=Z$6,Z$6<$G57+$J57),IF(Z$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AA$6,AA$6<$G57+$J57),IF(AA$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AB$6,AB$6<$G57+$J57),IF(AB$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AC$6,AC$6<$G57+$J57),IF(AC$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AD$6,AD$6<$G57+$J57),IF(AD$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AE$6,AE$6<$G57+$J57),IF(AE$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AF$6,AF$6<$G57+$J57),IF(AF$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AG$6,AG$6<$G57+$J57),IF(AG$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AH$6,AH$6<$G57+$J57),IF(AH$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AI$6,AI$6<$G57+$J57),IF(AI$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AJ$6,AJ$6<$G57+$J57),IF(AJ$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AK$6,AK$6<$G57+$J57),IF(AK$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AL$6,AL$6<$G57+$J57),IF(AL$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AM$6,AM$6<$G57+$J57),IF(AM$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AN$6,AN$6<$G57+$J57),IF(AN$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AO$6,AO$6<$G57+$J57),IF(AO$6<=($G57+$J57-$M57),$H57*$L57*$P57,$O57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AP$6,AP$6<$G57+$J57),IF(AP$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AQ$6,AQ$6<$G57+$J57),IF(AQ$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AR$6,AR$6<$G57+$J57),IF(AR$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AS$6,AS$6<$G57+$J57),IF(AS$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AT$6,AT$6<$G57+$J57),IF(AT$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AU$6,AU$6<$G57+$J57),IF(AU$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AV$6,AV$6<$G57+$J57),IF(AV$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AW$6,AW$6<$G57+$J57),IF(AW$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AX$6,AX$6<$G57+$J57),IF(AX$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AY$6,AY$6<$G57+$J57),IF(AY$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AZ$6,AZ$6<$G57+$J57),IF(AZ$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BA$6,BA$6<$G57+$J57),IF(BA$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BB$6,BB$6<$G57+$J57),IF(BB$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BC$6,BC$6<$G57+$J57),IF(BC$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BD$6,BD$6<$G57+$J57),IF(BD$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BE$6,BE$6<$G57+$J57),IF(BE$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BF$6,BF$6<$G57+$J57),IF(BF$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BG$6,BG$6<$G57+$J57),IF(BG$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BH$6,BH$6<$G57+$J57),IF(BH$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BI$6,BI$6<$G57+$J57),IF(BI$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BJ$6,BJ$6<$G57+$J57),IF(BJ$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BK$6,BK$6<$G57+$J57),IF(BK$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BL$6,BL$6<$G57+$J57),IF(BL$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BM$6,BM$6<$G57+$J57),IF(BM$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BN$6,BN$6<$G57+$J57),IF(BN$6<=($G57+$J57-$M57),$I57*$K57*$P57,$N57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BO$6,BO$6<$G57+$J57),IF(BO$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BP$6,BP$6<$G57+$J57),IF(BP$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BQ$6,BQ$6<$G57+$J57),IF(BQ$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BR$6,BR$6<$G57+$J57),IF(BR$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BS$6,BS$6<$G57+$J57),IF(BS$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BT$6,BT$6<$G57+$J57),IF(BT$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BU$6,BU$6<$G57+$J57),IF(BU$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BV$6,BV$6<$G57+$J57),IF(BV$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BW$6,BW$6<$G57+$J57),IF(BW$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BX$6,BX$6<$G57+$J57),IF(BX$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BY$6,BY$6<$G57+$J57),IF(BY$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BZ$6,BZ$6<$G57+$J57),IF(BZ$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CA$6,CA$6<$G57+$J57),IF(CA$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CB$6,CB$6<$G57+$J57),IF(CB$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CC$6,CC$6<$G57+$J57),IF(CC$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CD$6,CD$6<$G57+$J57),IF(CD$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CE$6,CE$6<$G57+$J57),IF(CE$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CF$6,CF$6<$G57+$J57),IF(CF$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CG$6,CG$6<$G57+$J57),IF(CG$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CH$6,CH$6<$G57+$J57),IF(CH$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CI$6,CI$6<$G57+$J57),IF(CI$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CJ$6,CJ$6<$G57+$J57),IF(CJ$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CK$6,CK$6<$G57+$J57),IF(CK$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CL$6,CL$6<$G57+$J57),IF(CL$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CM$6,CM$6<$G57+$J57),IF(CM$6<=($G57+$J57-$M57),$H57*$P57,$O57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CN$6,CN$6<$G57+$J57),IF(CN$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CO$6,CO$6<$G57+$J57),IF(CO$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CP$6,CP$6<$G57+$J57),IF(CP$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CQ$6,CQ$6<$G57+$J57),IF(CQ$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CR$6,CR$6<$G57+$J57),IF(CR$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CS$6,CS$6<$G57+$J57),IF(CS$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CT$6,CT$6<$G57+$J57),IF(CT$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CU$6,CU$6<$G57+$J57),IF(CU$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CV$6,CV$6<$G57+$J57),IF(CV$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CW$6,CW$6<$G57+$J57),IF(CW$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CX$6,CX$6<$G57+$J57),IF(CX$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CY$6,CY$6<$G57+$J57),IF(CY$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CZ$6,CZ$6<$G57+$J57),IF(CZ$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DA$6,DA$6<$G57+$J57),IF(DA$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DB$6,DB$6<$G57+$J57),IF(DB$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DC$6,DC$6<$G57+$J57),IF(DC$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DD$6,DD$6<$G57+$J57),IF(DD$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DE$6,DE$6<$G57+$J57),IF(DE$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DF$6,DF$6<$G57+$J57),IF(DF$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DG$6,DG$6<$G57+$J57),IF(DG$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DH$6,DH$6<$G57+$J57),IF(DH$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DI$6,DI$6<$G57+$J57),IF(DI$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DJ$6,DJ$6<$G57+$J57),IF(DJ$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DK$6,DK$6<$G57+$J57),IF(DK$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DL$6,DL$6<$G57+$J57),IF(DL$6<=($G57+$J57-$M57),$I57*$P57,$N57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingNew Participant GS <w Participant GS <50ARCHETYPE - NEW PARTICIPANT GS <50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A58,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A58,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A58,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - NEW PARTICIPANT GS <50"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A58,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A58,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A58,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.64},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A58,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4506.2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A58,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A58,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A58,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A58,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A58,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A58,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G58<=Q$6,Q$6<$G58+$J58),IF(Q$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=R$6,R$6<$G58+$J58),IF(R$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=S$6,S$6<$G58+$J58),IF(S$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=T$6,T$6<$G58+$J58),IF(T$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=U$6,U$6<$G58+$J58),IF(U$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=V$6,V$6<$G58+$J58),IF(V$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=W$6,W$6<$G58+$J58),IF(W$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=X$6,X$6<$G58+$J58),IF(X$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=Y$6,Y$6<$G58+$J58),IF(Y$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=Z$6,Z$6<$G58+$J58),IF(Z$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AA$6,AA$6<$G58+$J58),IF(AA$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AB$6,AB$6<$G58+$J58),IF(AB$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AC$6,AC$6<$G58+$J58),IF(AC$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AD$6,AD$6<$G58+$J58),IF(AD$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AE$6,AE$6<$G58+$J58),IF(AE$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AF$6,AF$6<$G58+$J58),IF(AF$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AG$6,AG$6<$G58+$J58),IF(AG$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AH$6,AH$6<$G58+$J58),IF(AH$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AI$6,AI$6<$G58+$J58),IF(AI$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AJ$6,AJ$6<$G58+$J58),IF(AJ$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AK$6,AK$6<$G58+$J58),IF(AK$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AL$6,AL$6<$G58+$J58),IF(AL$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AM$6,AM$6<$G58+$J58),IF(AM$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AN$6,AN$6<$G58+$J58),IF(AN$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AO$6,AO$6<$G58+$J58),IF(AO$6<=($G58+$J58-$M58),$H58*$L58*$P58,$O58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AP$6,AP$6<$G58+$J58),IF(AP$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AQ$6,AQ$6<$G58+$J58),IF(AQ$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AR$6,AR$6<$G58+$J58),IF(AR$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AS$6,AS$6<$G58+$J58),IF(AS$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AT$6,AT$6<$G58+$J58),IF(AT$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AU$6,AU$6<$G58+$J58),IF(AU$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AV$6,AV$6<$G58+$J58),IF(AV$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AW$6,AW$6<$G58+$J58),IF(AW$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AX$6,AX$6<$G58+$J58),IF(AX$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AY$6,AY$6<$G58+$J58),IF(AY$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AZ$6,AZ$6<$G58+$J58),IF(AZ$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BA$6,BA$6<$G58+$J58),IF(BA$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BB$6,BB$6<$G58+$J58),IF(BB$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BC$6,BC$6<$G58+$J58),IF(BC$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BD$6,BD$6<$G58+$J58),IF(BD$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BE$6,BE$6<$G58+$J58),IF(BE$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BF$6,BF$6<$G58+$J58),IF(BF$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BG$6,BG$6<$G58+$J58),IF(BG$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BH$6,BH$6<$G58+$J58),IF(BH$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BI$6,BI$6<$G58+$J58),IF(BI$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BJ$6,BJ$6<$G58+$J58),IF(BJ$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BK$6,BK$6<$G58+$J58),IF(BK$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BL$6,BL$6<$G58+$J58),IF(BL$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BM$6,BM$6<$G58+$J58),IF(BM$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BN$6,BN$6<$G58+$J58),IF(BN$6<=($G58+$J58-$M58),$I58*$K58*$P58,$N58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BO$6,BO$6<$G58+$J58),IF(BO$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BP$6,BP$6<$G58+$J58),IF(BP$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BQ$6,BQ$6<$G58+$J58),IF(BQ$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BR$6,BR$6<$G58+$J58),IF(BR$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BS$6,BS$6<$G58+$J58),IF(BS$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BT$6,BT$6<$G58+$J58),IF(BT$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BU$6,BU$6<$G58+$J58),IF(BU$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BV$6,BV$6<$G58+$J58),IF(BV$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BW$6,BW$6<$G58+$J58),IF(BW$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BX$6,BX$6<$G58+$J58),IF(BX$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BY$6,BY$6<$G58+$J58),IF(BY$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BZ$6,BZ$6<$G58+$J58),IF(BZ$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CA$6,CA$6<$G58+$J58),IF(CA$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CB$6,CB$6<$G58+$J58),IF(CB$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CC$6,CC$6<$G58+$J58),IF(CC$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CD$6,CD$6<$G58+$J58),IF(CD$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CE$6,CE$6<$G58+$J58),IF(CE$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CF$6,CF$6<$G58+$J58),IF(CF$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CG$6,CG$6<$G58+$J58),IF(CG$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CH$6,CH$6<$G58+$J58),IF(CH$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CI$6,CI$6<$G58+$J58),IF(CI$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CJ$6,CJ$6<$G58+$J58),IF(CJ$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CK$6,CK$6<$G58+$J58),IF(CK$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CL$6,CL$6<$G58+$J58),IF(CL$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CM$6,CM$6<$G58+$J58),IF(CM$6<=($G58+$J58-$M58),$H58*$P58,$O58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CN$6,CN$6<$G58+$J58),IF(CN$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CO$6,CO$6<$G58+$J58),IF(CO$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CP$6,CP$6<$G58+$J58),IF(CP$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CQ$6,CQ$6<$G58+$J58),IF(CQ$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CR$6,CR$6<$G58+$J58),IF(CR$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CS$6,CS$6<$G58+$J58),IF(CS$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CT$6,CT$6<$G58+$J58),IF(CT$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CU$6,CU$6<$G58+$J58),IF(CU$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CV$6,CV$6<$G58+$J58),IF(CV$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CW$6,CW$6<$G58+$J58),IF(CW$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CX$6,CX$6<$G58+$J58),IF(CX$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CY$6,CY$6<$G58+$J58),IF(CY$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CZ$6,CZ$6<$G58+$J58),IF(CZ$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DA$6,DA$6<$G58+$J58),IF(DA$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DB$6,DB$6<$G58+$J58),IF(DB$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DC$6,DC$6<$G58+$J58),IF(DC$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DD$6,DD$6<$G58+$J58),IF(DD$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DE$6,DE$6<$G58+$J58),IF(DE$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DF$6,DF$6<$G58+$J58),IF(DF$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DG$6,DG$6<$G58+$J58),IF(DG$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DH$6,DH$6<$G58+$J58),IF(DH$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DI$6,DI$6<$G58+$J58),IF(DI$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DJ$6,DJ$6<$G58+$J58),IF(DJ$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DK$6,DK$6<$G58+$J58),IF(DK$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DL$6,DL$6<$G58+$J58),IF(DL$6<=($G58+$J58-$M58),$I58*$P58,$N58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingPast ParticipantPast ParticipantARCHETYPE - PAST PARTICIPANTBUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A59,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A59,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A59,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - PAST PARTICIPANT"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A59,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A59,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A59,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.16},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A59,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1126.5999999999999},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A59,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A59,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A59,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A59,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A59,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A59,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G59<=Q$6,Q$6<$G59+$J59),IF(Q$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=R$6,R$6<$G59+$J59),IF(R$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=S$6,S$6<$G59+$J59),IF(S$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=T$6,T$6<$G59+$J59),IF(T$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=U$6,U$6<$G59+$J59),IF(U$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=V$6,V$6<$G59+$J59),IF(V$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=W$6,W$6<$G59+$J59),IF(W$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=X$6,X$6<$G59+$J59),IF(X$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=Y$6,Y$6<$G59+$J59),IF(Y$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=Z$6,Z$6<$G59+$J59),IF(Z$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AA$6,AA$6<$G59+$J59),IF(AA$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AB$6,AB$6<$G59+$J59),IF(AB$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AC$6,AC$6<$G59+$J59),IF(AC$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AD$6,AD$6<$G59+$J59),IF(AD$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AE$6,AE$6<$G59+$J59),IF(AE$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AF$6,AF$6<$G59+$J59),IF(AF$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AG$6,AG$6<$G59+$J59),IF(AG$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AH$6,AH$6<$G59+$J59),IF(AH$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AI$6,AI$6<$G59+$J59),IF(AI$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AJ$6,AJ$6<$G59+$J59),IF(AJ$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AK$6,AK$6<$G59+$J59),IF(AK$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AL$6,AL$6<$G59+$J59),IF(AL$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AM$6,AM$6<$G59+$J59),IF(AM$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AN$6,AN$6<$G59+$J59),IF(AN$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AO$6,AO$6<$G59+$J59),IF(AO$6<=($G59+$J59-$M59),$H59*$L59*$P59,$O59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AP$6,AP$6<$G59+$J59),IF(AP$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AQ$6,AQ$6<$G59+$J59),IF(AQ$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AR$6,AR$6<$G59+$J59),IF(AR$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AS$6,AS$6<$G59+$J59),IF(AS$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AT$6,AT$6<$G59+$J59),IF(AT$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AU$6,AU$6<$G59+$J59),IF(AU$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AV$6,AV$6<$G59+$J59),IF(AV$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AW$6,AW$6<$G59+$J59),IF(AW$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AX$6,AX$6<$G59+$J59),IF(AX$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AY$6,AY$6<$G59+$J59),IF(AY$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AZ$6,AZ$6<$G59+$J59),IF(AZ$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BA$6,BA$6<$G59+$J59),IF(BA$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BB$6,BB$6<$G59+$J59),IF(BB$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BC$6,BC$6<$G59+$J59),IF(BC$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BD$6,BD$6<$G59+$J59),IF(BD$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BE$6,BE$6<$G59+$J59),IF(BE$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BF$6,BF$6<$G59+$J59),IF(BF$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BG$6,BG$6<$G59+$J59),IF(BG$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BH$6,BH$6<$G59+$J59),IF(BH$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BI$6,BI$6<$G59+$J59),IF(BI$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BJ$6,BJ$6<$G59+$J59),IF(BJ$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BK$6,BK$6<$G59+$J59),IF(BK$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BL$6,BL$6<$G59+$J59),IF(BL$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BM$6,BM$6<$G59+$J59),IF(BM$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BN$6,BN$6<$G59+$J59),IF(BN$6<=($G59+$J59-$M59),$I59*$K59*$P59,$N59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BO$6,BO$6<$G59+$J59),IF(BO$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BP$6,BP$6<$G59+$J59),IF(BP$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BQ$6,BQ$6<$G59+$J59),IF(BQ$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BR$6,BR$6<$G59+$J59),IF(BR$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BS$6,BS$6<$G59+$J59),IF(BS$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BT$6,BT$6<$G59+$J59),IF(BT$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BU$6,BU$6<$G59+$J59),IF(BU$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BV$6,BV$6<$G59+$J59),IF(BV$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BW$6,BW$6<$G59+$J59),IF(BW$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BX$6,BX$6<$G59+$J59),IF(BX$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BY$6,BY$6<$G59+$J59),IF(BY$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BZ$6,BZ$6<$G59+$J59),IF(BZ$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CA$6,CA$6<$G59+$J59),IF(CA$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CB$6,CB$6<$G59+$J59),IF(CB$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CC$6,CC$6<$G59+$J59),IF(CC$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CD$6,CD$6<$G59+$J59),IF(CD$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CE$6,CE$6<$G59+$J59),IF(CE$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CF$6,CF$6<$G59+$J59),IF(CF$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CG$6,CG$6<$G59+$J59),IF(CG$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CH$6,CH$6<$G59+$J59),IF(CH$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CI$6,CI$6<$G59+$J59),IF(CI$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CJ$6,CJ$6<$G59+$J59),IF(CJ$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CK$6,CK$6<$G59+$J59),IF(CK$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CL$6,CL$6<$G59+$J59),IF(CL$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CM$6,CM$6<$G59+$J59),IF(CM$6<=($G59+$J59-$M59),$H59*$P59,$O59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CN$6,CN$6<$G59+$J59),IF(CN$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CO$6,CO$6<$G59+$J59),IF(CO$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CP$6,CP$6<$G59+$J59),IF(CP$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CQ$6,CQ$6<$G59+$J59),IF(CQ$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CR$6,CR$6<$G59+$J59),IF(CR$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CS$6,CS$6<$G59+$J59),IF(CS$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CT$6,CT$6<$G59+$J59),IF(CT$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CU$6,CU$6<$G59+$J59),IF(CU$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CV$6,CV$6<$G59+$J59),IF(CV$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CW$6,CW$6<$G59+$J59),IF(CW$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CX$6,CX$6<$G59+$J59),IF(CX$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CY$6,CY$6<$G59+$J59),IF(CY$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CZ$6,CZ$6<$G59+$J59),IF(CZ$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DA$6,DA$6<$G59+$J59),IF(DA$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DB$6,DB$6<$G59+$J59),IF(DB$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DC$6,DC$6<$G59+$J59),IF(DC$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DD$6,DD$6<$G59+$J59),IF(DD$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DE$6,DE$6<$G59+$J59),IF(DE$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DF$6,DF$6<$G59+$J59),IF(DF$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DG$6,DG$6<$G59+$J59),IF(DG$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DH$6,DH$6<$G59+$J59),IF(DH$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DI$6,DI$6<$G59+$J59),IF(DI$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DJ$6,DJ$6<$G59+$J59),IF(DJ$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DK$6,DK$6<$G59+$J59),IF(DK$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DL$6,DL$6<$G59+$J59),IF(DL$6<=($G59+$J59-$M59),$I59*$P59,$N59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingNew Participant GS >w Participant GS >50ARCHETYPE - NEW PARTICIPANT GS >50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A60,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A60,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A60,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - NEW PARTICIPANT GS >50"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A60,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A60,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A60,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.96},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A60,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6759.3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A60,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A60,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A60,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A60,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A60,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A60,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G60<=Q$6,Q$6<$G60+$J60),IF(Q$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=R$6,R$6<$G60+$J60),IF(R$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=S$6,S$6<$G60+$J60),IF(S$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=T$6,T$6<$G60+$J60),IF(T$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=U$6,U$6<$G60+$J60),IF(U$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=V$6,V$6<$G60+$J60),IF(V$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=W$6,W$6<$G60+$J60),IF(W$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=X$6,X$6<$G60+$J60),IF(X$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=Y$6,Y$6<$G60+$J60),IF(Y$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=Z$6,Z$6<$G60+$J60),IF(Z$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AA$6,AA$6<$G60+$J60),IF(AA$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AB$6,AB$6<$G60+$J60),IF(AB$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AC$6,AC$6<$G60+$J60),IF(AC$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AD$6,AD$6<$G60+$J60),IF(AD$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AE$6,AE$6<$G60+$J60),IF(AE$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AF$6,AF$6<$G60+$J60),IF(AF$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AG$6,AG$6<$G60+$J60),IF(AG$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AH$6,AH$6<$G60+$J60),IF(AH$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AI$6,AI$6<$G60+$J60),IF(AI$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AJ$6,AJ$6<$G60+$J60),IF(AJ$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AK$6,AK$6<$G60+$J60),IF(AK$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AL$6,AL$6<$G60+$J60),IF(AL$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AM$6,AM$6<$G60+$J60),IF(AM$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AN$6,AN$6<$G60+$J60),IF(AN$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AO$6,AO$6<$G60+$J60),IF(AO$6<=($G60+$J60-$M60),$H60*$L60*$P60,$O60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AP$6,AP$6<$G60+$J60),IF(AP$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AQ$6,AQ$6<$G60+$J60),IF(AQ$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AR$6,AR$6<$G60+$J60),IF(AR$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AS$6,AS$6<$G60+$J60),IF(AS$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AT$6,AT$6<$G60+$J60),IF(AT$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AU$6,AU$6<$G60+$J60),IF(AU$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AV$6,AV$6<$G60+$J60),IF(AV$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AW$6,AW$6<$G60+$J60),IF(AW$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AX$6,AX$6<$G60+$J60),IF(AX$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AY$6,AY$6<$G60+$J60),IF(AY$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AZ$6,AZ$6<$G60+$J60),IF(AZ$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BA$6,BA$6<$G60+$J60),IF(BA$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BB$6,BB$6<$G60+$J60),IF(BB$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BC$6,BC$6<$G60+$J60),IF(BC$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BD$6,BD$6<$G60+$J60),IF(BD$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BE$6,BE$6<$G60+$J60),IF(BE$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BF$6,BF$6<$G60+$J60),IF(BF$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BG$6,BG$6<$G60+$J60),IF(BG$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BH$6,BH$6<$G60+$J60),IF(BH$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BI$6,BI$6<$G60+$J60),IF(BI$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BJ$6,BJ$6<$G60+$J60),IF(BJ$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BK$6,BK$6<$G60+$J60),IF(BK$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BL$6,BL$6<$G60+$J60),IF(BL$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BM$6,BM$6<$G60+$J60),IF(BM$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BN$6,BN$6<$G60+$J60),IF(BN$6<=($G60+$J60-$M60),$I60*$K60*$P60,$N60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BO$6,BO$6<$G60+$J60),IF(BO$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BP$6,BP$6<$G60+$J60),IF(BP$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BQ$6,BQ$6<$G60+$J60),IF(BQ$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BR$6,BR$6<$G60+$J60),IF(BR$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BS$6,BS$6<$G60+$J60),IF(BS$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BT$6,BT$6<$G60+$J60),IF(BT$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BU$6,BU$6<$G60+$J60),IF(BU$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BV$6,BV$6<$G60+$J60),IF(BV$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BW$6,BW$6<$G60+$J60),IF(BW$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BX$6,BX$6<$G60+$J60),IF(BX$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BY$6,BY$6<$G60+$J60),IF(BY$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BZ$6,BZ$6<$G60+$J60),IF(BZ$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CA$6,CA$6<$G60+$J60),IF(CA$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CB$6,CB$6<$G60+$J60),IF(CB$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CC$6,CC$6<$G60+$J60),IF(CC$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CD$6,CD$6<$G60+$J60),IF(CD$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CE$6,CE$6<$G60+$J60),IF(CE$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CF$6,CF$6<$G60+$J60),IF(CF$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CG$6,CG$6<$G60+$J60),IF(CG$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CH$6,CH$6<$G60+$J60),IF(CH$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CI$6,CI$6<$G60+$J60),IF(CI$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CJ$6,CJ$6<$G60+$J60),IF(CJ$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CK$6,CK$6<$G60+$J60),IF(CK$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CL$6,CL$6<$G60+$J60),IF(CL$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CM$6,CM$6<$G60+$J60),IF(CM$6<=($G60+$J60-$M60),$H60*$P60,$O60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CN$6,CN$6<$G60+$J60),IF(CN$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CO$6,CO$6<$G60+$J60),IF(CO$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CP$6,CP$6<$G60+$J60),IF(CP$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CQ$6,CQ$6<$G60+$J60),IF(CQ$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CR$6,CR$6<$G60+$J60),IF(CR$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CS$6,CS$6<$G60+$J60),IF(CS$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CT$6,CT$6<$G60+$J60),IF(CT$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CU$6,CU$6<$G60+$J60),IF(CU$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CV$6,CV$6<$G60+$J60),IF(CV$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CW$6,CW$6<$G60+$J60),IF(CW$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CX$6,CX$6<$G60+$J60),IF(CX$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CY$6,CY$6<$G60+$J60),IF(CY$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CZ$6,CZ$6<$G60+$J60),IF(CZ$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DA$6,DA$6<$G60+$J60),IF(DA$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DB$6,DB$6<$G60+$J60),IF(DB$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DC$6,DC$6<$G60+$J60),IF(DC$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DD$6,DD$6<$G60+$J60),IF(DD$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DE$6,DE$6<$G60+$J60),IF(DE$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DF$6,DF$6<$G60+$J60),IF(DF$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DG$6,DG$6<$G60+$J60),IF(DG$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DH$6,DH$6<$G60+$J60),IF(DH$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DI$6,DI$6<$G60+$J60),IF(DI$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DJ$6,DJ$6<$G60+$J60),IF(DJ$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DK$6,DK$6<$G60+$J60),IF(DK$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DL$6,DL$6<$G60+$J60),IF(DL$6<=($G60+$J60-$M60),$I60*$P60,$N60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingNew Participant GS <w Participant GS <50ARCHETYPE - NEW PARTICIPANT GS <50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A61,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A61,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A61,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - NEW PARTICIPANT GS <50"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A61,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A61,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A61,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.64},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A61,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4506.2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A61,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A61,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A61,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A61,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A61,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A61,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G61<=Q$6,Q$6<$G61+$J61),IF(Q$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=R$6,R$6<$G61+$J61),IF(R$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=S$6,S$6<$G61+$J61),IF(S$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=T$6,T$6<$G61+$J61),IF(T$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=U$6,U$6<$G61+$J61),IF(U$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=V$6,V$6<$G61+$J61),IF(V$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=W$6,W$6<$G61+$J61),IF(W$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=X$6,X$6<$G61+$J61),IF(X$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=Y$6,Y$6<$G61+$J61),IF(Y$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=Z$6,Z$6<$G61+$J61),IF(Z$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AA$6,AA$6<$G61+$J61),IF(AA$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AB$6,AB$6<$G61+$J61),IF(AB$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AC$6,AC$6<$G61+$J61),IF(AC$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AD$6,AD$6<$G61+$J61),IF(AD$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AE$6,AE$6<$G61+$J61),IF(AE$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AF$6,AF$6<$G61+$J61),IF(AF$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AG$6,AG$6<$G61+$J61),IF(AG$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AH$6,AH$6<$G61+$J61),IF(AH$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AI$6,AI$6<$G61+$J61),IF(AI$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AJ$6,AJ$6<$G61+$J61),IF(AJ$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AK$6,AK$6<$G61+$J61),IF(AK$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AL$6,AL$6<$G61+$J61),IF(AL$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AM$6,AM$6<$G61+$J61),IF(AM$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AN$6,AN$6<$G61+$J61),IF(AN$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AO$6,AO$6<$G61+$J61),IF(AO$6<=($G61+$J61-$M61),$H61*$L61*$P61,$O61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AP$6,AP$6<$G61+$J61),IF(AP$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AQ$6,AQ$6<$G61+$J61),IF(AQ$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AR$6,AR$6<$G61+$J61),IF(AR$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AS$6,AS$6<$G61+$J61),IF(AS$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AT$6,AT$6<$G61+$J61),IF(AT$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AU$6,AU$6<$G61+$J61),IF(AU$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AV$6,AV$6<$G61+$J61),IF(AV$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AW$6,AW$6<$G61+$J61),IF(AW$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AX$6,AX$6<$G61+$J61),IF(AX$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AY$6,AY$6<$G61+$J61),IF(AY$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AZ$6,AZ$6<$G61+$J61),IF(AZ$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BA$6,BA$6<$G61+$J61),IF(BA$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BB$6,BB$6<$G61+$J61),IF(BB$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BC$6,BC$6<$G61+$J61),IF(BC$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BD$6,BD$6<$G61+$J61),IF(BD$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BE$6,BE$6<$G61+$J61),IF(BE$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BF$6,BF$6<$G61+$J61),IF(BF$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BG$6,BG$6<$G61+$J61),IF(BG$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BH$6,BH$6<$G61+$J61),IF(BH$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BI$6,BI$6<$G61+$J61),IF(BI$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BJ$6,BJ$6<$G61+$J61),IF(BJ$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BK$6,BK$6<$G61+$J61),IF(BK$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BL$6,BL$6<$G61+$J61),IF(BL$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BM$6,BM$6<$G61+$J61),IF(BM$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BN$6,BN$6<$G61+$J61),IF(BN$6<=($G61+$J61-$M61),$I61*$K61*$P61,$N61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BO$6,BO$6<$G61+$J61),IF(BO$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BP$6,BP$6<$G61+$J61),IF(BP$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BQ$6,BQ$6<$G61+$J61),IF(BQ$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BR$6,BR$6<$G61+$J61),IF(BR$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BS$6,BS$6<$G61+$J61),IF(BS$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BT$6,BT$6<$G61+$J61),IF(BT$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BU$6,BU$6<$G61+$J61),IF(BU$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BV$6,BV$6<$G61+$J61),IF(BV$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BW$6,BW$6<$G61+$J61),IF(BW$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BX$6,BX$6<$G61+$J61),IF(BX$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BY$6,BY$6<$G61+$J61),IF(BY$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BZ$6,BZ$6<$G61+$J61),IF(BZ$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CA$6,CA$6<$G61+$J61),IF(CA$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CB$6,CB$6<$G61+$J61),IF(CB$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CC$6,CC$6<$G61+$J61),IF(CC$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CD$6,CD$6<$G61+$J61),IF(CD$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CE$6,CE$6<$G61+$J61),IF(CE$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CF$6,CF$6<$G61+$J61),IF(CF$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CG$6,CG$6<$G61+$J61),IF(CG$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CH$6,CH$6<$G61+$J61),IF(CH$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CI$6,CI$6<$G61+$J61),IF(CI$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CJ$6,CJ$6<$G61+$J61),IF(CJ$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CK$6,CK$6<$G61+$J61),IF(CK$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CL$6,CL$6<$G61+$J61),IF(CL$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CM$6,CM$6<$G61+$J61),IF(CM$6<=($G61+$J61-$M61),$H61*$P61,$O61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CN$6,CN$6<$G61+$J61),IF(CN$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CO$6,CO$6<$G61+$J61),IF(CO$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CP$6,CP$6<$G61+$J61),IF(CP$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CQ$6,CQ$6<$G61+$J61),IF(CQ$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CR$6,CR$6<$G61+$J61),IF(CR$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CS$6,CS$6<$G61+$J61),IF(CS$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CT$6,CT$6<$G61+$J61),IF(CT$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CU$6,CU$6<$G61+$J61),IF(CU$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CV$6,CV$6<$G61+$J61),IF(CV$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CW$6,CW$6<$G61+$J61),IF(CW$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CX$6,CX$6<$G61+$J61),IF(CX$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CY$6,CY$6<$G61+$J61),IF(CY$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CZ$6,CZ$6<$G61+$J61),IF(CZ$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DA$6,DA$6<$G61+$J61),IF(DA$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DB$6,DB$6<$G61+$J61),IF(DB$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DC$6,DC$6<$G61+$J61),IF(DC$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DD$6,DD$6<$G61+$J61),IF(DD$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DE$6,DE$6<$G61+$J61),IF(DE$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DF$6,DF$6<$G61+$J61),IF(DF$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DG$6,DG$6<$G61+$J61),IF(DG$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DH$6,DH$6<$G61+$J61),IF(DH$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DI$6,DI$6<$G61+$J61),IF(DI$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DJ$6,DJ$6<$G61+$J61),IF(DJ$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DK$6,DK$6<$G61+$J61),IF(DK$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DL$6,DL$6<$G61+$J61),IF(DL$6<=($G61+$J61-$M61),$I61*$P61,$N61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialHigh PerfonstructionHPNC PROJECTHPNC PROJECTARCHETYPE - HPNC PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A62,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A62,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"High Performance New Construction"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A62,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - HPNC PROJECT"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A62,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A62,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A62,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":33.723799999999997},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A62,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":105555.49},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A62,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":14},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A62,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.54},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A62,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.54},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A62,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A62,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A62,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G62<=Q$6,Q$6<$G62+$J62),IF(Q$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=R$6,R$6<$G62+$J62),IF(R$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=S$6,S$6<$G62+$J62),IF(S$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=T$6,T$6<$G62+$J62),IF(T$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=U$6,U$6<$G62+$J62),IF(U$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=V$6,V$6<$G62+$J62),IF(V$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=W$6,W$6<$G62+$J62),IF(W$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=X$6,X$6<$G62+$J62),IF(X$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=Y$6,Y$6<$G62+$J62),IF(Y$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=Z$6,Z$6<$G62+$J62),IF(Z$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AA$6,AA$6<$G62+$J62),IF(AA$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AB$6,AB$6<$G62+$J62),IF(AB$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AC$6,AC$6<$G62+$J62),IF(AC$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AD$6,AD$6<$G62+$J62),IF(AD$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AE$6,AE$6<$G62+$J62),IF(AE$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AF$6,AF$6<$G62+$J62),IF(AF$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AG$6,AG$6<$G62+$J62),IF(AG$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AH$6,AH$6<$G62+$J62),IF(AH$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AI$6,AI$6<$G62+$J62),IF(AI$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AJ$6,AJ$6<$G62+$J62),IF(AJ$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AK$6,AK$6<$G62+$J62),IF(AK$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AL$6,AL$6<$G62+$J62),IF(AL$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AM$6,AM$6<$G62+$J62),IF(AM$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AN$6,AN$6<$G62+$J62),IF(AN$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AO$6,AO$6<$G62+$J62),IF(AO$6<=($G62+$J62-$M62),$H62*$L62*$P62,$O62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AP$6,AP$6<$G62+$J62),IF(AP$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AQ$6,AQ$6<$G62+$J62),IF(AQ$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AR$6,AR$6<$G62+$J62),IF(AR$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AS$6,AS$6<$G62+$J62),IF(AS$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AT$6,AT$6<$G62+$J62),IF(AT$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AU$6,AU$6<$G62+$J62),IF(AU$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AV$6,AV$6<$G62+$J62),IF(AV$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AW$6,AW$6<$G62+$J62),IF(AW$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AX$6,AX$6<$G62+$J62),IF(AX$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AY$6,AY$6<$G62+$J62),IF(AY$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AZ$6,AZ$6<$G62+$J62),IF(AZ$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BA$6,BA$6<$G62+$J62),IF(BA$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BB$6,BB$6<$G62+$J62),IF(BB$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BC$6,BC$6<$G62+$J62),IF(BC$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BD$6,BD$6<$G62+$J62),IF(BD$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BE$6,BE$6<$G62+$J62),IF(BE$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BF$6,BF$6<$G62+$J62),IF(BF$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BG$6,BG$6<$G62+$J62),IF(BG$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BH$6,BH$6<$G62+$J62),IF(BH$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BI$6,BI$6<$G62+$J62),IF(BI$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BJ$6,BJ$6<$G62+$J62),IF(BJ$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BK$6,BK$6<$G62+$J62),IF(BK$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BL$6,BL$6<$G62+$J62),IF(BL$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BM$6,BM$6<$G62+$J62),IF(BM$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BN$6,BN$6<$G62+$J62),IF(BN$6<=($G62+$J62-$M62),$I62*$K62*$P62,$N62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BO$6,BO$6<$G62+$J62),IF(BO$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BP$6,BP$6<$G62+$J62),IF(BP$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BQ$6,BQ$6<$G62+$J62),IF(BQ$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BR$6,BR$6<$G62+$J62),IF(BR$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BS$6,BS$6<$G62+$J62),IF(BS$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BT$6,BT$6<$G62+$J62),IF(BT$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BU$6,BU$6<$G62+$J62),IF(BU$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BV$6,BV$6<$G62+$J62),IF(BV$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BW$6,BW$6<$G62+$J62),IF(BW$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BX$6,BX$6<$G62+$J62),IF(BX$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BY$6,BY$6<$G62+$J62),IF(BY$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BZ$6,BZ$6<$G62+$J62),IF(BZ$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CA$6,CA$6<$G62+$J62),IF(CA$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CB$6,CB$6<$G62+$J62),IF(CB$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CC$6,CC$6<$G62+$J62),IF(CC$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CD$6,CD$6<$G62+$J62),IF(CD$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CE$6,CE$6<$G62+$J62),IF(CE$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CF$6,CF$6<$G62+$J62),IF(CF$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CG$6,CG$6<$G62+$J62),IF(CG$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CH$6,CH$6<$G62+$J62),IF(CH$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CI$6,CI$6<$G62+$J62),IF(CI$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CJ$6,CJ$6<$G62+$J62),IF(CJ$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CK$6,CK$6<$G62+$J62),IF(CK$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CL$6,CL$6<$G62+$J62),IF(CL$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CM$6,CM$6<$G62+$J62),IF(CM$6<=($G62+$J62-$M62),$H62*$P62,$O62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CN$6,CN$6<$G62+$J62),IF(CN$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CO$6,CO$6<$G62+$J62),IF(CO$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CP$6,CP$6<$G62+$J62),IF(CP$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CQ$6,CQ$6<$G62+$J62),IF(CQ$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CR$6,CR$6<$G62+$J62),IF(CR$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CS$6,CS$6<$G62+$J62),IF(CS$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CT$6,CT$6<$G62+$J62),IF(CT$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CU$6,CU$6<$G62+$J62),IF(CU$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CV$6,CV$6<$G62+$J62),IF(CV$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CW$6,CW$6<$G62+$J62),IF(CW$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CX$6,CX$6<$G62+$J62),IF(CX$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CY$6,CY$6<$G62+$J62),IF(CY$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CZ$6,CZ$6<$G62+$J62),IF(CZ$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=DA$6,DA$6<$G62+$J62),IF(DA$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=DB$6,DB$6<$G62+$J62),IF(DB$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=DC$6,DC$6<$G62+$J62),IF(DC$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=DD$6,DD$6<$G62+$J62),IF(DD$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=DE$6,DE$6<$G62+$J62),IF(DE$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=DF$6,DF$6<$G62+$J62),IF(DF$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=DG$6,DG$6<$G62+$J62),IF(DG$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=DH$6,DH$6<$G62+$J62),IF(DH$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=DI$6,DI$6<$G62+$J62),IF(DI$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=DJ$6,DJ$6<$G62+$J62),IF(DJ$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=DK$6,DK$6<$G62+$J62),IF(DK$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=DL$6,DL$6<$G62+$J62),IF(DL$6<=($G62+$J62-$M62),$I62*$P62,$N62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A63,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A63,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Refrigeration"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A63,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Motor Size ≥ 1/20 hp to < 1/10 hp"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A63,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A63,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A63,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.13994516393610576},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A63,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1129.9920069374998},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A63,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A63,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A63,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.69199999999999995},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A63,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A63,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A63,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G63<=Q$6,Q$6<$G63+$J63),IF(Q$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=R$6,R$6<$G63+$J63),IF(R$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=S$6,S$6<$G63+$J63),IF(S$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=T$6,T$6<$G63+$J63),IF(T$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=U$6,U$6<$G63+$J63),IF(U$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=V$6,V$6<$G63+$J63),IF(V$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=W$6,W$6<$G63+$J63),IF(W$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=X$6,X$6<$G63+$J63),IF(X$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=Y$6,Y$6<$G63+$J63),IF(Y$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=Z$6,Z$6<$G63+$J63),IF(Z$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AA$6,AA$6<$G63+$J63),IF(AA$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AB$6,AB$6<$G63+$J63),IF(AB$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AC$6,AC$6<$G63+$J63),IF(AC$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AD$6,AD$6<$G63+$J63),IF(AD$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AE$6,AE$6<$G63+$J63),IF(AE$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AF$6,AF$6<$G63+$J63),IF(AF$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AG$6,AG$6<$G63+$J63),IF(AG$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AH$6,AH$6<$G63+$J63),IF(AH$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AI$6,AI$6<$G63+$J63),IF(AI$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AJ$6,AJ$6<$G63+$J63),IF(AJ$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AK$6,AK$6<$G63+$J63),IF(AK$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AL$6,AL$6<$G63+$J63),IF(AL$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AM$6,AM$6<$G63+$J63),IF(AM$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AN$6,AN$6<$G63+$J63),IF(AN$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AO$6,AO$6<$G63+$J63),IF(AO$6<=($G63+$J63-$M63),$H63*$L63*$P63,$O63*$L63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AP$6,AP$6<$G63+$J63),IF(AP$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AQ$6,AQ$6<$G63+$J63),IF(AQ$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AR$6,AR$6<$G63+$J63),IF(AR$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AS$6,AS$6<$G63+$J63),IF(AS$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AT$6,AT$6<$G63+$J63),IF(AT$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AU$6,AU$6<$G63+$J63),IF(AU$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AV$6,AV$6<$G63+$J63),IF(AV$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AW$6,AW$6<$G63+$J63),IF(AW$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AX$6,AX$6<$G63+$J63),IF(AX$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AY$6,AY$6<$G63+$J63),IF(AY$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=AZ$6,AZ$6<$G63+$J63),IF(AZ$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BA$6,BA$6<$G63+$J63),IF(BA$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BB$6,BB$6<$G63+$J63),IF(BB$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BC$6,BC$6<$G63+$J63),IF(BC$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BD$6,BD$6<$G63+$J63),IF(BD$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BE$6,BE$6<$G63+$J63),IF(BE$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BF$6,BF$6<$G63+$J63),IF(BF$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BG$6,BG$6<$G63+$J63),IF(BG$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BH$6,BH$6<$G63+$J63),IF(BH$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BI$6,BI$6<$G63+$J63),IF(BI$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BJ$6,BJ$6<$G63+$J63),IF(BJ$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BK$6,BK$6<$G63+$J63),IF(BK$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BL$6,BL$6<$G63+$J63),IF(BL$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BM$6,BM$6<$G63+$J63),IF(BM$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BN$6,BN$6<$G63+$J63),IF(BN$6<=($G63+$J63-$M63),$I63*$K63*$P63,$N63*$K63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BO$6,BO$6<$G63+$J63),IF(BO$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BP$6,BP$6<$G63+$J63),IF(BP$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BQ$6,BQ$6<$G63+$J63),IF(BQ$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BR$6,BR$6<$G63+$J63),IF(BR$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BS$6,BS$6<$G63+$J63),IF(BS$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BT$6,BT$6<$G63+$J63),IF(BT$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BU$6,BU$6<$G63+$J63),IF(BU$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BV$6,BV$6<$G63+$J63),IF(BV$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BW$6,BW$6<$G63+$J63),IF(BW$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BX$6,BX$6<$G63+$J63),IF(BX$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BY$6,BY$6<$G63+$J63),IF(BY$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=BZ$6,BZ$6<$G63+$J63),IF(BZ$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CA$6,CA$6<$G63+$J63),IF(CA$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CB$6,CB$6<$G63+$J63),IF(CB$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CC$6,CC$6<$G63+$J63),IF(CC$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CD$6,CD$6<$G63+$J63),IF(CD$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CE$6,CE$6<$G63+$J63),IF(CE$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CF$6,CF$6<$G63+$J63),IF(CF$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CG$6,CG$6<$G63+$J63),IF(CG$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CH$6,CH$6<$G63+$J63),IF(CH$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CI$6,CI$6<$G63+$J63),IF(CI$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CJ$6,CJ$6<$G63+$J63),IF(CJ$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CK$6,CK$6<$G63+$J63),IF(CK$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CL$6,CL$6<$G63+$J63),IF(CL$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CM$6,CM$6<$G63+$J63),IF(CM$6<=($G63+$J63-$M63),$H63*$P63,$O63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CN$6,CN$6<$G63+$J63),IF(CN$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CO$6,CO$6<$G63+$J63),IF(CO$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CP$6,CP$6<$G63+$J63),IF(CP$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CQ$6,CQ$6<$G63+$J63),IF(CQ$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CR$6,CR$6<$G63+$J63),IF(CR$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CS$6,CS$6<$G63+$J63),IF(CS$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CT$6,CT$6<$G63+$J63),IF(CT$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CU$6,CU$6<$G63+$J63),IF(CU$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CV$6,CV$6<$G63+$J63),IF(CV$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CW$6,CW$6<$G63+$J63),IF(CW$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CX$6,CX$6<$G63+$J63),IF(CX$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CY$6,CY$6<$G63+$J63),IF(CY$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=CZ$6,CZ$6<$G63+$J63),IF(CZ$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=DA$6,DA$6<$G63+$J63),IF(DA$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=DB$6,DB$6<$G63+$J63),IF(DB$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=DC$6,DC$6<$G63+$J63),IF(DC$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=DD$6,DD$6<$G63+$J63),IF(DD$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=DE$6,DE$6<$G63+$J63),IF(DE$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=DF$6,DF$6<$G63+$J63),IF(DF$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=DG$6,DG$6<$G63+$J63),IF(DG$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=DH$6,DH$6<$G63+$J63),IF(DH$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=DI$6,DI$6<$G63+$J63),IF(DI$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=DJ$6,DJ$6<$G63+$J63),IF(DJ$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=DK$6,DK$6<$G63+$J63),IF(DK$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G63<=DL$6,DL$6<$G63+$J63),IF(DL$6<=($G63+$J63-$M63),$I63*$P63,$N63*$P63),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E63=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A64,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A64,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Refrigeration"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A64,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Motor Size ≥ 1/20 hp to < 1/10 hp"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A64,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A64,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A64,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2.1203812717591784E-2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A64,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":171.21091014204546},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A64,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A64,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A64,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.69199999999999995},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A64,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A64,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A64,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G64<=Q$6,Q$6<$G64+$J64),IF(Q$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=R$6,R$6<$G64+$J64),IF(R$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=S$6,S$6<$G64+$J64),IF(S$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=T$6,T$6<$G64+$J64),IF(T$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=U$6,U$6<$G64+$J64),IF(U$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=V$6,V$6<$G64+$J64),IF(V$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=W$6,W$6<$G64+$J64),IF(W$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=X$6,X$6<$G64+$J64),IF(X$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=Y$6,Y$6<$G64+$J64),IF(Y$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=Z$6,Z$6<$G64+$J64),IF(Z$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AA$6,AA$6<$G64+$J64),IF(AA$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AB$6,AB$6<$G64+$J64),IF(AB$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AC$6,AC$6<$G64+$J64),IF(AC$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AD$6,AD$6<$G64+$J64),IF(AD$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AE$6,AE$6<$G64+$J64),IF(AE$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AF$6,AF$6<$G64+$J64),IF(AF$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AG$6,AG$6<$G64+$J64),IF(AG$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AH$6,AH$6<$G64+$J64),IF(AH$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AI$6,AI$6<$G64+$J64),IF(AI$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AJ$6,AJ$6<$G64+$J64),IF(AJ$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AK$6,AK$6<$G64+$J64),IF(AK$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AL$6,AL$6<$G64+$J64),IF(AL$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AM$6,AM$6<$G64+$J64),IF(AM$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AN$6,AN$6<$G64+$J64),IF(AN$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AO$6,AO$6<$G64+$J64),IF(AO$6<=($G64+$J64-$M64),$H64*$L64*$P64,$O64*$L64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AP$6,AP$6<$G64+$J64),IF(AP$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AQ$6,AQ$6<$G64+$J64),IF(AQ$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AR$6,AR$6<$G64+$J64),IF(AR$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AS$6,AS$6<$G64+$J64),IF(AS$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AT$6,AT$6<$G64+$J64),IF(AT$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AU$6,AU$6<$G64+$J64),IF(AU$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AV$6,AV$6<$G64+$J64),IF(AV$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AW$6,AW$6<$G64+$J64),IF(AW$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AX$6,AX$6<$G64+$J64),IF(AX$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AY$6,AY$6<$G64+$J64),IF(AY$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=AZ$6,AZ$6<$G64+$J64),IF(AZ$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BA$6,BA$6<$G64+$J64),IF(BA$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BB$6,BB$6<$G64+$J64),IF(BB$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BC$6,BC$6<$G64+$J64),IF(BC$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BD$6,BD$6<$G64+$J64),IF(BD$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BE$6,BE$6<$G64+$J64),IF(BE$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BF$6,BF$6<$G64+$J64),IF(BF$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BG$6,BG$6<$G64+$J64),IF(BG$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BH$6,BH$6<$G64+$J64),IF(BH$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BI$6,BI$6<$G64+$J64),IF(BI$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BJ$6,BJ$6<$G64+$J64),IF(BJ$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BK$6,BK$6<$G64+$J64),IF(BK$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BL$6,BL$6<$G64+$J64),IF(BL$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BM$6,BM$6<$G64+$J64),IF(BM$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BN$6,BN$6<$G64+$J64),IF(BN$6<=($G64+$J64-$M64),$I64*$K64*$P64,$N64*$K64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BO$6,BO$6<$G64+$J64),IF(BO$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BP$6,BP$6<$G64+$J64),IF(BP$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BQ$6,BQ$6<$G64+$J64),IF(BQ$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BR$6,BR$6<$G64+$J64),IF(BR$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BS$6,BS$6<$G64+$J64),IF(BS$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BT$6,BT$6<$G64+$J64),IF(BT$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BU$6,BU$6<$G64+$J64),IF(BU$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BV$6,BV$6<$G64+$J64),IF(BV$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BW$6,BW$6<$G64+$J64),IF(BW$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BX$6,BX$6<$G64+$J64),IF(BX$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BY$6,BY$6<$G64+$J64),IF(BY$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=BZ$6,BZ$6<$G64+$J64),IF(BZ$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CA$6,CA$6<$G64+$J64),IF(CA$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CB$6,CB$6<$G64+$J64),IF(CB$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CC$6,CC$6<$G64+$J64),IF(CC$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CD$6,CD$6<$G64+$J64),IF(CD$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CE$6,CE$6<$G64+$J64),IF(CE$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CF$6,CF$6<$G64+$J64),IF(CF$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CG$6,CG$6<$G64+$J64),IF(CG$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CH$6,CH$6<$G64+$J64),IF(CH$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CI$6,CI$6<$G64+$J64),IF(CI$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CJ$6,CJ$6<$G64+$J64),IF(CJ$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CK$6,CK$6<$G64+$J64),IF(CK$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CL$6,CL$6<$G64+$J64),IF(CL$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CM$6,CM$6<$G64+$J64),IF(CM$6<=($G64+$J64-$M64),$H64*$P64,$O64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CN$6,CN$6<$G64+$J64),IF(CN$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CO$6,CO$6<$G64+$J64),IF(CO$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CP$6,CP$6<$G64+$J64),IF(CP$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CQ$6,CQ$6<$G64+$J64),IF(CQ$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CR$6,CR$6<$G64+$J64),IF(CR$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CS$6,CS$6<$G64+$J64),IF(CS$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CT$6,CT$6<$G64+$J64),IF(CT$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CU$6,CU$6<$G64+$J64),IF(CU$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CV$6,CV$6<$G64+$J64),IF(CV$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CW$6,CW$6<$G64+$J64),IF(CW$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CX$6,CX$6<$G64+$J64),IF(CX$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CY$6,CY$6<$G64+$J64),IF(CY$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=CZ$6,CZ$6<$G64+$J64),IF(CZ$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=DA$6,DA$6<$G64+$J64),IF(DA$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=DB$6,DB$6<$G64+$J64),IF(DB$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=DC$6,DC$6<$G64+$J64),IF(DC$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=DD$6,DD$6<$G64+$J64),IF(DD$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=DE$6,DE$6<$G64+$J64),IF(DE$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=DF$6,DF$6<$G64+$J64),IF(DF$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=DG$6,DG$6<$G64+$J64),IF(DG$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=DH$6,DH$6<$G64+$J64),IF(DH$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=DI$6,DI$6<$G64+$J64),IF(DI$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=DJ$6,DJ$6<$G64+$J64),IF(DJ$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=DK$6,DK$6<$G64+$J64),IF(DK$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G64<=DL$6,DL$6<$G64+$J64),IF(DL$6<=($G64+$J64-$M64),$I64*$P64,$N64*$P64),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E64=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A65,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A65,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Refrigeration"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A65,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Motor Size ≥ 1/10 hp to ≤ 1 hp"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A65,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A65,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A65,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.3994516393610581},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A65,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11299.920069375003},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A65,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A65,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A65,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.69199999999999995},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A65,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A65,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A65,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G65<=Q$6,Q$6<$G65+$J65),IF(Q$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=R$6,R$6<$G65+$J65),IF(R$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=S$6,S$6<$G65+$J65),IF(S$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=T$6,T$6<$G65+$J65),IF(T$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=U$6,U$6<$G65+$J65),IF(U$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=V$6,V$6<$G65+$J65),IF(V$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=W$6,W$6<$G65+$J65),IF(W$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=X$6,X$6<$G65+$J65),IF(X$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=Y$6,Y$6<$G65+$J65),IF(Y$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=Z$6,Z$6<$G65+$J65),IF(Z$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AA$6,AA$6<$G65+$J65),IF(AA$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AB$6,AB$6<$G65+$J65),IF(AB$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AC$6,AC$6<$G65+$J65),IF(AC$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AD$6,AD$6<$G65+$J65),IF(AD$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AE$6,AE$6<$G65+$J65),IF(AE$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AF$6,AF$6<$G65+$J65),IF(AF$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AG$6,AG$6<$G65+$J65),IF(AG$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AH$6,AH$6<$G65+$J65),IF(AH$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AI$6,AI$6<$G65+$J65),IF(AI$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AJ$6,AJ$6<$G65+$J65),IF(AJ$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AK$6,AK$6<$G65+$J65),IF(AK$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AL$6,AL$6<$G65+$J65),IF(AL$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AM$6,AM$6<$G65+$J65),IF(AM$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AN$6,AN$6<$G65+$J65),IF(AN$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AO$6,AO$6<$G65+$J65),IF(AO$6<=($G65+$J65-$M65),$H65*$L65*$P65,$O65*$L65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AP$6,AP$6<$G65+$J65),IF(AP$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AQ$6,AQ$6<$G65+$J65),IF(AQ$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AR$6,AR$6<$G65+$J65),IF(AR$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AS$6,AS$6<$G65+$J65),IF(AS$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AT$6,AT$6<$G65+$J65),IF(AT$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AU$6,AU$6<$G65+$J65),IF(AU$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AV$6,AV$6<$G65+$J65),IF(AV$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AW$6,AW$6<$G65+$J65),IF(AW$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AX$6,AX$6<$G65+$J65),IF(AX$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AY$6,AY$6<$G65+$J65),IF(AY$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=AZ$6,AZ$6<$G65+$J65),IF(AZ$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BA$6,BA$6<$G65+$J65),IF(BA$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BB$6,BB$6<$G65+$J65),IF(BB$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BC$6,BC$6<$G65+$J65),IF(BC$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BD$6,BD$6<$G65+$J65),IF(BD$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BE$6,BE$6<$G65+$J65),IF(BE$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BF$6,BF$6<$G65+$J65),IF(BF$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BG$6,BG$6<$G65+$J65),IF(BG$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BH$6,BH$6<$G65+$J65),IF(BH$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BI$6,BI$6<$G65+$J65),IF(BI$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BJ$6,BJ$6<$G65+$J65),IF(BJ$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BK$6,BK$6<$G65+$J65),IF(BK$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BL$6,BL$6<$G65+$J65),IF(BL$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BM$6,BM$6<$G65+$J65),IF(BM$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BN$6,BN$6<$G65+$J65),IF(BN$6<=($G65+$J65-$M65),$I65*$K65*$P65,$N65*$K65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BO$6,BO$6<$G65+$J65),IF(BO$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BP$6,BP$6<$G65+$J65),IF(BP$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BQ$6,BQ$6<$G65+$J65),IF(BQ$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BR$6,BR$6<$G65+$J65),IF(BR$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BS$6,BS$6<$G65+$J65),IF(BS$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BT$6,BT$6<$G65+$J65),IF(BT$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BU$6,BU$6<$G65+$J65),IF(BU$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BV$6,BV$6<$G65+$J65),IF(BV$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BW$6,BW$6<$G65+$J65),IF(BW$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BX$6,BX$6<$G65+$J65),IF(BX$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BY$6,BY$6<$G65+$J65),IF(BY$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=BZ$6,BZ$6<$G65+$J65),IF(BZ$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CA$6,CA$6<$G65+$J65),IF(CA$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CB$6,CB$6<$G65+$J65),IF(CB$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CC$6,CC$6<$G65+$J65),IF(CC$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CD$6,CD$6<$G65+$J65),IF(CD$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CE$6,CE$6<$G65+$J65),IF(CE$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CF$6,CF$6<$G65+$J65),IF(CF$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CG$6,CG$6<$G65+$J65),IF(CG$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CH$6,CH$6<$G65+$J65),IF(CH$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CI$6,CI$6<$G65+$J65),IF(CI$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CJ$6,CJ$6<$G65+$J65),IF(CJ$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CK$6,CK$6<$G65+$J65),IF(CK$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CL$6,CL$6<$G65+$J65),IF(CL$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CM$6,CM$6<$G65+$J65),IF(CM$6<=($G65+$J65-$M65),$H65*$P65,$O65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CN$6,CN$6<$G65+$J65),IF(CN$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CO$6,CO$6<$G65+$J65),IF(CO$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CP$6,CP$6<$G65+$J65),IF(CP$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CQ$6,CQ$6<$G65+$J65),IF(CQ$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CR$6,CR$6<$G65+$J65),IF(CR$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CS$6,CS$6<$G65+$J65),IF(CS$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CT$6,CT$6<$G65+$J65),IF(CT$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CU$6,CU$6<$G65+$J65),IF(CU$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CV$6,CV$6<$G65+$J65),IF(CV$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CW$6,CW$6<$G65+$J65),IF(CW$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CX$6,CX$6<$G65+$J65),IF(CX$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CY$6,CY$6<$G65+$J65),IF(CY$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=CZ$6,CZ$6<$G65+$J65),IF(CZ$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=DA$6,DA$6<$G65+$J65),IF(DA$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=DB$6,DB$6<$G65+$J65),IF(DB$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=DC$6,DC$6<$G65+$J65),IF(DC$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=DD$6,DD$6<$G65+$J65),IF(DD$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=DE$6,DE$6<$G65+$J65),IF(DE$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=DF$6,DF$6<$G65+$J65),IF(DF$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=DG$6,DG$6<$G65+$J65),IF(DG$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=DH$6,DH$6<$G65+$J65),IF(DH$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=DI$6,DI$6<$G65+$J65),IF(DI$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=DJ$6,DJ$6<$G65+$J65),IF(DJ$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=DK$6,DK$6<$G65+$J65),IF(DK$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G65<=DL$6,DL$6<$G65+$J65),IF(DL$6<=($G65+$J65-$M65),$I65*$P65,$N65*$P65),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E65=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A66,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A66,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Refrigeration"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A66,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Motor Size ≥ 1/10 hp to ≤ 1 hp"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A66,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A66,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A66,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.212038127175918},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A66,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1712.1091014204558},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A66,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A66,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A66,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.69199999999999995},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A66,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A66,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A66,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G66<=Q$6,Q$6<$G66+$J66),IF(Q$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=R$6,R$6<$G66+$J66),IF(R$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=S$6,S$6<$G66+$J66),IF(S$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=T$6,T$6<$G66+$J66),IF(T$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=U$6,U$6<$G66+$J66),IF(U$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=V$6,V$6<$G66+$J66),IF(V$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=W$6,W$6<$G66+$J66),IF(W$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=X$6,X$6<$G66+$J66),IF(X$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=Y$6,Y$6<$G66+$J66),IF(Y$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=Z$6,Z$6<$G66+$J66),IF(Z$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AA$6,AA$6<$G66+$J66),IF(AA$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AB$6,AB$6<$G66+$J66),IF(AB$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AC$6,AC$6<$G66+$J66),IF(AC$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AD$6,AD$6<$G66+$J66),IF(AD$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AE$6,AE$6<$G66+$J66),IF(AE$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AF$6,AF$6<$G66+$J66),IF(AF$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AG$6,AG$6<$G66+$J66),IF(AG$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AH$6,AH$6<$G66+$J66),IF(AH$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AI$6,AI$6<$G66+$J66),IF(AI$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AJ$6,AJ$6<$G66+$J66),IF(AJ$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AK$6,AK$6<$G66+$J66),IF(AK$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AL$6,AL$6<$G66+$J66),IF(AL$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AM$6,AM$6<$G66+$J66),IF(AM$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AN$6,AN$6<$G66+$J66),IF(AN$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AO$6,AO$6<$G66+$J66),IF(AO$6<=($G66+$J66-$M66),$H66*$L66*$P66,$O66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AP$6,AP$6<$G66+$J66),IF(AP$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AQ$6,AQ$6<$G66+$J66),IF(AQ$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AR$6,AR$6<$G66+$J66),IF(AR$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AS$6,AS$6<$G66+$J66),IF(AS$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AT$6,AT$6<$G66+$J66),IF(AT$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AU$6,AU$6<$G66+$J66),IF(AU$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AV$6,AV$6<$G66+$J66),IF(AV$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AW$6,AW$6<$G66+$J66),IF(AW$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AX$6,AX$6<$G66+$J66),IF(AX$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AY$6,AY$6<$G66+$J66),IF(AY$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AZ$6,AZ$6<$G66+$J66),IF(AZ$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BA$6,BA$6<$G66+$J66),IF(BA$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BB$6,BB$6<$G66+$J66),IF(BB$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BC$6,BC$6<$G66+$J66),IF(BC$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BD$6,BD$6<$G66+$J66),IF(BD$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BE$6,BE$6<$G66+$J66),IF(BE$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BF$6,BF$6<$G66+$J66),IF(BF$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BG$6,BG$6<$G66+$J66),IF(BG$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BH$6,BH$6<$G66+$J66),IF(BH$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BI$6,BI$6<$G66+$J66),IF(BI$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BJ$6,BJ$6<$G66+$J66),IF(BJ$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BK$6,BK$6<$G66+$J66),IF(BK$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BL$6,BL$6<$G66+$J66),IF(BL$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BM$6,BM$6<$G66+$J66),IF(BM$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BN$6,BN$6<$G66+$J66),IF(BN$6<=($G66+$J66-$M66),$I66*$K66*$P66,$N66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BO$6,BO$6<$G66+$J66),IF(BO$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BP$6,BP$6<$G66+$J66),IF(BP$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BQ$6,BQ$6<$G66+$J66),IF(BQ$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BR$6,BR$6<$G66+$J66),IF(BR$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BS$6,BS$6<$G66+$J66),IF(BS$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BT$6,BT$6<$G66+$J66),IF(BT$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BU$6,BU$6<$G66+$J66),IF(BU$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BV$6,BV$6<$G66+$J66),IF(BV$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BW$6,BW$6<$G66+$J66),IF(BW$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BX$6,BX$6<$G66+$J66),IF(BX$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BY$6,BY$6<$G66+$J66),IF(BY$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BZ$6,BZ$6<$G66+$J66),IF(BZ$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CA$6,CA$6<$G66+$J66),IF(CA$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CB$6,CB$6<$G66+$J66),IF(CB$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CC$6,CC$6<$G66+$J66),IF(CC$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CD$6,CD$6<$G66+$J66),IF(CD$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CE$6,CE$6<$G66+$J66),IF(CE$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CF$6,CF$6<$G66+$J66),IF(CF$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CG$6,CG$6<$G66+$J66),IF(CG$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CH$6,CH$6<$G66+$J66),IF(CH$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CI$6,CI$6<$G66+$J66),IF(CI$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CJ$6,CJ$6<$G66+$J66),IF(CJ$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CK$6,CK$6<$G66+$J66),IF(CK$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CL$6,CL$6<$G66+$J66),IF(CL$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CM$6,CM$6<$G66+$J66),IF(CM$6<=($G66+$J66-$M66),$H66*$P66,$O66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CN$6,CN$6<$G66+$J66),IF(CN$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CO$6,CO$6<$G66+$J66),IF(CO$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CP$6,CP$6<$G66+$J66),IF(CP$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CQ$6,CQ$6<$G66+$J66),IF(CQ$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CR$6,CR$6<$G66+$J66),IF(CR$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CS$6,CS$6<$G66+$J66),IF(CS$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CT$6,CT$6<$G66+$J66),IF(CT$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CU$6,CU$6<$G66+$J66),IF(CU$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CV$6,CV$6<$G66+$J66),IF(CV$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CW$6,CW$6<$G66+$J66),IF(CW$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CX$6,CX$6<$G66+$J66),IF(CX$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CY$6,CY$6<$G66+$J66),IF(CY$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CZ$6,CZ$6<$G66+$J66),IF(CZ$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DA$6,DA$6<$G66+$J66),IF(DA$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DB$6,DB$6<$G66+$J66),IF(DB$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DC$6,DC$6<$G66+$J66),IF(DC$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DD$6,DD$6<$G66+$J66),IF(DD$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DE$6,DE$6<$G66+$J66),IF(DE$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DF$6,DF$6<$G66+$J66),IF(DF$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DG$6,DG$6<$G66+$J66),IF(DG$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DH$6,DH$6<$G66+$J66),IF(DH$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DI$6,DI$6<$G66+$J66),IF(DI$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DJ$6,DJ$6<$G66+$J66),IF(DJ$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DK$6,DK$6<$G66+$J66),IF(DK$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DL$6,DL$6<$G66+$J66),IF(DL$6<=($G66+$J66-$M66),$I66*$P66,$N66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size > 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A67,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A67,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Refrigeration"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A67,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Motor Size > 1 hp"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A67,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A67,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A67,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.42407625435183599},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A67,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3424.2182028409115},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A67,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A67,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A67,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.69199999999999995},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A67,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A67,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A67,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G67<=Q$6,Q$6<$G67+$J67),IF(Q$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=R$6,R$6<$G67+$J67),IF(R$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=S$6,S$6<$G67+$J67),IF(S$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=T$6,T$6<$G67+$J67),IF(T$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=U$6,U$6<$G67+$J67),IF(U$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=V$6,V$6<$G67+$J67),IF(V$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=W$6,W$6<$G67+$J67),IF(W$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=X$6,X$6<$G67+$J67),IF(X$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=Y$6,Y$6<$G67+$J67),IF(Y$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=Z$6,Z$6<$G67+$J67),IF(Z$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AA$6,AA$6<$G67+$J67),IF(AA$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AB$6,AB$6<$G67+$J67),IF(AB$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AC$6,AC$6<$G67+$J67),IF(AC$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AD$6,AD$6<$G67+$J67),IF(AD$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AE$6,AE$6<$G67+$J67),IF(AE$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AF$6,AF$6<$G67+$J67),IF(AF$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AG$6,AG$6<$G67+$J67),IF(AG$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AH$6,AH$6<$G67+$J67),IF(AH$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AI$6,AI$6<$G67+$J67),IF(AI$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AJ$6,AJ$6<$G67+$J67),IF(AJ$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AK$6,AK$6<$G67+$J67),IF(AK$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AL$6,AL$6<$G67+$J67),IF(AL$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AM$6,AM$6<$G67+$J67),IF(AM$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AN$6,AN$6<$G67+$J67),IF(AN$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AO$6,AO$6<$G67+$J67),IF(AO$6<=($G67+$J67-$M67),$H67*$L67*$P67,$O67*$L67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AP$6,AP$6<$G67+$J67),IF(AP$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AQ$6,AQ$6<$G67+$J67),IF(AQ$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AR$6,AR$6<$G67+$J67),IF(AR$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AS$6,AS$6<$G67+$J67),IF(AS$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AT$6,AT$6<$G67+$J67),IF(AT$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AU$6,AU$6<$G67+$J67),IF(AU$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AV$6,AV$6<$G67+$J67),IF(AV$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AW$6,AW$6<$G67+$J67),IF(AW$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AX$6,AX$6<$G67+$J67),IF(AX$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AY$6,AY$6<$G67+$J67),IF(AY$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=AZ$6,AZ$6<$G67+$J67),IF(AZ$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BA$6,BA$6<$G67+$J67),IF(BA$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BB$6,BB$6<$G67+$J67),IF(BB$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BC$6,BC$6<$G67+$J67),IF(BC$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BD$6,BD$6<$G67+$J67),IF(BD$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BE$6,BE$6<$G67+$J67),IF(BE$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BF$6,BF$6<$G67+$J67),IF(BF$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BG$6,BG$6<$G67+$J67),IF(BG$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BH$6,BH$6<$G67+$J67),IF(BH$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BI$6,BI$6<$G67+$J67),IF(BI$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BJ$6,BJ$6<$G67+$J67),IF(BJ$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BK$6,BK$6<$G67+$J67),IF(BK$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BL$6,BL$6<$G67+$J67),IF(BL$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BM$6,BM$6<$G67+$J67),IF(BM$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BN$6,BN$6<$G67+$J67),IF(BN$6<=($G67+$J67-$M67),$I67*$K67*$P67,$N67*$K67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BO$6,BO$6<$G67+$J67),IF(BO$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BP$6,BP$6<$G67+$J67),IF(BP$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BQ$6,BQ$6<$G67+$J67),IF(BQ$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BR$6,BR$6<$G67+$J67),IF(BR$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BS$6,BS$6<$G67+$J67),IF(BS$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BT$6,BT$6<$G67+$J67),IF(BT$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BU$6,BU$6<$G67+$J67),IF(BU$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BV$6,BV$6<$G67+$J67),IF(BV$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BW$6,BW$6<$G67+$J67),IF(BW$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BX$6,BX$6<$G67+$J67),IF(BX$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BY$6,BY$6<$G67+$J67),IF(BY$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=BZ$6,BZ$6<$G67+$J67),IF(BZ$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CA$6,CA$6<$G67+$J67),IF(CA$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CB$6,CB$6<$G67+$J67),IF(CB$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CC$6,CC$6<$G67+$J67),IF(CC$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CD$6,CD$6<$G67+$J67),IF(CD$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CE$6,CE$6<$G67+$J67),IF(CE$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CF$6,CF$6<$G67+$J67),IF(CF$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CG$6,CG$6<$G67+$J67),IF(CG$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CH$6,CH$6<$G67+$J67),IF(CH$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CI$6,CI$6<$G67+$J67),IF(CI$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CJ$6,CJ$6<$G67+$J67),IF(CJ$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CK$6,CK$6<$G67+$J67),IF(CK$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CL$6,CL$6<$G67+$J67),IF(CL$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CM$6,CM$6<$G67+$J67),IF(CM$6<=($G67+$J67-$M67),$H67*$P67,$O67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CN$6,CN$6<$G67+$J67),IF(CN$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CO$6,CO$6<$G67+$J67),IF(CO$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CP$6,CP$6<$G67+$J67),IF(CP$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CQ$6,CQ$6<$G67+$J67),IF(CQ$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CR$6,CR$6<$G67+$J67),IF(CR$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CS$6,CS$6<$G67+$J67),IF(CS$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CT$6,CT$6<$G67+$J67),IF(CT$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CU$6,CU$6<$G67+$J67),IF(CU$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CV$6,CV$6<$G67+$J67),IF(CV$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CW$6,CW$6<$G67+$J67),IF(CW$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CX$6,CX$6<$G67+$J67),IF(CX$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CY$6,CY$6<$G67+$J67),IF(CY$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=CZ$6,CZ$6<$G67+$J67),IF(CZ$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=DA$6,DA$6<$G67+$J67),IF(DA$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=DB$6,DB$6<$G67+$J67),IF(DB$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=DC$6,DC$6<$G67+$J67),IF(DC$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=DD$6,DD$6<$G67+$J67),IF(DD$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=DE$6,DE$6<$G67+$J67),IF(DE$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=DF$6,DF$6<$G67+$J67),IF(DF$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=DG$6,DG$6<$G67+$J67),IF(DG$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=DH$6,DH$6<$G67+$J67),IF(DH$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=DI$6,DI$6<$G67+$J67),IF(DI$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=DJ$6,DJ$6<$G67+$J67),IF(DJ$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=DK$6,DK$6<$G67+$J67),IF(DK$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G67<=DL$6,DL$6<$G67+$J67),IF(DL$6<=($G67+$J67-$M67),$I67*$P67,$N67*$P67),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E67=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A68,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A68,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Refrigeration"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A68,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Motor Size ≥ 1/20 hp to < 1/10 hp"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A68,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A68,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A68,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.13994516393610576},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A68,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1129.9920069374998},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A68,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A68,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A68,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.69199999999999995},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A68,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A68,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A68,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G68<=Q$6,Q$6<$G68+$J68),IF(Q$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=R$6,R$6<$G68+$J68),IF(R$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=S$6,S$6<$G68+$J68),IF(S$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=T$6,T$6<$G68+$J68),IF(T$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=U$6,U$6<$G68+$J68),IF(U$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=V$6,V$6<$G68+$J68),IF(V$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=W$6,W$6<$G68+$J68),IF(W$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=X$6,X$6<$G68+$J68),IF(X$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=Y$6,Y$6<$G68+$J68),IF(Y$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=Z$6,Z$6<$G68+$J68),IF(Z$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AA$6,AA$6<$G68+$J68),IF(AA$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AB$6,AB$6<$G68+$J68),IF(AB$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AC$6,AC$6<$G68+$J68),IF(AC$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AD$6,AD$6<$G68+$J68),IF(AD$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AE$6,AE$6<$G68+$J68),IF(AE$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AF$6,AF$6<$G68+$J68),IF(AF$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AG$6,AG$6<$G68+$J68),IF(AG$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AH$6,AH$6<$G68+$J68),IF(AH$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AI$6,AI$6<$G68+$J68),IF(AI$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AJ$6,AJ$6<$G68+$J68),IF(AJ$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AK$6,AK$6<$G68+$J68),IF(AK$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AL$6,AL$6<$G68+$J68),IF(AL$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AM$6,AM$6<$G68+$J68),IF(AM$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AN$6,AN$6<$G68+$J68),IF(AN$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AO$6,AO$6<$G68+$J68),IF(AO$6<=($G68+$J68-$M68),$H68*$L68*$P68,$O68*$L68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AP$6,AP$6<$G68+$J68),IF(AP$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AQ$6,AQ$6<$G68+$J68),IF(AQ$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AR$6,AR$6<$G68+$J68),IF(AR$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AS$6,AS$6<$G68+$J68),IF(AS$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AT$6,AT$6<$G68+$J68),IF(AT$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AU$6,AU$6<$G68+$J68),IF(AU$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AV$6,AV$6<$G68+$J68),IF(AV$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AW$6,AW$6<$G68+$J68),IF(AW$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AX$6,AX$6<$G68+$J68),IF(AX$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AY$6,AY$6<$G68+$J68),IF(AY$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=AZ$6,AZ$6<$G68+$J68),IF(AZ$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BA$6,BA$6<$G68+$J68),IF(BA$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BB$6,BB$6<$G68+$J68),IF(BB$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BC$6,BC$6<$G68+$J68),IF(BC$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BD$6,BD$6<$G68+$J68),IF(BD$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BE$6,BE$6<$G68+$J68),IF(BE$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BF$6,BF$6<$G68+$J68),IF(BF$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BG$6,BG$6<$G68+$J68),IF(BG$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BH$6,BH$6<$G68+$J68),IF(BH$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BI$6,BI$6<$G68+$J68),IF(BI$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BJ$6,BJ$6<$G68+$J68),IF(BJ$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BK$6,BK$6<$G68+$J68),IF(BK$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BL$6,BL$6<$G68+$J68),IF(BL$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BM$6,BM$6<$G68+$J68),IF(BM$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BN$6,BN$6<$G68+$J68),IF(BN$6<=($G68+$J68-$M68),$I68*$K68*$P68,$N68*$K68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BO$6,BO$6<$G68+$J68),IF(BO$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BP$6,BP$6<$G68+$J68),IF(BP$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BQ$6,BQ$6<$G68+$J68),IF(BQ$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BR$6,BR$6<$G68+$J68),IF(BR$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BS$6,BS$6<$G68+$J68),IF(BS$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BT$6,BT$6<$G68+$J68),IF(BT$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BU$6,BU$6<$G68+$J68),IF(BU$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BV$6,BV$6<$G68+$J68),IF(BV$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BW$6,BW$6<$G68+$J68),IF(BW$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BX$6,BX$6<$G68+$J68),IF(BX$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BY$6,BY$6<$G68+$J68),IF(BY$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=BZ$6,BZ$6<$G68+$J68),IF(BZ$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CA$6,CA$6<$G68+$J68),IF(CA$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CB$6,CB$6<$G68+$J68),IF(CB$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CC$6,CC$6<$G68+$J68),IF(CC$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CD$6,CD$6<$G68+$J68),IF(CD$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CE$6,CE$6<$G68+$J68),IF(CE$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CF$6,CF$6<$G68+$J68),IF(CF$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CG$6,CG$6<$G68+$J68),IF(CG$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CH$6,CH$6<$G68+$J68),IF(CH$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CI$6,CI$6<$G68+$J68),IF(CI$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CJ$6,CJ$6<$G68+$J68),IF(CJ$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CK$6,CK$6<$G68+$J68),IF(CK$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CL$6,CL$6<$G68+$J68),IF(CL$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CM$6,CM$6<$G68+$J68),IF(CM$6<=($G68+$J68-$M68),$H68*$P68,$O68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CN$6,CN$6<$G68+$J68),IF(CN$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CO$6,CO$6<$G68+$J68),IF(CO$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CP$6,CP$6<$G68+$J68),IF(CP$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CQ$6,CQ$6<$G68+$J68),IF(CQ$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CR$6,CR$6<$G68+$J68),IF(CR$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CS$6,CS$6<$G68+$J68),IF(CS$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CT$6,CT$6<$G68+$J68),IF(CT$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CU$6,CU$6<$G68+$J68),IF(CU$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CV$6,CV$6<$G68+$J68),IF(CV$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CW$6,CW$6<$G68+$J68),IF(CW$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CX$6,CX$6<$G68+$J68),IF(CX$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CY$6,CY$6<$G68+$J68),IF(CY$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=CZ$6,CZ$6<$G68+$J68),IF(CZ$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=DA$6,DA$6<$G68+$J68),IF(DA$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=DB$6,DB$6<$G68+$J68),IF(DB$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=DC$6,DC$6<$G68+$J68),IF(DC$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=DD$6,DD$6<$G68+$J68),IF(DD$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=DE$6,DE$6<$G68+$J68),IF(DE$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=DF$6,DF$6<$G68+$J68),IF(DF$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=DG$6,DG$6<$G68+$J68),IF(DG$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=DH$6,DH$6<$G68+$J68),IF(DH$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=DI$6,DI$6<$G68+$J68),IF(DI$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=DJ$6,DJ$6<$G68+$J68),IF(DJ$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=DK$6,DK$6<$G68+$J68),IF(DK$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G68<=DL$6,DL$6<$G68+$J68),IF(DL$6<=($G68+$J68-$M68),$I68*$P68,$N68*$P68),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E68=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A69,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A69,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Refrigeration"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A69,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Motor Size ≥ 1/20 hp to < 1/10 hp"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A69,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A69,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A69,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2.1203812717591784E-2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A69,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":171.21091014204546},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A69,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A69,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A69,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.69199999999999995},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A69,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A69,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A69,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G69<=Q$6,Q$6<$G69+$J69),IF(Q$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=R$6,R$6<$G69+$J69),IF(R$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=S$6,S$6<$G69+$J69),IF(S$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=T$6,T$6<$G69+$J69),IF(T$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=U$6,U$6<$G69+$J69),IF(U$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=V$6,V$6<$G69+$J69),IF(V$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=W$6,W$6<$G69+$J69),IF(W$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=X$6,X$6<$G69+$J69),IF(X$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=Y$6,Y$6<$G69+$J69),IF(Y$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=Z$6,Z$6<$G69+$J69),IF(Z$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AA$6,AA$6<$G69+$J69),IF(AA$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AB$6,AB$6<$G69+$J69),IF(AB$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AC$6,AC$6<$G69+$J69),IF(AC$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AD$6,AD$6<$G69+$J69),IF(AD$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AE$6,AE$6<$G69+$J69),IF(AE$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AF$6,AF$6<$G69+$J69),IF(AF$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AG$6,AG$6<$G69+$J69),IF(AG$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AH$6,AH$6<$G69+$J69),IF(AH$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AI$6,AI$6<$G69+$J69),IF(AI$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AJ$6,AJ$6<$G69+$J69),IF(AJ$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AK$6,AK$6<$G69+$J69),IF(AK$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AL$6,AL$6<$G69+$J69),IF(AL$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AM$6,AM$6<$G69+$J69),IF(AM$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AN$6,AN$6<$G69+$J69),IF(AN$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AO$6,AO$6<$G69+$J69),IF(AO$6<=($G69+$J69-$M69),$H69*$L69*$P69,$O69*$L69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AP$6,AP$6<$G69+$J69),IF(AP$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AQ$6,AQ$6<$G69+$J69),IF(AQ$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AR$6,AR$6<$G69+$J69),IF(AR$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AS$6,AS$6<$G69+$J69),IF(AS$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AT$6,AT$6<$G69+$J69),IF(AT$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AU$6,AU$6<$G69+$J69),IF(AU$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AV$6,AV$6<$G69+$J69),IF(AV$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AW$6,AW$6<$G69+$J69),IF(AW$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AX$6,AX$6<$G69+$J69),IF(AX$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AY$6,AY$6<$G69+$J69),IF(AY$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=AZ$6,AZ$6<$G69+$J69),IF(AZ$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BA$6,BA$6<$G69+$J69),IF(BA$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BB$6,BB$6<$G69+$J69),IF(BB$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BC$6,BC$6<$G69+$J69),IF(BC$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BD$6,BD$6<$G69+$J69),IF(BD$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BE$6,BE$6<$G69+$J69),IF(BE$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BF$6,BF$6<$G69+$J69),IF(BF$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BG$6,BG$6<$G69+$J69),IF(BG$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BH$6,BH$6<$G69+$J69),IF(BH$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BI$6,BI$6<$G69+$J69),IF(BI$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BJ$6,BJ$6<$G69+$J69),IF(BJ$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BK$6,BK$6<$G69+$J69),IF(BK$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BL$6,BL$6<$G69+$J69),IF(BL$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BM$6,BM$6<$G69+$J69),IF(BM$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BN$6,BN$6<$G69+$J69),IF(BN$6<=($G69+$J69-$M69),$I69*$K69*$P69,$N69*$K69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BO$6,BO$6<$G69+$J69),IF(BO$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BP$6,BP$6<$G69+$J69),IF(BP$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BQ$6,BQ$6<$G69+$J69),IF(BQ$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BR$6,BR$6<$G69+$J69),IF(BR$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BS$6,BS$6<$G69+$J69),IF(BS$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BT$6,BT$6<$G69+$J69),IF(BT$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BU$6,BU$6<$G69+$J69),IF(BU$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BV$6,BV$6<$G69+$J69),IF(BV$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BW$6,BW$6<$G69+$J69),IF(BW$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BX$6,BX$6<$G69+$J69),IF(BX$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BY$6,BY$6<$G69+$J69),IF(BY$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=BZ$6,BZ$6<$G69+$J69),IF(BZ$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CA$6,CA$6<$G69+$J69),IF(CA$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CB$6,CB$6<$G69+$J69),IF(CB$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CC$6,CC$6<$G69+$J69),IF(CC$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CD$6,CD$6<$G69+$J69),IF(CD$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CE$6,CE$6<$G69+$J69),IF(CE$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CF$6,CF$6<$G69+$J69),IF(CF$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CG$6,CG$6<$G69+$J69),IF(CG$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CH$6,CH$6<$G69+$J69),IF(CH$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CI$6,CI$6<$G69+$J69),IF(CI$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CJ$6,CJ$6<$G69+$J69),IF(CJ$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CK$6,CK$6<$G69+$J69),IF(CK$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CL$6,CL$6<$G69+$J69),IF(CL$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CM$6,CM$6<$G69+$J69),IF(CM$6<=($G69+$J69-$M69),$H69*$P69,$O69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CN$6,CN$6<$G69+$J69),IF(CN$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CO$6,CO$6<$G69+$J69),IF(CO$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CP$6,CP$6<$G69+$J69),IF(CP$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CQ$6,CQ$6<$G69+$J69),IF(CQ$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CR$6,CR$6<$G69+$J69),IF(CR$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CS$6,CS$6<$G69+$J69),IF(CS$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CT$6,CT$6<$G69+$J69),IF(CT$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CU$6,CU$6<$G69+$J69),IF(CU$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CV$6,CV$6<$G69+$J69),IF(CV$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CW$6,CW$6<$G69+$J69),IF(CW$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CX$6,CX$6<$G69+$J69),IF(CX$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CY$6,CY$6<$G69+$J69),IF(CY$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=CZ$6,CZ$6<$G69+$J69),IF(CZ$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=DA$6,DA$6<$G69+$J69),IF(DA$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=DB$6,DB$6<$G69+$J69),IF(DB$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=DC$6,DC$6<$G69+$J69),IF(DC$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=DD$6,DD$6<$G69+$J69),IF(DD$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=DE$6,DE$6<$G69+$J69),IF(DE$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=DF$6,DF$6<$G69+$J69),IF(DF$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=DG$6,DG$6<$G69+$J69),IF(DG$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=DH$6,DH$6<$G69+$J69),IF(DH$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=DI$6,DI$6<$G69+$J69),IF(DI$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=DJ$6,DJ$6<$G69+$J69),IF(DJ$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=DK$6,DK$6<$G69+$J69),IF(DK$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G69<=DL$6,DL$6<$G69+$J69),IF(DL$6<=($G69+$J69-$M69),$I69*$P69,$N69*$P69),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E69=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A70,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A70,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Refrigeration"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A70,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Motor Size ≥ 1/10 hp to ≤ 1 hp"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A70,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A70,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A70,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.3994516393610581},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A70,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11299.920069375003},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A70,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A70,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A70,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.69199999999999995},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A70,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A70,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A70,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G70<=Q$6,Q$6<$G70+$J70),IF(Q$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=R$6,R$6<$G70+$J70),IF(R$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=S$6,S$6<$G70+$J70),IF(S$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=T$6,T$6<$G70+$J70),IF(T$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=U$6,U$6<$G70+$J70),IF(U$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=V$6,V$6<$G70+$J70),IF(V$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=W$6,W$6<$G70+$J70),IF(W$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=X$6,X$6<$G70+$J70),IF(X$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=Y$6,Y$6<$G70+$J70),IF(Y$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=Z$6,Z$6<$G70+$J70),IF(Z$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AA$6,AA$6<$G70+$J70),IF(AA$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AB$6,AB$6<$G70+$J70),IF(AB$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AC$6,AC$6<$G70+$J70),IF(AC$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AD$6,AD$6<$G70+$J70),IF(AD$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AE$6,AE$6<$G70+$J70),IF(AE$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AF$6,AF$6<$G70+$J70),IF(AF$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AG$6,AG$6<$G70+$J70),IF(AG$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AH$6,AH$6<$G70+$J70),IF(AH$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AI$6,AI$6<$G70+$J70),IF(AI$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AJ$6,AJ$6<$G70+$J70),IF(AJ$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AK$6,AK$6<$G70+$J70),IF(AK$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AL$6,AL$6<$G70+$J70),IF(AL$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AM$6,AM$6<$G70+$J70),IF(AM$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AN$6,AN$6<$G70+$J70),IF(AN$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AO$6,AO$6<$G70+$J70),IF(AO$6<=($G70+$J70-$M70),$H70*$L70*$P70,$O70*$L70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AP$6,AP$6<$G70+$J70),IF(AP$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AQ$6,AQ$6<$G70+$J70),IF(AQ$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AR$6,AR$6<$G70+$J70),IF(AR$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AS$6,AS$6<$G70+$J70),IF(AS$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AT$6,AT$6<$G70+$J70),IF(AT$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AU$6,AU$6<$G70+$J70),IF(AU$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AV$6,AV$6<$G70+$J70),IF(AV$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AW$6,AW$6<$G70+$J70),IF(AW$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AX$6,AX$6<$G70+$J70),IF(AX$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AY$6,AY$6<$G70+$J70),IF(AY$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=AZ$6,AZ$6<$G70+$J70),IF(AZ$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BA$6,BA$6<$G70+$J70),IF(BA$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BB$6,BB$6<$G70+$J70),IF(BB$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BC$6,BC$6<$G70+$J70),IF(BC$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BD$6,BD$6<$G70+$J70),IF(BD$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BE$6,BE$6<$G70+$J70),IF(BE$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BF$6,BF$6<$G70+$J70),IF(BF$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BG$6,BG$6<$G70+$J70),IF(BG$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BH$6,BH$6<$G70+$J70),IF(BH$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BI$6,BI$6<$G70+$J70),IF(BI$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BJ$6,BJ$6<$G70+$J70),IF(BJ$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BK$6,BK$6<$G70+$J70),IF(BK$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BL$6,BL$6<$G70+$J70),IF(BL$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BM$6,BM$6<$G70+$J70),IF(BM$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BN$6,BN$6<$G70+$J70),IF(BN$6<=($G70+$J70-$M70),$I70*$K70*$P70,$N70*$K70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BO$6,BO$6<$G70+$J70),IF(BO$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BP$6,BP$6<$G70+$J70),IF(BP$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BQ$6,BQ$6<$G70+$J70),IF(BQ$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BR$6,BR$6<$G70+$J70),IF(BR$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BS$6,BS$6<$G70+$J70),IF(BS$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BT$6,BT$6<$G70+$J70),IF(BT$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BU$6,BU$6<$G70+$J70),IF(BU$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BV$6,BV$6<$G70+$J70),IF(BV$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BW$6,BW$6<$G70+$J70),IF(BW$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BX$6,BX$6<$G70+$J70),IF(BX$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BY$6,BY$6<$G70+$J70),IF(BY$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=BZ$6,BZ$6<$G70+$J70),IF(BZ$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CA$6,CA$6<$G70+$J70),IF(CA$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CB$6,CB$6<$G70+$J70),IF(CB$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CC$6,CC$6<$G70+$J70),IF(CC$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CD$6,CD$6<$G70+$J70),IF(CD$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CE$6,CE$6<$G70+$J70),IF(CE$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CF$6,CF$6<$G70+$J70),IF(CF$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CG$6,CG$6<$G70+$J70),IF(CG$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CH$6,CH$6<$G70+$J70),IF(CH$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CI$6,CI$6<$G70+$J70),IF(CI$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CJ$6,CJ$6<$G70+$J70),IF(CJ$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CK$6,CK$6<$G70+$J70),IF(CK$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CL$6,CL$6<$G70+$J70),IF(CL$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CM$6,CM$6<$G70+$J70),IF(CM$6<=($G70+$J70-$M70),$H70*$P70,$O70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CN$6,CN$6<$G70+$J70),IF(CN$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CO$6,CO$6<$G70+$J70),IF(CO$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CP$6,CP$6<$G70+$J70),IF(CP$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CQ$6,CQ$6<$G70+$J70),IF(CQ$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CR$6,CR$6<$G70+$J70),IF(CR$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CS$6,CS$6<$G70+$J70),IF(CS$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CT$6,CT$6<$G70+$J70),IF(CT$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CU$6,CU$6<$G70+$J70),IF(CU$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CV$6,CV$6<$G70+$J70),IF(CV$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CW$6,CW$6<$G70+$J70),IF(CW$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CX$6,CX$6<$G70+$J70),IF(CX$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CY$6,CY$6<$G70+$J70),IF(CY$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=CZ$6,CZ$6<$G70+$J70),IF(CZ$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=DA$6,DA$6<$G70+$J70),IF(DA$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=DB$6,DB$6<$G70+$J70),IF(DB$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=DC$6,DC$6<$G70+$J70),IF(DC$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=DD$6,DD$6<$G70+$J70),IF(DD$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=DE$6,DE$6<$G70+$J70),IF(DE$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=DF$6,DF$6<$G70+$J70),IF(DF$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=DG$6,DG$6<$G70+$J70),IF(DG$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=DH$6,DH$6<$G70+$J70),IF(DH$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=DI$6,DI$6<$G70+$J70),IF(DI$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=DJ$6,DJ$6<$G70+$J70),IF(DJ$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=DK$6,DK$6<$G70+$J70),IF(DK$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G70<=DL$6,DL$6<$G70+$J70),IF(DL$6<=($G70+$J70-$M70),$I70*$P70,$N70*$P70),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E70=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A71,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A71,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Refrigeration"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A71,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Motor Size ≥ 1/10 hp to ≤ 1 hp"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A71,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A71,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A71,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.212038127175918},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A71,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1712.1091014204558},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A71,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A71,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A71,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.69199999999999995},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A71,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A71,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A71,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G71<=Q$6,Q$6<$G71+$J71),IF(Q$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=R$6,R$6<$G71+$J71),IF(R$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=S$6,S$6<$G71+$J71),IF(S$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=T$6,T$6<$G71+$J71),IF(T$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=U$6,U$6<$G71+$J71),IF(U$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=V$6,V$6<$G71+$J71),IF(V$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=W$6,W$6<$G71+$J71),IF(W$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=X$6,X$6<$G71+$J71),IF(X$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=Y$6,Y$6<$G71+$J71),IF(Y$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=Z$6,Z$6<$G71+$J71),IF(Z$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AA$6,AA$6<$G71+$J71),IF(AA$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AB$6,AB$6<$G71+$J71),IF(AB$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AC$6,AC$6<$G71+$J71),IF(AC$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AD$6,AD$6<$G71+$J71),IF(AD$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AE$6,AE$6<$G71+$J71),IF(AE$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AF$6,AF$6<$G71+$J71),IF(AF$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AG$6,AG$6<$G71+$J71),IF(AG$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AH$6,AH$6<$G71+$J71),IF(AH$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AI$6,AI$6<$G71+$J71),IF(AI$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AJ$6,AJ$6<$G71+$J71),IF(AJ$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AK$6,AK$6<$G71+$J71),IF(AK$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AL$6,AL$6<$G71+$J71),IF(AL$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AM$6,AM$6<$G71+$J71),IF(AM$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AN$6,AN$6<$G71+$J71),IF(AN$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AO$6,AO$6<$G71+$J71),IF(AO$6<=($G71+$J71-$M71),$H71*$L71*$P71,$O71*$L71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AP$6,AP$6<$G71+$J71),IF(AP$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AQ$6,AQ$6<$G71+$J71),IF(AQ$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AR$6,AR$6<$G71+$J71),IF(AR$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AS$6,AS$6<$G71+$J71),IF(AS$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AT$6,AT$6<$G71+$J71),IF(AT$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AU$6,AU$6<$G71+$J71),IF(AU$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AV$6,AV$6<$G71+$J71),IF(AV$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AW$6,AW$6<$G71+$J71),IF(AW$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AX$6,AX$6<$G71+$J71),IF(AX$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AY$6,AY$6<$G71+$J71),IF(AY$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=AZ$6,AZ$6<$G71+$J71),IF(AZ$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BA$6,BA$6<$G71+$J71),IF(BA$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BB$6,BB$6<$G71+$J71),IF(BB$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BC$6,BC$6<$G71+$J71),IF(BC$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BD$6,BD$6<$G71+$J71),IF(BD$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BE$6,BE$6<$G71+$J71),IF(BE$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BF$6,BF$6<$G71+$J71),IF(BF$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BG$6,BG$6<$G71+$J71),IF(BG$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BH$6,BH$6<$G71+$J71),IF(BH$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BI$6,BI$6<$G71+$J71),IF(BI$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BJ$6,BJ$6<$G71+$J71),IF(BJ$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BK$6,BK$6<$G71+$J71),IF(BK$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BL$6,BL$6<$G71+$J71),IF(BL$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BM$6,BM$6<$G71+$J71),IF(BM$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BN$6,BN$6<$G71+$J71),IF(BN$6<=($G71+$J71-$M71),$I71*$K71*$P71,$N71*$K71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BO$6,BO$6<$G71+$J71),IF(BO$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BP$6,BP$6<$G71+$J71),IF(BP$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BQ$6,BQ$6<$G71+$J71),IF(BQ$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BR$6,BR$6<$G71+$J71),IF(BR$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BS$6,BS$6<$G71+$J71),IF(BS$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BT$6,BT$6<$G71+$J71),IF(BT$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BU$6,BU$6<$G71+$J71),IF(BU$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BV$6,BV$6<$G71+$J71),IF(BV$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BW$6,BW$6<$G71+$J71),IF(BW$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BX$6,BX$6<$G71+$J71),IF(BX$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BY$6,BY$6<$G71+$J71),IF(BY$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=BZ$6,BZ$6<$G71+$J71),IF(BZ$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CA$6,CA$6<$G71+$J71),IF(CA$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CB$6,CB$6<$G71+$J71),IF(CB$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CC$6,CC$6<$G71+$J71),IF(CC$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CD$6,CD$6<$G71+$J71),IF(CD$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CE$6,CE$6<$G71+$J71),IF(CE$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CF$6,CF$6<$G71+$J71),IF(CF$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CG$6,CG$6<$G71+$J71),IF(CG$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CH$6,CH$6<$G71+$J71),IF(CH$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CI$6,CI$6<$G71+$J71),IF(CI$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CJ$6,CJ$6<$G71+$J71),IF(CJ$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CK$6,CK$6<$G71+$J71),IF(CK$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CL$6,CL$6<$G71+$J71),IF(CL$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CM$6,CM$6<$G71+$J71),IF(CM$6<=($G71+$J71-$M71),$H71*$P71,$O71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CN$6,CN$6<$G71+$J71),IF(CN$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CO$6,CO$6<$G71+$J71),IF(CO$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CP$6,CP$6<$G71+$J71),IF(CP$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CQ$6,CQ$6<$G71+$J71),IF(CQ$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CR$6,CR$6<$G71+$J71),IF(CR$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CS$6,CS$6<$G71+$J71),IF(CS$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CT$6,CT$6<$G71+$J71),IF(CT$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CU$6,CU$6<$G71+$J71),IF(CU$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CV$6,CV$6<$G71+$J71),IF(CV$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CW$6,CW$6<$G71+$J71),IF(CW$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CX$6,CX$6<$G71+$J71),IF(CX$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CY$6,CY$6<$G71+$J71),IF(CY$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=CZ$6,CZ$6<$G71+$J71),IF(CZ$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=DA$6,DA$6<$G71+$J71),IF(DA$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=DB$6,DB$6<$G71+$J71),IF(DB$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=DC$6,DC$6<$G71+$J71),IF(DC$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=DD$6,DD$6<$G71+$J71),IF(DD$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=DE$6,DE$6<$G71+$J71),IF(DE$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=DF$6,DF$6<$G71+$J71),IF(DF$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=DG$6,DG$6<$G71+$J71),IF(DG$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=DH$6,DH$6<$G71+$J71),IF(DH$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=DI$6,DI$6<$G71+$J71),IF(DI$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=DJ$6,DJ$6<$G71+$J71),IF(DJ$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=DK$6,DK$6<$G71+$J71),IF(DK$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G71<=DL$6,DL$6<$G71+$J71),IF(DL$6<=($G71+$J71-$M71),$I71*$P71,$N71*$P71),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E71=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size > 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A72,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A72,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Refrigeration"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A72,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Motor Size > 1 hp"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A72,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A72,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A72,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.42407625435183599},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A72,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3424.2182028409115},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A72,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A72,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A72,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.69199999999999995},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A72,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A72,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A72,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G72<=Q$6,Q$6<$G72+$J72),IF(Q$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=R$6,R$6<$G72+$J72),IF(R$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=S$6,S$6<$G72+$J72),IF(S$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=T$6,T$6<$G72+$J72),IF(T$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=U$6,U$6<$G72+$J72),IF(U$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=V$6,V$6<$G72+$J72),IF(V$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=W$6,W$6<$G72+$J72),IF(W$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=X$6,X$6<$G72+$J72),IF(X$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=Y$6,Y$6<$G72+$J72),IF(Y$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=Z$6,Z$6<$G72+$J72),IF(Z$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AA$6,AA$6<$G72+$J72),IF(AA$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AB$6,AB$6<$G72+$J72),IF(AB$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AC$6,AC$6<$G72+$J72),IF(AC$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AD$6,AD$6<$G72+$J72),IF(AD$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AE$6,AE$6<$G72+$J72),IF(AE$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AF$6,AF$6<$G72+$J72),IF(AF$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AG$6,AG$6<$G72+$J72),IF(AG$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AH$6,AH$6<$G72+$J72),IF(AH$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AI$6,AI$6<$G72+$J72),IF(AI$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AJ$6,AJ$6<$G72+$J72),IF(AJ$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AK$6,AK$6<$G72+$J72),IF(AK$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AL$6,AL$6<$G72+$J72),IF(AL$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AM$6,AM$6<$G72+$J72),IF(AM$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AN$6,AN$6<$G72+$J72),IF(AN$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AO$6,AO$6<$G72+$J72),IF(AO$6<=($G72+$J72-$M72),$H72*$L72*$P72,$O72*$L72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AP$6,AP$6<$G72+$J72),IF(AP$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AQ$6,AQ$6<$G72+$J72),IF(AQ$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AR$6,AR$6<$G72+$J72),IF(AR$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AS$6,AS$6<$G72+$J72),IF(AS$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AT$6,AT$6<$G72+$J72),IF(AT$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AU$6,AU$6<$G72+$J72),IF(AU$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AV$6,AV$6<$G72+$J72),IF(AV$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AW$6,AW$6<$G72+$J72),IF(AW$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AX$6,AX$6<$G72+$J72),IF(AX$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AY$6,AY$6<$G72+$J72),IF(AY$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=AZ$6,AZ$6<$G72+$J72),IF(AZ$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BA$6,BA$6<$G72+$J72),IF(BA$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BB$6,BB$6<$G72+$J72),IF(BB$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BC$6,BC$6<$G72+$J72),IF(BC$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BD$6,BD$6<$G72+$J72),IF(BD$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BE$6,BE$6<$G72+$J72),IF(BE$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BF$6,BF$6<$G72+$J72),IF(BF$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BG$6,BG$6<$G72+$J72),IF(BG$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BH$6,BH$6<$G72+$J72),IF(BH$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BI$6,BI$6<$G72+$J72),IF(BI$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BJ$6,BJ$6<$G72+$J72),IF(BJ$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BK$6,BK$6<$G72+$J72),IF(BK$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BL$6,BL$6<$G72+$J72),IF(BL$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BM$6,BM$6<$G72+$J72),IF(BM$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BN$6,BN$6<$G72+$J72),IF(BN$6<=($G72+$J72-$M72),$I72*$K72*$P72,$N72*$K72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BO$6,BO$6<$G72+$J72),IF(BO$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BP$6,BP$6<$G72+$J72),IF(BP$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BQ$6,BQ$6<$G72+$J72),IF(BQ$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BR$6,BR$6<$G72+$J72),IF(BR$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BS$6,BS$6<$G72+$J72),IF(BS$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BT$6,BT$6<$G72+$J72),IF(BT$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BU$6,BU$6<$G72+$J72),IF(BU$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BV$6,BV$6<$G72+$J72),IF(BV$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BW$6,BW$6<$G72+$J72),IF(BW$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BX$6,BX$6<$G72+$J72),IF(BX$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BY$6,BY$6<$G72+$J72),IF(BY$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=BZ$6,BZ$6<$G72+$J72),IF(BZ$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CA$6,CA$6<$G72+$J72),IF(CA$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CB$6,CB$6<$G72+$J72),IF(CB$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CC$6,CC$6<$G72+$J72),IF(CC$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CD$6,CD$6<$G72+$J72),IF(CD$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CE$6,CE$6<$G72+$J72),IF(CE$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CF$6,CF$6<$G72+$J72),IF(CF$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CG$6,CG$6<$G72+$J72),IF(CG$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CH$6,CH$6<$G72+$J72),IF(CH$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CI$6,CI$6<$G72+$J72),IF(CI$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CJ$6,CJ$6<$G72+$J72),IF(CJ$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CK$6,CK$6<$G72+$J72),IF(CK$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CL$6,CL$6<$G72+$J72),IF(CL$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CM$6,CM$6<$G72+$J72),IF(CM$6<=($G72+$J72-$M72),$H72*$P72,$O72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CN$6,CN$6<$G72+$J72),IF(CN$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CO$6,CO$6<$G72+$J72),IF(CO$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CP$6,CP$6<$G72+$J72),IF(CP$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CQ$6,CQ$6<$G72+$J72),IF(CQ$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CR$6,CR$6<$G72+$J72),IF(CR$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CS$6,CS$6<$G72+$J72),IF(CS$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CT$6,CT$6<$G72+$J72),IF(CT$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CU$6,CU$6<$G72+$J72),IF(CU$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CV$6,CV$6<$G72+$J72),IF(CV$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CW$6,CW$6<$G72+$J72),IF(CW$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CX$6,CX$6<$G72+$J72),IF(CX$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CY$6,CY$6<$G72+$J72),IF(CY$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=CZ$6,CZ$6<$G72+$J72),IF(CZ$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=DA$6,DA$6<$G72+$J72),IF(DA$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=DB$6,DB$6<$G72+$J72),IF(DB$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=DC$6,DC$6<$G72+$J72),IF(DC$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=DD$6,DD$6<$G72+$J72),IF(DD$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=DE$6,DE$6<$G72+$J72),IF(DE$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=DF$6,DF$6<$G72+$J72),IF(DF$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=DG$6,DG$6<$G72+$J72),IF(DG$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=DH$6,DH$6<$G72+$J72),IF(DH$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=DI$6,DI$6<$G72+$J72),IF(DI$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=DJ$6,DJ$6<$G72+$J72),IF(DJ$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=DK$6,DK$6<$G72+$J72),IF(DK$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G72<=DL$6,DL$6<$G72+$J72),IF(DL$6<=($G72+$J72-$M72),$I72*$P72,$N72*$P72),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E72=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialExisting BmissioningEBCX MeasuresEBCX MeasuresEBCx MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A73,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A73,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Existing Building Commissioning"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A73,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"EBCx Measures"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A73,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A73,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A73,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A73,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1000},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A73,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A73,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A73,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A73,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A73,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A73,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G73<=Q$6,Q$6<$G73+$J73),IF(Q$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=R$6,R$6<$G73+$J73),IF(R$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=S$6,S$6<$G73+$J73),IF(S$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=T$6,T$6<$G73+$J73),IF(T$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=U$6,U$6<$G73+$J73),IF(U$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=V$6,V$6<$G73+$J73),IF(V$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=W$6,W$6<$G73+$J73),IF(W$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=X$6,X$6<$G73+$J73),IF(X$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=Y$6,Y$6<$G73+$J73),IF(Y$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=Z$6,Z$6<$G73+$J73),IF(Z$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AA$6,AA$6<$G73+$J73),IF(AA$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AB$6,AB$6<$G73+$J73),IF(AB$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AC$6,AC$6<$G73+$J73),IF(AC$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AD$6,AD$6<$G73+$J73),IF(AD$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AE$6,AE$6<$G73+$J73),IF(AE$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AF$6,AF$6<$G73+$J73),IF(AF$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AG$6,AG$6<$G73+$J73),IF(AG$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AH$6,AH$6<$G73+$J73),IF(AH$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AI$6,AI$6<$G73+$J73),IF(AI$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AJ$6,AJ$6<$G73+$J73),IF(AJ$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AK$6,AK$6<$G73+$J73),IF(AK$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AL$6,AL$6<$G73+$J73),IF(AL$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AM$6,AM$6<$G73+$J73),IF(AM$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AN$6,AN$6<$G73+$J73),IF(AN$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AO$6,AO$6<$G73+$J73),IF(AO$6<=($G73+$J73-$M73),$H73*$L73*$P73,$O73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AP$6,AP$6<$G73+$J73),IF(AP$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AQ$6,AQ$6<$G73+$J73),IF(AQ$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AR$6,AR$6<$G73+$J73),IF(AR$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AS$6,AS$6<$G73+$J73),IF(AS$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AT$6,AT$6<$G73+$J73),IF(AT$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AU$6,AU$6<$G73+$J73),IF(AU$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AV$6,AV$6<$G73+$J73),IF(AV$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AW$6,AW$6<$G73+$J73),IF(AW$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AX$6,AX$6<$G73+$J73),IF(AX$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AY$6,AY$6<$G73+$J73),IF(AY$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AZ$6,AZ$6<$G73+$J73),IF(AZ$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BA$6,BA$6<$G73+$J73),IF(BA$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BB$6,BB$6<$G73+$J73),IF(BB$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BC$6,BC$6<$G73+$J73),IF(BC$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BD$6,BD$6<$G73+$J73),IF(BD$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BE$6,BE$6<$G73+$J73),IF(BE$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BF$6,BF$6<$G73+$J73),IF(BF$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BG$6,BG$6<$G73+$J73),IF(BG$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BH$6,BH$6<$G73+$J73),IF(BH$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BI$6,BI$6<$G73+$J73),IF(BI$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BJ$6,BJ$6<$G73+$J73),IF(BJ$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BK$6,BK$6<$G73+$J73),IF(BK$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BL$6,BL$6<$G73+$J73),IF(BL$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BM$6,BM$6<$G73+$J73),IF(BM$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BN$6,BN$6<$G73+$J73),IF(BN$6<=($G73+$J73-$M73),$I73*$K73*$P73,$N73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BO$6,BO$6<$G73+$J73),IF(BO$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BP$6,BP$6<$G73+$J73),IF(BP$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BQ$6,BQ$6<$G73+$J73),IF(BQ$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BR$6,BR$6<$G73+$J73),IF(BR$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BS$6,BS$6<$G73+$J73),IF(BS$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BT$6,BT$6<$G73+$J73),IF(BT$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BU$6,BU$6<$G73+$J73),IF(BU$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BV$6,BV$6<$G73+$J73),IF(BV$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BW$6,BW$6<$G73+$J73),IF(BW$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BX$6,BX$6<$G73+$J73),IF(BX$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BY$6,BY$6<$G73+$J73),IF(BY$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BZ$6,BZ$6<$G73+$J73),IF(BZ$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CA$6,CA$6<$G73+$J73),IF(CA$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CB$6,CB$6<$G73+$J73),IF(CB$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CC$6,CC$6<$G73+$J73),IF(CC$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CD$6,CD$6<$G73+$J73),IF(CD$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CE$6,CE$6<$G73+$J73),IF(CE$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CF$6,CF$6<$G73+$J73),IF(CF$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CG$6,CG$6<$G73+$J73),IF(CG$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CH$6,CH$6<$G73+$J73),IF(CH$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CI$6,CI$6<$G73+$J73),IF(CI$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CJ$6,CJ$6<$G73+$J73),IF(CJ$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CK$6,CK$6<$G73+$J73),IF(CK$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CL$6,CL$6<$G73+$J73),IF(CL$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CM$6,CM$6<$G73+$J73),IF(CM$6<=($G73+$J73-$M73),$H73*$P73,$O73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CN$6,CN$6<$G73+$J73),IF(CN$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CO$6,CO$6<$G73+$J73),IF(CO$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CP$6,CP$6<$G73+$J73),IF(CP$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CQ$6,CQ$6<$G73+$J73),IF(CQ$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CR$6,CR$6<$G73+$J73),IF(CR$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CS$6,CS$6<$G73+$J73),IF(CS$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CT$6,CT$6<$G73+$J73),IF(CT$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CU$6,CU$6<$G73+$J73),IF(CU$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CV$6,CV$6<$G73+$J73),IF(CV$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CW$6,CW$6<$G73+$J73),IF(CW$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CX$6,CX$6<$G73+$J73),IF(CX$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CY$6,CY$6<$G73+$J73),IF(CY$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CZ$6,CZ$6<$G73+$J73),IF(CZ$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DA$6,DA$6<$G73+$J73),IF(DA$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DB$6,DB$6<$G73+$J73),IF(DB$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DC$6,DC$6<$G73+$J73),IF(DC$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DD$6,DD$6<$G73+$J73),IF(DD$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DE$6,DE$6<$G73+$J73),IF(DE$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DF$6,DF$6<$G73+$J73),IF(DF$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DG$6,DG$6<$G73+$J73),IF(DG$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DH$6,DH$6<$G73+$J73),IF(DH$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DI$6,DI$6<$G73+$J73),IF(DI$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DJ$6,DJ$6<$G73+$J73),IF(DJ$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DK$6,DK$6<$G73+$J73),IF(DK$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DL$6,DL$6<$G73+$J73),IF(DL$6<=($G73+$J73-$M73),$I73*$P73,$N73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialExisting BmissioningEBCX MeasuresEBCX MeasuresEBCx MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A74,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A74,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Existing Building Commissioning"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A74,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"EBCx Measures"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A74,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A74,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A74,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A74,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1000},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A74,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A74,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A74,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A74,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A74,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A74,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G74<=Q$6,Q$6<$G74+$J74),IF(Q$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=R$6,R$6<$G74+$J74),IF(R$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=S$6,S$6<$G74+$J74),IF(S$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=T$6,T$6<$G74+$J74),IF(T$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=U$6,U$6<$G74+$J74),IF(U$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=V$6,V$6<$G74+$J74),IF(V$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=W$6,W$6<$G74+$J74),IF(W$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=X$6,X$6<$G74+$J74),IF(X$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=Y$6,Y$6<$G74+$J74),IF(Y$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=Z$6,Z$6<$G74+$J74),IF(Z$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AA$6,AA$6<$G74+$J74),IF(AA$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AB$6,AB$6<$G74+$J74),IF(AB$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AC$6,AC$6<$G74+$J74),IF(AC$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AD$6,AD$6<$G74+$J74),IF(AD$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AE$6,AE$6<$G74+$J74),IF(AE$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AF$6,AF$6<$G74+$J74),IF(AF$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AG$6,AG$6<$G74+$J74),IF(AG$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AH$6,AH$6<$G74+$J74),IF(AH$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AI$6,AI$6<$G74+$J74),IF(AI$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AJ$6,AJ$6<$G74+$J74),IF(AJ$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AK$6,AK$6<$G74+$J74),IF(AK$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AL$6,AL$6<$G74+$J74),IF(AL$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AM$6,AM$6<$G74+$J74),IF(AM$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AN$6,AN$6<$G74+$J74),IF(AN$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AO$6,AO$6<$G74+$J74),IF(AO$6<=($G74+$J74-$M74),$H74*$L74*$P74,$O74*$L74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AP$6,AP$6<$G74+$J74),IF(AP$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AQ$6,AQ$6<$G74+$J74),IF(AQ$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AR$6,AR$6<$G74+$J74),IF(AR$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AS$6,AS$6<$G74+$J74),IF(AS$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AT$6,AT$6<$G74+$J74),IF(AT$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AU$6,AU$6<$G74+$J74),IF(AU$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AV$6,AV$6<$G74+$J74),IF(AV$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AW$6,AW$6<$G74+$J74),IF(AW$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AX$6,AX$6<$G74+$J74),IF(AX$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AY$6,AY$6<$G74+$J74),IF(AY$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=AZ$6,AZ$6<$G74+$J74),IF(AZ$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BA$6,BA$6<$G74+$J74),IF(BA$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BB$6,BB$6<$G74+$J74),IF(BB$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BC$6,BC$6<$G74+$J74),IF(BC$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BD$6,BD$6<$G74+$J74),IF(BD$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BE$6,BE$6<$G74+$J74),IF(BE$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BF$6,BF$6<$G74+$J74),IF(BF$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BG$6,BG$6<$G74+$J74),IF(BG$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BH$6,BH$6<$G74+$J74),IF(BH$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BI$6,BI$6<$G74+$J74),IF(BI$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BJ$6,BJ$6<$G74+$J74),IF(BJ$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BK$6,BK$6<$G74+$J74),IF(BK$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BL$6,BL$6<$G74+$J74),IF(BL$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BM$6,BM$6<$G74+$J74),IF(BM$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BN$6,BN$6<$G74+$J74),IF(BN$6<=($G74+$J74-$M74),$I74*$K74*$P74,$N74*$K74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BO$6,BO$6<$G74+$J74),IF(BO$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BP$6,BP$6<$G74+$J74),IF(BP$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BQ$6,BQ$6<$G74+$J74),IF(BQ$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BR$6,BR$6<$G74+$J74),IF(BR$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BS$6,BS$6<$G74+$J74),IF(BS$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BT$6,BT$6<$G74+$J74),IF(BT$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BU$6,BU$6<$G74+$J74),IF(BU$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BV$6,BV$6<$G74+$J74),IF(BV$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BW$6,BW$6<$G74+$J74),IF(BW$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BX$6,BX$6<$G74+$J74),IF(BX$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BY$6,BY$6<$G74+$J74),IF(BY$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=BZ$6,BZ$6<$G74+$J74),IF(BZ$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CA$6,CA$6<$G74+$J74),IF(CA$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CB$6,CB$6<$G74+$J74),IF(CB$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CC$6,CC$6<$G74+$J74),IF(CC$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CD$6,CD$6<$G74+$J74),IF(CD$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CE$6,CE$6<$G74+$J74),IF(CE$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CF$6,CF$6<$G74+$J74),IF(CF$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CG$6,CG$6<$G74+$J74),IF(CG$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CH$6,CH$6<$G74+$J74),IF(CH$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CI$6,CI$6<$G74+$J74),IF(CI$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CJ$6,CJ$6<$G74+$J74),IF(CJ$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CK$6,CK$6<$G74+$J74),IF(CK$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CL$6,CL$6<$G74+$J74),IF(CL$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CM$6,CM$6<$G74+$J74),IF(CM$6<=($G74+$J74-$M74),$H74*$P74,$O74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CN$6,CN$6<$G74+$J74),IF(CN$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CO$6,CO$6<$G74+$J74),IF(CO$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CP$6,CP$6<$G74+$J74),IF(CP$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CQ$6,CQ$6<$G74+$J74),IF(CQ$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CR$6,CR$6<$G74+$J74),IF(CR$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CS$6,CS$6<$G74+$J74),IF(CS$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CT$6,CT$6<$G74+$J74),IF(CT$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CU$6,CU$6<$G74+$J74),IF(CU$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CV$6,CV$6<$G74+$J74),IF(CV$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CW$6,CW$6<$G74+$J74),IF(CW$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CX$6,CX$6<$G74+$J74),IF(CX$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CY$6,CY$6<$G74+$J74),IF(CY$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=CZ$6,CZ$6<$G74+$J74),IF(CZ$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=DA$6,DA$6<$G74+$J74),IF(DA$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=DB$6,DB$6<$G74+$J74),IF(DB$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=DC$6,DC$6<$G74+$J74),IF(DC$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=DD$6,DD$6<$G74+$J74),IF(DD$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=DE$6,DE$6<$G74+$J74),IF(DE$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=DF$6,DF$6<$G74+$J74),IF(DF$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=DG$6,DG$6<$G74+$J74),IF(DG$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=DH$6,DH$6<$G74+$J74),IF(DH$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=DI$6,DI$6<$G74+$J74),IF(DI$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=DJ$6,DJ$6<$G74+$J74),IF(DJ$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=DK$6,DK$6<$G74+$J74),IF(DK$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G74<=DL$6,DL$6<$G74+$J74),IF(DL$6<=($G74+$J74-$M74),$I74*$P74,$N74*$P74),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E74=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialExisting BmissioningEBCX MeasuresEBCX MeasuresEBCx MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A75,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A75,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Existing Building Commissioning"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A75,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"EBCx Measures"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A75,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A75,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A75,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A75,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1000},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A75,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A75,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A75,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A75,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A75,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A75,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G75<=Q$6,Q$6<$G75+$J75),IF(Q$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=R$6,R$6<$G75+$J75),IF(R$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=S$6,S$6<$G75+$J75),IF(S$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=T$6,T$6<$G75+$J75),IF(T$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=U$6,U$6<$G75+$J75),IF(U$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=V$6,V$6<$G75+$J75),IF(V$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=W$6,W$6<$G75+$J75),IF(W$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=X$6,X$6<$G75+$J75),IF(X$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=Y$6,Y$6<$G75+$J75),IF(Y$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=Z$6,Z$6<$G75+$J75),IF(Z$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AA$6,AA$6<$G75+$J75),IF(AA$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AB$6,AB$6<$G75+$J75),IF(AB$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AC$6,AC$6<$G75+$J75),IF(AC$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AD$6,AD$6<$G75+$J75),IF(AD$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AE$6,AE$6<$G75+$J75),IF(AE$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AF$6,AF$6<$G75+$J75),IF(AF$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AG$6,AG$6<$G75+$J75),IF(AG$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AH$6,AH$6<$G75+$J75),IF(AH$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AI$6,AI$6<$G75+$J75),IF(AI$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AJ$6,AJ$6<$G75+$J75),IF(AJ$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AK$6,AK$6<$G75+$J75),IF(AK$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AL$6,AL$6<$G75+$J75),IF(AL$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AM$6,AM$6<$G75+$J75),IF(AM$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AN$6,AN$6<$G75+$J75),IF(AN$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AO$6,AO$6<$G75+$J75),IF(AO$6<=($G75+$J75-$M75),$H75*$L75*$P75,$O75*$L75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AP$6,AP$6<$G75+$J75),IF(AP$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AQ$6,AQ$6<$G75+$J75),IF(AQ$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AR$6,AR$6<$G75+$J75),IF(AR$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AS$6,AS$6<$G75+$J75),IF(AS$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AT$6,AT$6<$G75+$J75),IF(AT$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AU$6,AU$6<$G75+$J75),IF(AU$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AV$6,AV$6<$G75+$J75),IF(AV$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AW$6,AW$6<$G75+$J75),IF(AW$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AX$6,AX$6<$G75+$J75),IF(AX$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AY$6,AY$6<$G75+$J75),IF(AY$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=AZ$6,AZ$6<$G75+$J75),IF(AZ$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BA$6,BA$6<$G75+$J75),IF(BA$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BB$6,BB$6<$G75+$J75),IF(BB$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BC$6,BC$6<$G75+$J75),IF(BC$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BD$6,BD$6<$G75+$J75),IF(BD$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BE$6,BE$6<$G75+$J75),IF(BE$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BF$6,BF$6<$G75+$J75),IF(BF$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BG$6,BG$6<$G75+$J75),IF(BG$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BH$6,BH$6<$G75+$J75),IF(BH$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BI$6,BI$6<$G75+$J75),IF(BI$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BJ$6,BJ$6<$G75+$J75),IF(BJ$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BK$6,BK$6<$G75+$J75),IF(BK$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BL$6,BL$6<$G75+$J75),IF(BL$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BM$6,BM$6<$G75+$J75),IF(BM$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BN$6,BN$6<$G75+$J75),IF(BN$6<=($G75+$J75-$M75),$I75*$K75*$P75,$N75*$K75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BO$6,BO$6<$G75+$J75),IF(BO$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BP$6,BP$6<$G75+$J75),IF(BP$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BQ$6,BQ$6<$G75+$J75),IF(BQ$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BR$6,BR$6<$G75+$J75),IF(BR$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BS$6,BS$6<$G75+$J75),IF(BS$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BT$6,BT$6<$G75+$J75),IF(BT$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BU$6,BU$6<$G75+$J75),IF(BU$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BV$6,BV$6<$G75+$J75),IF(BV$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BW$6,BW$6<$G75+$J75),IF(BW$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BX$6,BX$6<$G75+$J75),IF(BX$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BY$6,BY$6<$G75+$J75),IF(BY$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=BZ$6,BZ$6<$G75+$J75),IF(BZ$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CA$6,CA$6<$G75+$J75),IF(CA$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CB$6,CB$6<$G75+$J75),IF(CB$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CC$6,CC$6<$G75+$J75),IF(CC$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CD$6,CD$6<$G75+$J75),IF(CD$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CE$6,CE$6<$G75+$J75),IF(CE$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CF$6,CF$6<$G75+$J75),IF(CF$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CG$6,CG$6<$G75+$J75),IF(CG$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CH$6,CH$6<$G75+$J75),IF(CH$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CI$6,CI$6<$G75+$J75),IF(CI$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CJ$6,CJ$6<$G75+$J75),IF(CJ$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CK$6,CK$6<$G75+$J75),IF(CK$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CL$6,CL$6<$G75+$J75),IF(CL$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CM$6,CM$6<$G75+$J75),IF(CM$6<=($G75+$J75-$M75),$H75*$P75,$O75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CN$6,CN$6<$G75+$J75),IF(CN$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CO$6,CO$6<$G75+$J75),IF(CO$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CP$6,CP$6<$G75+$J75),IF(CP$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CQ$6,CQ$6<$G75+$J75),IF(CQ$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CR$6,CR$6<$G75+$J75),IF(CR$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CS$6,CS$6<$G75+$J75),IF(CS$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CT$6,CT$6<$G75+$J75),IF(CT$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CU$6,CU$6<$G75+$J75),IF(CU$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CV$6,CV$6<$G75+$J75),IF(CV$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CW$6,CW$6<$G75+$J75),IF(CW$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CX$6,CX$6<$G75+$J75),IF(CX$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CY$6,CY$6<$G75+$J75),IF(CY$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=CZ$6,CZ$6<$G75+$J75),IF(CZ$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=DA$6,DA$6<$G75+$J75),IF(DA$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=DB$6,DB$6<$G75+$J75),IF(DB$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=DC$6,DC$6<$G75+$J75),IF(DC$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=DD$6,DD$6<$G75+$J75),IF(DD$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=DE$6,DE$6<$G75+$J75),IF(DE$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=DF$6,DF$6<$G75+$J75),IF(DF$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=DG$6,DG$6<$G75+$J75),IF(DG$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=DH$6,DH$6<$G75+$J75),IF(DH$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=DI$6,DI$6<$G75+$J75),IF(DI$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=DJ$6,DJ$6<$G75+$J75),IF(DJ$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=DK$6,DK$6<$G75+$J75),IF(DK$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G75<=DL$6,DL$6<$G75+$J75),IF(DL$6<=($G75+$J75-$M75),$I75*$P75,$N75*$P75),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E75=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialMonitoringTargetingM&T MeasuresM&T MeasuresM&T MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A76,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A76,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Monitoring and Targeting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A76,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"M&T Measures"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A76,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A76,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A76,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A76,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1000},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A76,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A76,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A76,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A76,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A76,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A76,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G76<=Q$6,Q$6<$G76+$J76),IF(Q$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=R$6,R$6<$G76+$J76),IF(R$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=S$6,S$6<$G76+$J76),IF(S$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=T$6,T$6<$G76+$J76),IF(T$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=U$6,U$6<$G76+$J76),IF(U$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=V$6,V$6<$G76+$J76),IF(V$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=W$6,W$6<$G76+$J76),IF(W$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=X$6,X$6<$G76+$J76),IF(X$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=Y$6,Y$6<$G76+$J76),IF(Y$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=Z$6,Z$6<$G76+$J76),IF(Z$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AA$6,AA$6<$G76+$J76),IF(AA$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AB$6,AB$6<$G76+$J76),IF(AB$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AC$6,AC$6<$G76+$J76),IF(AC$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AD$6,AD$6<$G76+$J76),IF(AD$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AE$6,AE$6<$G76+$J76),IF(AE$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AF$6,AF$6<$G76+$J76),IF(AF$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AG$6,AG$6<$G76+$J76),IF(AG$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AH$6,AH$6<$G76+$J76),IF(AH$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AI$6,AI$6<$G76+$J76),IF(AI$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AJ$6,AJ$6<$G76+$J76),IF(AJ$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AK$6,AK$6<$G76+$J76),IF(AK$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AL$6,AL$6<$G76+$J76),IF(AL$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AM$6,AM$6<$G76+$J76),IF(AM$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AN$6,AN$6<$G76+$J76),IF(AN$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AO$6,AO$6<$G76+$J76),IF(AO$6<=($G76+$J76-$M76),$H76*$L76*$P76,$O76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AP$6,AP$6<$G76+$J76),IF(AP$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AQ$6,AQ$6<$G76+$J76),IF(AQ$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AR$6,AR$6<$G76+$J76),IF(AR$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AS$6,AS$6<$G76+$J76),IF(AS$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AT$6,AT$6<$G76+$J76),IF(AT$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AU$6,AU$6<$G76+$J76),IF(AU$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AV$6,AV$6<$G76+$J76),IF(AV$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AW$6,AW$6<$G76+$J76),IF(AW$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AX$6,AX$6<$G76+$J76),IF(AX$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AY$6,AY$6<$G76+$J76),IF(AY$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AZ$6,AZ$6<$G76+$J76),IF(AZ$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BA$6,BA$6<$G76+$J76),IF(BA$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BB$6,BB$6<$G76+$J76),IF(BB$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BC$6,BC$6<$G76+$J76),IF(BC$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BD$6,BD$6<$G76+$J76),IF(BD$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BE$6,BE$6<$G76+$J76),IF(BE$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BF$6,BF$6<$G76+$J76),IF(BF$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BG$6,BG$6<$G76+$J76),IF(BG$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BH$6,BH$6<$G76+$J76),IF(BH$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BI$6,BI$6<$G76+$J76),IF(BI$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BJ$6,BJ$6<$G76+$J76),IF(BJ$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BK$6,BK$6<$G76+$J76),IF(BK$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BL$6,BL$6<$G76+$J76),IF(BL$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BM$6,BM$6<$G76+$J76),IF(BM$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BN$6,BN$6<$G76+$J76),IF(BN$6<=($G76+$J76-$M76),$I76*$K76*$P76,$N76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BO$6,BO$6<$G76+$J76),IF(BO$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BP$6,BP$6<$G76+$J76),IF(BP$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BQ$6,BQ$6<$G76+$J76),IF(BQ$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BR$6,BR$6<$G76+$J76),IF(BR$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BS$6,BS$6<$G76+$J76),IF(BS$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BT$6,BT$6<$G76+$J76),IF(BT$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BU$6,BU$6<$G76+$J76),IF(BU$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BV$6,BV$6<$G76+$J76),IF(BV$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BW$6,BW$6<$G76+$J76),IF(BW$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BX$6,BX$6<$G76+$J76),IF(BX$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BY$6,BY$6<$G76+$J76),IF(BY$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BZ$6,BZ$6<$G76+$J76),IF(BZ$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CA$6,CA$6<$G76+$J76),IF(CA$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CB$6,CB$6<$G76+$J76),IF(CB$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CC$6,CC$6<$G76+$J76),IF(CC$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CD$6,CD$6<$G76+$J76),IF(CD$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CE$6,CE$6<$G76+$J76),IF(CE$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CF$6,CF$6<$G76+$J76),IF(CF$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CG$6,CG$6<$G76+$J76),IF(CG$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CH$6,CH$6<$G76+$J76),IF(CH$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CI$6,CI$6<$G76+$J76),IF(CI$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CJ$6,CJ$6<$G76+$J76),IF(CJ$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CK$6,CK$6<$G76+$J76),IF(CK$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CL$6,CL$6<$G76+$J76),IF(CL$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CM$6,CM$6<$G76+$J76),IF(CM$6<=($G76+$J76-$M76),$H76*$P76,$O76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CN$6,CN$6<$G76+$J76),IF(CN$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CO$6,CO$6<$G76+$J76),IF(CO$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CP$6,CP$6<$G76+$J76),IF(CP$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CQ$6,CQ$6<$G76+$J76),IF(CQ$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CR$6,CR$6<$G76+$J76),IF(CR$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CS$6,CS$6<$G76+$J76),IF(CS$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CT$6,CT$6<$G76+$J76),IF(CT$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CU$6,CU$6<$G76+$J76),IF(CU$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CV$6,CV$6<$G76+$J76),IF(CV$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CW$6,CW$6<$G76+$J76),IF(CW$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CX$6,CX$6<$G76+$J76),IF(CX$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CY$6,CY$6<$G76+$J76),IF(CY$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CZ$6,CZ$6<$G76+$J76),IF(CZ$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DA$6,DA$6<$G76+$J76),IF(DA$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DB$6,DB$6<$G76+$J76),IF(DB$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DC$6,DC$6<$G76+$J76),IF(DC$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DD$6,DD$6<$G76+$J76),IF(DD$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DE$6,DE$6<$G76+$J76),IF(DE$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DF$6,DF$6<$G76+$J76),IF(DF$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DG$6,DG$6<$G76+$J76),IF(DG$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DH$6,DH$6<$G76+$J76),IF(DH$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DI$6,DI$6<$G76+$J76),IF(DI$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DJ$6,DJ$6<$G76+$J76),IF(DJ$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DK$6,DK$6<$G76+$J76),IF(DK$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DL$6,DL$6<$G76+$J76),IF(DL$6<=($G76+$J76-$M76),$I76*$P76,$N76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialMonitoringTargetingM&T MeasuresM&T MeasuresM&T MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A77,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A77,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Monitoring and Targeting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A77,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"M&T Measures"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A77,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A77,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A77,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A77,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1000},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A77,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A77,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A77,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A77,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A77,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A77,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G77<=Q$6,Q$6<$G77+$J77),IF(Q$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=R$6,R$6<$G77+$J77),IF(R$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=S$6,S$6<$G77+$J77),IF(S$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=T$6,T$6<$G77+$J77),IF(T$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=U$6,U$6<$G77+$J77),IF(U$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=V$6,V$6<$G77+$J77),IF(V$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=W$6,W$6<$G77+$J77),IF(W$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=X$6,X$6<$G77+$J77),IF(X$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=Y$6,Y$6<$G77+$J77),IF(Y$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=Z$6,Z$6<$G77+$J77),IF(Z$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AA$6,AA$6<$G77+$J77),IF(AA$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AB$6,AB$6<$G77+$J77),IF(AB$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AC$6,AC$6<$G77+$J77),IF(AC$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AD$6,AD$6<$G77+$J77),IF(AD$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AE$6,AE$6<$G77+$J77),IF(AE$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AF$6,AF$6<$G77+$J77),IF(AF$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AG$6,AG$6<$G77+$J77),IF(AG$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AH$6,AH$6<$G77+$J77),IF(AH$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AI$6,AI$6<$G77+$J77),IF(AI$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AJ$6,AJ$6<$G77+$J77),IF(AJ$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AK$6,AK$6<$G77+$J77),IF(AK$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AL$6,AL$6<$G77+$J77),IF(AL$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AM$6,AM$6<$G77+$J77),IF(AM$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AN$6,AN$6<$G77+$J77),IF(AN$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AO$6,AO$6<$G77+$J77),IF(AO$6<=($G77+$J77-$M77),$H77*$L77*$P77,$O77*$L77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AP$6,AP$6<$G77+$J77),IF(AP$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AQ$6,AQ$6<$G77+$J77),IF(AQ$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AR$6,AR$6<$G77+$J77),IF(AR$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AS$6,AS$6<$G77+$J77),IF(AS$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AT$6,AT$6<$G77+$J77),IF(AT$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AU$6,AU$6<$G77+$J77),IF(AU$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AV$6,AV$6<$G77+$J77),IF(AV$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AW$6,AW$6<$G77+$J77),IF(AW$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AX$6,AX$6<$G77+$J77),IF(AX$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AY$6,AY$6<$G77+$J77),IF(AY$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=AZ$6,AZ$6<$G77+$J77),IF(AZ$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BA$6,BA$6<$G77+$J77),IF(BA$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BB$6,BB$6<$G77+$J77),IF(BB$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BC$6,BC$6<$G77+$J77),IF(BC$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BD$6,BD$6<$G77+$J77),IF(BD$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BE$6,BE$6<$G77+$J77),IF(BE$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BF$6,BF$6<$G77+$J77),IF(BF$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BG$6,BG$6<$G77+$J77),IF(BG$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BH$6,BH$6<$G77+$J77),IF(BH$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BI$6,BI$6<$G77+$J77),IF(BI$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BJ$6,BJ$6<$G77+$J77),IF(BJ$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BK$6,BK$6<$G77+$J77),IF(BK$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BL$6,BL$6<$G77+$J77),IF(BL$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BM$6,BM$6<$G77+$J77),IF(BM$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BN$6,BN$6<$G77+$J77),IF(BN$6<=($G77+$J77-$M77),$I77*$K77*$P77,$N77*$K77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BO$6,BO$6<$G77+$J77),IF(BO$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BP$6,BP$6<$G77+$J77),IF(BP$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BQ$6,BQ$6<$G77+$J77),IF(BQ$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BR$6,BR$6<$G77+$J77),IF(BR$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BS$6,BS$6<$G77+$J77),IF(BS$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BT$6,BT$6<$G77+$J77),IF(BT$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BU$6,BU$6<$G77+$J77),IF(BU$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BV$6,BV$6<$G77+$J77),IF(BV$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BW$6,BW$6<$G77+$J77),IF(BW$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BX$6,BX$6<$G77+$J77),IF(BX$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BY$6,BY$6<$G77+$J77),IF(BY$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=BZ$6,BZ$6<$G77+$J77),IF(BZ$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CA$6,CA$6<$G77+$J77),IF(CA$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CB$6,CB$6<$G77+$J77),IF(CB$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CC$6,CC$6<$G77+$J77),IF(CC$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CD$6,CD$6<$G77+$J77),IF(CD$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CE$6,CE$6<$G77+$J77),IF(CE$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CF$6,CF$6<$G77+$J77),IF(CF$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CG$6,CG$6<$G77+$J77),IF(CG$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CH$6,CH$6<$G77+$J77),IF(CH$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CI$6,CI$6<$G77+$J77),IF(CI$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CJ$6,CJ$6<$G77+$J77),IF(CJ$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CK$6,CK$6<$G77+$J77),IF(CK$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CL$6,CL$6<$G77+$J77),IF(CL$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CM$6,CM$6<$G77+$J77),IF(CM$6<=($G77+$J77-$M77),$H77*$P77,$O77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CN$6,CN$6<$G77+$J77),IF(CN$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CO$6,CO$6<$G77+$J77),IF(CO$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CP$6,CP$6<$G77+$J77),IF(CP$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CQ$6,CQ$6<$G77+$J77),IF(CQ$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CR$6,CR$6<$G77+$J77),IF(CR$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CS$6,CS$6<$G77+$J77),IF(CS$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CT$6,CT$6<$G77+$J77),IF(CT$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CU$6,CU$6<$G77+$J77),IF(CU$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CV$6,CV$6<$G77+$J77),IF(CV$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CW$6,CW$6<$G77+$J77),IF(CW$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CX$6,CX$6<$G77+$J77),IF(CX$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CY$6,CY$6<$G77+$J77),IF(CY$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=CZ$6,CZ$6<$G77+$J77),IF(CZ$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=DA$6,DA$6<$G77+$J77),IF(DA$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=DB$6,DB$6<$G77+$J77),IF(DB$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=DC$6,DC$6<$G77+$J77),IF(DC$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=DD$6,DD$6<$G77+$J77),IF(DD$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=DE$6,DE$6<$G77+$J77),IF(DE$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=DF$6,DF$6<$G77+$J77),IF(DF$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=DG$6,DG$6<$G77+$J77),IF(DG$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=DH$6,DH$6<$G77+$J77),IF(DH$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=DI$6,DI$6<$G77+$J77),IF(DI$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=DJ$6,DJ$6<$G77+$J77),IF(DJ$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=DK$6,DK$6<$G77+$J77),IF(DK$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G77<=DL$6,DL$6<$G77+$J77),IF(DL$6<=($G77+$J77-$M77),$I77*$P77,$N77*$P77),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E77=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialMonitoringTargetingM&T MeasuresM&T MeasuresM&T MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A78,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A78,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Monitoring and Targeting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A78,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"M&T Measures"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A78,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A78,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A78,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A78,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1000},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A78,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A78,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A78,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A78,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A78,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A78,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G78<=Q$6,Q$6<$G78+$J78),IF(Q$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=R$6,R$6<$G78+$J78),IF(R$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=S$6,S$6<$G78+$J78),IF(S$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=T$6,T$6<$G78+$J78),IF(T$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=U$6,U$6<$G78+$J78),IF(U$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=V$6,V$6<$G78+$J78),IF(V$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=W$6,W$6<$G78+$J78),IF(W$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=X$6,X$6<$G78+$J78),IF(X$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=Y$6,Y$6<$G78+$J78),IF(Y$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=Z$6,Z$6<$G78+$J78),IF(Z$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AA$6,AA$6<$G78+$J78),IF(AA$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AB$6,AB$6<$G78+$J78),IF(AB$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AC$6,AC$6<$G78+$J78),IF(AC$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AD$6,AD$6<$G78+$J78),IF(AD$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AE$6,AE$6<$G78+$J78),IF(AE$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AF$6,AF$6<$G78+$J78),IF(AF$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AG$6,AG$6<$G78+$J78),IF(AG$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AH$6,AH$6<$G78+$J78),IF(AH$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AI$6,AI$6<$G78+$J78),IF(AI$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AJ$6,AJ$6<$G78+$J78),IF(AJ$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AK$6,AK$6<$G78+$J78),IF(AK$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AL$6,AL$6<$G78+$J78),IF(AL$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AM$6,AM$6<$G78+$J78),IF(AM$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AN$6,AN$6<$G78+$J78),IF(AN$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AO$6,AO$6<$G78+$J78),IF(AO$6<=($G78+$J78-$M78),$H78*$L78*$P78,$O78*$L78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AP$6,AP$6<$G78+$J78),IF(AP$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AQ$6,AQ$6<$G78+$J78),IF(AQ$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AR$6,AR$6<$G78+$J78),IF(AR$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AS$6,AS$6<$G78+$J78),IF(AS$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AT$6,AT$6<$G78+$J78),IF(AT$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AU$6,AU$6<$G78+$J78),IF(AU$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AV$6,AV$6<$G78+$J78),IF(AV$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AW$6,AW$6<$G78+$J78),IF(AW$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AX$6,AX$6<$G78+$J78),IF(AX$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AY$6,AY$6<$G78+$J78),IF(AY$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=AZ$6,AZ$6<$G78+$J78),IF(AZ$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BA$6,BA$6<$G78+$J78),IF(BA$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BB$6,BB$6<$G78+$J78),IF(BB$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BC$6,BC$6<$G78+$J78),IF(BC$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BD$6,BD$6<$G78+$J78),IF(BD$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BE$6,BE$6<$G78+$J78),IF(BE$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BF$6,BF$6<$G78+$J78),IF(BF$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BG$6,BG$6<$G78+$J78),IF(BG$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BH$6,BH$6<$G78+$J78),IF(BH$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BI$6,BI$6<$G78+$J78),IF(BI$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BJ$6,BJ$6<$G78+$J78),IF(BJ$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BK$6,BK$6<$G78+$J78),IF(BK$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BL$6,BL$6<$G78+$J78),IF(BL$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BM$6,BM$6<$G78+$J78),IF(BM$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BN$6,BN$6<$G78+$J78),IF(BN$6<=($G78+$J78-$M78),$I78*$K78*$P78,$N78*$K78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BO$6,BO$6<$G78+$J78),IF(BO$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BP$6,BP$6<$G78+$J78),IF(BP$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BQ$6,BQ$6<$G78+$J78),IF(BQ$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BR$6,BR$6<$G78+$J78),IF(BR$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BS$6,BS$6<$G78+$J78),IF(BS$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BT$6,BT$6<$G78+$J78),IF(BT$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BU$6,BU$6<$G78+$J78),IF(BU$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BV$6,BV$6<$G78+$J78),IF(BV$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BW$6,BW$6<$G78+$J78),IF(BW$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BX$6,BX$6<$G78+$J78),IF(BX$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BY$6,BY$6<$G78+$J78),IF(BY$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=BZ$6,BZ$6<$G78+$J78),IF(BZ$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CA$6,CA$6<$G78+$J78),IF(CA$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CB$6,CB$6<$G78+$J78),IF(CB$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CC$6,CC$6<$G78+$J78),IF(CC$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CD$6,CD$6<$G78+$J78),IF(CD$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CE$6,CE$6<$G78+$J78),IF(CE$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CF$6,CF$6<$G78+$J78),IF(CF$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CG$6,CG$6<$G78+$J78),IF(CG$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CH$6,CH$6<$G78+$J78),IF(CH$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CI$6,CI$6<$G78+$J78),IF(CI$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CJ$6,CJ$6<$G78+$J78),IF(CJ$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CK$6,CK$6<$G78+$J78),IF(CK$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CL$6,CL$6<$G78+$J78),IF(CL$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CM$6,CM$6<$G78+$J78),IF(CM$6<=($G78+$J78-$M78),$H78*$P78,$O78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CN$6,CN$6<$G78+$J78),IF(CN$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CO$6,CO$6<$G78+$J78),IF(CO$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CP$6,CP$6<$G78+$J78),IF(CP$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CQ$6,CQ$6<$G78+$J78),IF(CQ$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CR$6,CR$6<$G78+$J78),IF(CR$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CS$6,CS$6<$G78+$J78),IF(CS$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CT$6,CT$6<$G78+$J78),IF(CT$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CU$6,CU$6<$G78+$J78),IF(CU$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CV$6,CV$6<$G78+$J78),IF(CV$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CW$6,CW$6<$G78+$J78),IF(CW$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CX$6,CX$6<$G78+$J78),IF(CX$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CY$6,CY$6<$G78+$J78),IF(CY$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=CZ$6,CZ$6<$G78+$J78),IF(CZ$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=DA$6,DA$6<$G78+$J78),IF(DA$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=DB$6,DB$6<$G78+$J78),IF(DB$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=DC$6,DC$6<$G78+$J78),IF(DC$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=DD$6,DD$6<$G78+$J78),IF(DD$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=DE$6,DE$6<$G78+$J78),IF(DE$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=DF$6,DF$6<$G78+$J78),IF(DF$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=DG$6,DG$6<$G78+$J78),IF(DG$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=DH$6,DH$6<$G78+$J78),IF(DH$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=DI$6,DI$6<$G78+$J78),IF(DI$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=DJ$6,DJ$6<$G78+$J78),IF(DJ$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=DK$6,DK$6<$G78+$J78),IF(DK$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G78<=DL$6,DL$6<$G78+$J78),IF(DL$6<=($G78+$J78-$M78),$I78*$P78,$N78*$P78),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E78=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialMonitoringTargetingM&T MeasuresM&T MeasuresM&T MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A79,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A79,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Monitoring and Targeting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A79,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"M&T Measures"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A79,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A79,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A79,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A79,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1000},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A79,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A79,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A79,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A79,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A79,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A79,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G79<=Q$6,Q$6<$G79+$J79),IF(Q$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=R$6,R$6<$G79+$J79),IF(R$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=S$6,S$6<$G79+$J79),IF(S$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=T$6,T$6<$G79+$J79),IF(T$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=U$6,U$6<$G79+$J79),IF(U$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=V$6,V$6<$G79+$J79),IF(V$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=W$6,W$6<$G79+$J79),IF(W$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=X$6,X$6<$G79+$J79),IF(X$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=Y$6,Y$6<$G79+$J79),IF(Y$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=Z$6,Z$6<$G79+$J79),IF(Z$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AA$6,AA$6<$G79+$J79),IF(AA$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AB$6,AB$6<$G79+$J79),IF(AB$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AC$6,AC$6<$G79+$J79),IF(AC$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AD$6,AD$6<$G79+$J79),IF(AD$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AE$6,AE$6<$G79+$J79),IF(AE$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AF$6,AF$6<$G79+$J79),IF(AF$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AG$6,AG$6<$G79+$J79),IF(AG$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AH$6,AH$6<$G79+$J79),IF(AH$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AI$6,AI$6<$G79+$J79),IF(AI$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AJ$6,AJ$6<$G79+$J79),IF(AJ$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AK$6,AK$6<$G79+$J79),IF(AK$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AL$6,AL$6<$G79+$J79),IF(AL$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AM$6,AM$6<$G79+$J79),IF(AM$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AN$6,AN$6<$G79+$J79),IF(AN$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AO$6,AO$6<$G79+$J79),IF(AO$6<=($G79+$J79-$M79),$H79*$L79*$P79,$O79*$L79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AP$6,AP$6<$G79+$J79),IF(AP$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AQ$6,AQ$6<$G79+$J79),IF(AQ$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AR$6,AR$6<$G79+$J79),IF(AR$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AS$6,AS$6<$G79+$J79),IF(AS$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AT$6,AT$6<$G79+$J79),IF(AT$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AU$6,AU$6<$G79+$J79),IF(AU$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AV$6,AV$6<$G79+$J79),IF(AV$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AW$6,AW$6<$G79+$J79),IF(AW$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AX$6,AX$6<$G79+$J79),IF(AX$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AY$6,AY$6<$G79+$J79),IF(AY$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=AZ$6,AZ$6<$G79+$J79),IF(AZ$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BA$6,BA$6<$G79+$J79),IF(BA$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BB$6,BB$6<$G79+$J79),IF(BB$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BC$6,BC$6<$G79+$J79),IF(BC$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BD$6,BD$6<$G79+$J79),IF(BD$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BE$6,BE$6<$G79+$J79),IF(BE$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BF$6,BF$6<$G79+$J79),IF(BF$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BG$6,BG$6<$G79+$J79),IF(BG$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BH$6,BH$6<$G79+$J79),IF(BH$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BI$6,BI$6<$G79+$J79),IF(BI$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BJ$6,BJ$6<$G79+$J79),IF(BJ$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BK$6,BK$6<$G79+$J79),IF(BK$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BL$6,BL$6<$G79+$J79),IF(BL$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BM$6,BM$6<$G79+$J79),IF(BM$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BN$6,BN$6<$G79+$J79),IF(BN$6<=($G79+$J79-$M79),$I79*$K79*$P79,$N79*$K79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BO$6,BO$6<$G79+$J79),IF(BO$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BP$6,BP$6<$G79+$J79),IF(BP$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BQ$6,BQ$6<$G79+$J79),IF(BQ$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BR$6,BR$6<$G79+$J79),IF(BR$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BS$6,BS$6<$G79+$J79),IF(BS$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BT$6,BT$6<$G79+$J79),IF(BT$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BU$6,BU$6<$G79+$J79),IF(BU$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BV$6,BV$6<$G79+$J79),IF(BV$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BW$6,BW$6<$G79+$J79),IF(BW$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BX$6,BX$6<$G79+$J79),IF(BX$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BY$6,BY$6<$G79+$J79),IF(BY$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=BZ$6,BZ$6<$G79+$J79),IF(BZ$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CA$6,CA$6<$G79+$J79),IF(CA$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CB$6,CB$6<$G79+$J79),IF(CB$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CC$6,CC$6<$G79+$J79),IF(CC$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CD$6,CD$6<$G79+$J79),IF(CD$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CE$6,CE$6<$G79+$J79),IF(CE$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CF$6,CF$6<$G79+$J79),IF(CF$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CG$6,CG$6<$G79+$J79),IF(CG$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CH$6,CH$6<$G79+$J79),IF(CH$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CI$6,CI$6<$G79+$J79),IF(CI$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CJ$6,CJ$6<$G79+$J79),IF(CJ$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CK$6,CK$6<$G79+$J79),IF(CK$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CL$6,CL$6<$G79+$J79),IF(CL$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CM$6,CM$6<$G79+$J79),IF(CM$6<=($G79+$J79-$M79),$H79*$P79,$O79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CN$6,CN$6<$G79+$J79),IF(CN$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CO$6,CO$6<$G79+$J79),IF(CO$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CP$6,CP$6<$G79+$J79),IF(CP$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CQ$6,CQ$6<$G79+$J79),IF(CQ$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CR$6,CR$6<$G79+$J79),IF(CR$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CS$6,CS$6<$G79+$J79),IF(CS$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CT$6,CT$6<$G79+$J79),IF(CT$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CU$6,CU$6<$G79+$J79),IF(CU$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CV$6,CV$6<$G79+$J79),IF(CV$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CW$6,CW$6<$G79+$J79),IF(CW$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CX$6,CX$6<$G79+$J79),IF(CX$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CY$6,CY$6<$G79+$J79),IF(CY$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=CZ$6,CZ$6<$G79+$J79),IF(CZ$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=DA$6,DA$6<$G79+$J79),IF(DA$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=DB$6,DB$6<$G79+$J79),IF(DB$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=DC$6,DC$6<$G79+$J79),IF(DC$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=DD$6,DD$6<$G79+$J79),IF(DD$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=DE$6,DE$6<$G79+$J79),IF(DE$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=DF$6,DF$6<$G79+$J79),IF(DF$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=DG$6,DG$6<$G79+$J79),IF(DG$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=DH$6,DH$6<$G79+$J79),IF(DH$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=DI$6,DI$6<$G79+$J79),IF(DI$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=DJ$6,DJ$6<$G79+$J79),IF(DJ$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=DK$6,DK$6<$G79+$J79),IF(DK$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G79<=DL$6,DL$6<$G79+$J79),IF(DL$6<=($G79+$J79-$M79),$I79*$P79,$N79*$P79),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E79=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialMonitoringTargetingM&T MeasuresM&T MeasuresM&T MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A80,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A80,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Monitoring and Targeting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A80,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"M&T Measures"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A80,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A80,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A80,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A80,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1000},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A80,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A80,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A80,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A80,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A80,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A80,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G80<=Q$6,Q$6<$G80+$J80),IF(Q$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=R$6,R$6<$G80+$J80),IF(R$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=S$6,S$6<$G80+$J80),IF(S$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=T$6,T$6<$G80+$J80),IF(T$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=U$6,U$6<$G80+$J80),IF(U$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=V$6,V$6<$G80+$J80),IF(V$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=W$6,W$6<$G80+$J80),IF(W$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=X$6,X$6<$G80+$J80),IF(X$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=Y$6,Y$6<$G80+$J80),IF(Y$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=Z$6,Z$6<$G80+$J80),IF(Z$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AA$6,AA$6<$G80+$J80),IF(AA$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AB$6,AB$6<$G80+$J80),IF(AB$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AC$6,AC$6<$G80+$J80),IF(AC$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AD$6,AD$6<$G80+$J80),IF(AD$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AE$6,AE$6<$G80+$J80),IF(AE$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AF$6,AF$6<$G80+$J80),IF(AF$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AG$6,AG$6<$G80+$J80),IF(AG$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AH$6,AH$6<$G80+$J80),IF(AH$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AI$6,AI$6<$G80+$J80),IF(AI$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AJ$6,AJ$6<$G80+$J80),IF(AJ$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AK$6,AK$6<$G80+$J80),IF(AK$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AL$6,AL$6<$G80+$J80),IF(AL$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AM$6,AM$6<$G80+$J80),IF(AM$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AN$6,AN$6<$G80+$J80),IF(AN$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AO$6,AO$6<$G80+$J80),IF(AO$6<=($G80+$J80-$M80),$H80*$L80*$P80,$O80*$L80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AP$6,AP$6<$G80+$J80),IF(AP$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AQ$6,AQ$6<$G80+$J80),IF(AQ$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AR$6,AR$6<$G80+$J80),IF(AR$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AS$6,AS$6<$G80+$J80),IF(AS$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AT$6,AT$6<$G80+$J80),IF(AT$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AU$6,AU$6<$G80+$J80),IF(AU$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AV$6,AV$6<$G80+$J80),IF(AV$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AW$6,AW$6<$G80+$J80),IF(AW$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AX$6,AX$6<$G80+$J80),IF(AX$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AY$6,AY$6<$G80+$J80),IF(AY$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=AZ$6,AZ$6<$G80+$J80),IF(AZ$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BA$6,BA$6<$G80+$J80),IF(BA$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BB$6,BB$6<$G80+$J80),IF(BB$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BC$6,BC$6<$G80+$J80),IF(BC$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BD$6,BD$6<$G80+$J80),IF(BD$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BE$6,BE$6<$G80+$J80),IF(BE$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BF$6,BF$6<$G80+$J80),IF(BF$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BG$6,BG$6<$G80+$J80),IF(BG$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BH$6,BH$6<$G80+$J80),IF(BH$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BI$6,BI$6<$G80+$J80),IF(BI$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BJ$6,BJ$6<$G80+$J80),IF(BJ$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BK$6,BK$6<$G80+$J80),IF(BK$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BL$6,BL$6<$G80+$J80),IF(BL$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BM$6,BM$6<$G80+$J80),IF(BM$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BN$6,BN$6<$G80+$J80),IF(BN$6<=($G80+$J80-$M80),$I80*$K80*$P80,$N80*$K80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BO$6,BO$6<$G80+$J80),IF(BO$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BP$6,BP$6<$G80+$J80),IF(BP$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BQ$6,BQ$6<$G80+$J80),IF(BQ$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BR$6,BR$6<$G80+$J80),IF(BR$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BS$6,BS$6<$G80+$J80),IF(BS$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BT$6,BT$6<$G80+$J80),IF(BT$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BU$6,BU$6<$G80+$J80),IF(BU$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BV$6,BV$6<$G80+$J80),IF(BV$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BW$6,BW$6<$G80+$J80),IF(BW$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BX$6,BX$6<$G80+$J80),IF(BX$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BY$6,BY$6<$G80+$J80),IF(BY$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=BZ$6,BZ$6<$G80+$J80),IF(BZ$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CA$6,CA$6<$G80+$J80),IF(CA$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CB$6,CB$6<$G80+$J80),IF(CB$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CC$6,CC$6<$G80+$J80),IF(CC$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CD$6,CD$6<$G80+$J80),IF(CD$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CE$6,CE$6<$G80+$J80),IF(CE$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CF$6,CF$6<$G80+$J80),IF(CF$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CG$6,CG$6<$G80+$J80),IF(CG$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CH$6,CH$6<$G80+$J80),IF(CH$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CI$6,CI$6<$G80+$J80),IF(CI$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CJ$6,CJ$6<$G80+$J80),IF(CJ$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CK$6,CK$6<$G80+$J80),IF(CK$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CL$6,CL$6<$G80+$J80),IF(CL$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CM$6,CM$6<$G80+$J80),IF(CM$6<=($G80+$J80-$M80),$H80*$P80,$O80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CN$6,CN$6<$G80+$J80),IF(CN$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CO$6,CO$6<$G80+$J80),IF(CO$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CP$6,CP$6<$G80+$J80),IF(CP$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CQ$6,CQ$6<$G80+$J80),IF(CQ$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CR$6,CR$6<$G80+$J80),IF(CR$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CS$6,CS$6<$G80+$J80),IF(CS$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CT$6,CT$6<$G80+$J80),IF(CT$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CU$6,CU$6<$G80+$J80),IF(CU$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CV$6,CV$6<$G80+$J80),IF(CV$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CW$6,CW$6<$G80+$J80),IF(CW$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CX$6,CX$6<$G80+$J80),IF(CX$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CY$6,CY$6<$G80+$J80),IF(CY$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=CZ$6,CZ$6<$G80+$J80),IF(CZ$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=DA$6,DA$6<$G80+$J80),IF(DA$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=DB$6,DB$6<$G80+$J80),IF(DB$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=DC$6,DC$6<$G80+$J80),IF(DC$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=DD$6,DD$6<$G80+$J80),IF(DD$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=DE$6,DE$6<$G80+$J80),IF(DE$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=DF$6,DF$6<$G80+$J80),IF(DF$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=DG$6,DG$6<$G80+$J80),IF(DG$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=DH$6,DH$6<$G80+$J80),IF(DH$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=DI$6,DI$6<$G80+$J80),IF(DI$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=DJ$6,DJ$6<$G80+$J80),IF(DJ$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=DK$6,DK$6<$G80+$J80),IF(DK$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G80<=DL$6,DL$6<$G80+$J80),IF(DL$6<=($G80+$J80-$M80),$I80*$P80,$N80*$P80),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E80=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialEnergy Mangy ManagerEnergy ManagerEnergy ManagerEnergy ManagerMiscellaneousMiscellaneousPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A81,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A81,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A81,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A81,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A81,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A81,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":130},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A81,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1124174},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A81,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A81,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A81,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A81,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A81,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A81,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G81<=Q$6,Q$6<$G81+$J81),IF(Q$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=R$6,R$6<$G81+$J81),IF(R$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":139.33547695605574},{"$f":"IF(AND($G81<=S$6,S$6<$G81+$J81),IF(S$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":139.33547695605574},{"$f":"IF(AND($G81<=T$6,T$6<$G81+$J81),IF(T$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":139.33547695605574},{"$f":"IF(AND($G81<=U$6,U$6<$G81+$J81),IF(U$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":139.33547695605574},{"$f":"IF(AND($G81<=V$6,V$6<$G81+$J81),IF(V$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":139.33547695605574},{"$f":"IF(AND($G81<=W$6,W$6<$G81+$J81),IF(W$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":139.33547695605574},{"$f":"IF(AND($G81<=X$6,X$6<$G81+$J81),IF(X$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=Y$6,Y$6<$G81+$J81),IF(Y$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=Z$6,Z$6<$G81+$J81),IF(Z$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=AA$6,AA$6<$G81+$J81),IF(AA$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=AB$6,AB$6<$G81+$J81),IF(AB$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=AC$6,AC$6<$G81+$J81),IF(AC$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=AD$6,AD$6<$G81+$J81),IF(AD$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=AE$6,AE$6<$G81+$J81),IF(AE$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=AF$6,AF$6<$G81+$J81),IF(AF$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=AG$6,AG$6<$G81+$J81),IF(AG$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=AH$6,AH$6<$G81+$J81),IF(AH$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=AI$6,AI$6<$G81+$J81),IF(AI$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=AJ$6,AJ$6<$G81+$J81),IF(AJ$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=AK$6,AK$6<$G81+$J81),IF(AK$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=AL$6,AL$6<$G81+$J81),IF(AL$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=AM$6,AM$6<$G81+$J81),IF(AM$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=AN$6,AN$6<$G81+$J81),IF(AN$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=AO$6,AO$6<$G81+$J81),IF(AO$6<=($G81+$J81-$M81),$H81*$L81*$P81,$O81*$L81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=AP$6,AP$6<$G81+$J81),IF(AP$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=AQ$6,AQ$6<$G81+$J81),IF(AQ$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1204902.4651661308},{"$f":"IF(AND($G81<=AR$6,AR$6<$G81+$J81),IF(AR$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1204902.4651661308},{"$f":"IF(AND($G81<=AS$6,AS$6<$G81+$J81),IF(AS$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1204902.4651661308},{"$f":"IF(AND($G81<=AT$6,AT$6<$G81+$J81),IF(AT$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1204902.4651661308},{"$f":"IF(AND($G81<=AU$6,AU$6<$G81+$J81),IF(AU$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1204902.4651661308},{"$f":"IF(AND($G81<=AV$6,AV$6<$G81+$J81),IF(AV$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1204902.4651661308},{"$f":"IF(AND($G81<=AW$6,AW$6<$G81+$J81),IF(AW$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=AX$6,AX$6<$G81+$J81),IF(AX$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=AY$6,AY$6<$G81+$J81),IF(AY$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=AZ$6,AZ$6<$G81+$J81),IF(AZ$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=BA$6,BA$6<$G81+$J81),IF(BA$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=BB$6,BB$6<$G81+$J81),IF(BB$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=BC$6,BC$6<$G81+$J81),IF(BC$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=BD$6,BD$6<$G81+$J81),IF(BD$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=BE$6,BE$6<$G81+$J81),IF(BE$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=BF$6,BF$6<$G81+$J81),IF(BF$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=BG$6,BG$6<$G81+$J81),IF(BG$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=BH$6,BH$6<$G81+$J81),IF(BH$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=BI$6,BI$6<$G81+$J81),IF(BI$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=BJ$6,BJ$6<$G81+$J81),IF(BJ$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=BK$6,BK$6<$G81+$J81),IF(BK$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=BL$6,BL$6<$G81+$J81),IF(BL$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=BM$6,BM$6<$G81+$J81),IF(BM$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=BN$6,BN$6<$G81+$J81),IF(BN$6<=($G81+$J81-$M81),$I81*$K81*$P81,$N81*$K81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=BO$6,BO$6<$G81+$J81),IF(BO$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=BP$6,BP$6<$G81+$J81),IF(BP$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":139.33547695605574},{"$f":"IF(AND($G81<=BQ$6,BQ$6<$G81+$J81),IF(BQ$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":139.33547695605574},{"$f":"IF(AND($G81<=BR$6,BR$6<$G81+$J81),IF(BR$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":139.33547695605574},{"$f":"IF(AND($G81<=BS$6,BS$6<$G81+$J81),IF(BS$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":139.33547695605574},{"$f":"IF(AND($G81<=BT$6,BT$6<$G81+$J81),IF(BT$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":139.33547695605574},{"$f":"IF(AND($G81<=BU$6,BU$6<$G81+$J81),IF(BU$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":139.33547695605574},{"$f":"IF(AND($G81<=BV$6,BV$6<$G81+$J81),IF(BV$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=BW$6,BW$6<$G81+$J81),IF(BW$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=BX$6,BX$6<$G81+$J81),IF(BX$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=BY$6,BY$6<$G81+$J81),IF(BY$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=BZ$6,BZ$6<$G81+$J81),IF(BZ$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=CA$6,CA$6<$G81+$J81),IF(CA$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=CB$6,CB$6<$G81+$J81),IF(CB$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=CC$6,CC$6<$G81+$J81),IF(CC$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=CD$6,CD$6<$G81+$J81),IF(CD$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=CE$6,CE$6<$G81+$J81),IF(CE$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=CF$6,CF$6<$G81+$J81),IF(CF$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=CG$6,CG$6<$G81+$J81),IF(CG$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=CH$6,CH$6<$G81+$J81),IF(CH$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=CI$6,CI$6<$G81+$J81),IF(CI$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=CJ$6,CJ$6<$G81+$J81),IF(CJ$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=CK$6,CK$6<$G81+$J81),IF(CK$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=CL$6,CL$6<$G81+$J81),IF(CL$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=CM$6,CM$6<$G81+$J81),IF(CM$6<=($G81+$J81-$M81),$H81*$P81,$O81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=CN$6,CN$6<$G81+$J81),IF(CN$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=CO$6,CO$6<$G81+$J81),IF(CO$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1204902.4651661308},{"$f":"IF(AND($G81<=CP$6,CP$6<$G81+$J81),IF(CP$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1204902.4651661308},{"$f":"IF(AND($G81<=CQ$6,CQ$6<$G81+$J81),IF(CQ$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1204902.4651661308},{"$f":"IF(AND($G81<=CR$6,CR$6<$G81+$J81),IF(CR$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1204902.4651661308},{"$f":"IF(AND($G81<=CS$6,CS$6<$G81+$J81),IF(CS$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1204902.4651661308},{"$f":"IF(AND($G81<=CT$6,CT$6<$G81+$J81),IF(CT$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1204902.4651661308},{"$f":"IF(AND($G81<=CU$6,CU$6<$G81+$J81),IF(CU$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=CV$6,CV$6<$G81+$J81),IF(CV$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=CW$6,CW$6<$G81+$J81),IF(CW$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=CX$6,CX$6<$G81+$J81),IF(CX$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=CY$6,CY$6<$G81+$J81),IF(CY$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=CZ$6,CZ$6<$G81+$J81),IF(CZ$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=DA$6,DA$6<$G81+$J81),IF(DA$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=DB$6,DB$6<$G81+$J81),IF(DB$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=DC$6,DC$6<$G81+$J81),IF(DC$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=DD$6,DD$6<$G81+$J81),IF(DD$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=DE$6,DE$6<$G81+$J81),IF(DE$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=DF$6,DF$6<$G81+$J81),IF(DF$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=DG$6,DG$6<$G81+$J81),IF(DG$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=DH$6,DH$6<$G81+$J81),IF(DH$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=DI$6,DI$6<$G81+$J81),IF(DI$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=DJ$6,DJ$6<$G81+$J81),IF(DJ$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=DK$6,DK$6<$G81+$J81),IF(DK$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G81<=DL$6,DL$6<$G81+$J81),IF(DL$6<=($G81+$J81-$M81),$I81*$P81,$N81*$P81),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E81=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialEnergy Mangy ManagerEnergy ManagerEnergy ManagerEnergy ManagerMiscellaneousMiscellaneousPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A82,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A82,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A82,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A82,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A82,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A82,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":130},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A82,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1124174},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A82,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A82,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A82,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A82,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A82,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A82,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0.31676502000000001},{"$f":"IF(AND($G82<=Q$6,Q$6<$G82+$J82),IF(Q$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=R$6,R$6<$G82+$J82),IF(R$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=S$6,S$6<$G82+$J82),IF(S$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.136605144694535},{"$f":"IF(AND($G82<=T$6,T$6<$G82+$J82),IF(T$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.136605144694535},{"$f":"IF(AND($G82<=U$6,U$6<$G82+$J82),IF(U$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.136605144694535},{"$f":"IF(AND($G82<=V$6,V$6<$G82+$J82),IF(V$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.136605144694535},{"$f":"IF(AND($G82<=W$6,W$6<$G82+$J82),IF(W$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.136605144694535},{"$f":"IF(AND($G82<=X$6,X$6<$G82+$J82),IF(X$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.136605144694535},{"$f":"IF(AND($G82<=Y$6,Y$6<$G82+$J82),IF(Y$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=Z$6,Z$6<$G82+$J82),IF(Z$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=AA$6,AA$6<$G82+$J82),IF(AA$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=AB$6,AB$6<$G82+$J82),IF(AB$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=AC$6,AC$6<$G82+$J82),IF(AC$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=AD$6,AD$6<$G82+$J82),IF(AD$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=AE$6,AE$6<$G82+$J82),IF(AE$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=AF$6,AF$6<$G82+$J82),IF(AF$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=AG$6,AG$6<$G82+$J82),IF(AG$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=AH$6,AH$6<$G82+$J82),IF(AH$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=AI$6,AI$6<$G82+$J82),IF(AI$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=AJ$6,AJ$6<$G82+$J82),IF(AJ$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=AK$6,AK$6<$G82+$J82),IF(AK$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=AL$6,AL$6<$G82+$J82),IF(AL$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=AM$6,AM$6<$G82+$J82),IF(AM$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=AN$6,AN$6<$G82+$J82),IF(AN$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=AO$6,AO$6<$G82+$J82),IF(AO$6<=($G82+$J82-$M82),$H82*$L82*$P82,$O82*$L82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=AP$6,AP$6<$G82+$J82),IF(AP$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=AQ$6,AQ$6<$G82+$J82),IF(AQ$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=AR$6,AR$6<$G82+$J82),IF(AR$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":381670.95347639878},{"$f":"IF(AND($G82<=AS$6,AS$6<$G82+$J82),IF(AS$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":381670.95347639878},{"$f":"IF(AND($G82<=AT$6,AT$6<$G82+$J82),IF(AT$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":381670.95347639878},{"$f":"IF(AND($G82<=AU$6,AU$6<$G82+$J82),IF(AU$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":381670.95347639878},{"$f":"IF(AND($G82<=AV$6,AV$6<$G82+$J82),IF(AV$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":381670.95347639878},{"$f":"IF(AND($G82<=AW$6,AW$6<$G82+$J82),IF(AW$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":381670.95347639878},{"$f":"IF(AND($G82<=AX$6,AX$6<$G82+$J82),IF(AX$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=AY$6,AY$6<$G82+$J82),IF(AY$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=AZ$6,AZ$6<$G82+$J82),IF(AZ$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=BA$6,BA$6<$G82+$J82),IF(BA$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=BB$6,BB$6<$G82+$J82),IF(BB$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=BC$6,BC$6<$G82+$J82),IF(BC$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=BD$6,BD$6<$G82+$J82),IF(BD$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=BE$6,BE$6<$G82+$J82),IF(BE$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=BF$6,BF$6<$G82+$J82),IF(BF$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=BG$6,BG$6<$G82+$J82),IF(BG$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=BH$6,BH$6<$G82+$J82),IF(BH$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=BI$6,BI$6<$G82+$J82),IF(BI$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=BJ$6,BJ$6<$G82+$J82),IF(BJ$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=BK$6,BK$6<$G82+$J82),IF(BK$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=BL$6,BL$6<$G82+$J82),IF(BL$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=BM$6,BM$6<$G82+$J82),IF(BM$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=BN$6,BN$6<$G82+$J82),IF(BN$6<=($G82+$J82-$M82),$I82*$K82*$P82,$N82*$K82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=BO$6,BO$6<$G82+$J82),IF(BO$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=BP$6,BP$6<$G82+$J82),IF(BP$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=BQ$6,BQ$6<$G82+$J82),IF(BQ$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.136605144694535},{"$f":"IF(AND($G82<=BR$6,BR$6<$G82+$J82),IF(BR$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.136605144694535},{"$f":"IF(AND($G82<=BS$6,BS$6<$G82+$J82),IF(BS$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.136605144694535},{"$f":"IF(AND($G82<=BT$6,BT$6<$G82+$J82),IF(BT$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.136605144694535},{"$f":"IF(AND($G82<=BU$6,BU$6<$G82+$J82),IF(BU$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.136605144694535},{"$f":"IF(AND($G82<=BV$6,BV$6<$G82+$J82),IF(BV$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.136605144694535},{"$f":"IF(AND($G82<=BW$6,BW$6<$G82+$J82),IF(BW$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=BX$6,BX$6<$G82+$J82),IF(BX$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=BY$6,BY$6<$G82+$J82),IF(BY$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=BZ$6,BZ$6<$G82+$J82),IF(BZ$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=CA$6,CA$6<$G82+$J82),IF(CA$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=CB$6,CB$6<$G82+$J82),IF(CB$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=CC$6,CC$6<$G82+$J82),IF(CC$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=CD$6,CD$6<$G82+$J82),IF(CD$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=CE$6,CE$6<$G82+$J82),IF(CE$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=CF$6,CF$6<$G82+$J82),IF(CF$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=CG$6,CG$6<$G82+$J82),IF(CG$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=CH$6,CH$6<$G82+$J82),IF(CH$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=CI$6,CI$6<$G82+$J82),IF(CI$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=CJ$6,CJ$6<$G82+$J82),IF(CJ$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=CK$6,CK$6<$G82+$J82),IF(CK$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=CL$6,CL$6<$G82+$J82),IF(CL$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=CM$6,CM$6<$G82+$J82),IF(CM$6<=($G82+$J82-$M82),$H82*$P82,$O82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=CN$6,CN$6<$G82+$J82),IF(CN$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=CO$6,CO$6<$G82+$J82),IF(CO$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=CP$6,CP$6<$G82+$J82),IF(CP$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":381670.95347639878},{"$f":"IF(AND($G82<=CQ$6,CQ$6<$G82+$J82),IF(CQ$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":381670.95347639878},{"$f":"IF(AND($G82<=CR$6,CR$6<$G82+$J82),IF(CR$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":381670.95347639878},{"$f":"IF(AND($G82<=CS$6,CS$6<$G82+$J82),IF(CS$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":381670.95347639878},{"$f":"IF(AND($G82<=CT$6,CT$6<$G82+$J82),IF(CT$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":381670.95347639878},{"$f":"IF(AND($G82<=CU$6,CU$6<$G82+$J82),IF(CU$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":381670.95347639878},{"$f":"IF(AND($G82<=CV$6,CV$6<$G82+$J82),IF(CV$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=CW$6,CW$6<$G82+$J82),IF(CW$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=CX$6,CX$6<$G82+$J82),IF(CX$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=CY$6,CY$6<$G82+$J82),IF(CY$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=CZ$6,CZ$6<$G82+$J82),IF(CZ$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=DA$6,DA$6<$G82+$J82),IF(DA$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=DB$6,DB$6<$G82+$J82),IF(DB$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=DC$6,DC$6<$G82+$J82),IF(DC$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=DD$6,DD$6<$G82+$J82),IF(DD$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=DE$6,DE$6<$G82+$J82),IF(DE$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=DF$6,DF$6<$G82+$J82),IF(DF$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=DG$6,DG$6<$G82+$J82),IF(DG$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=DH$6,DH$6<$G82+$J82),IF(DH$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=DI$6,DI$6<$G82+$J82),IF(DI$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=DJ$6,DJ$6<$G82+$J82),IF(DJ$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=DK$6,DK$6<$G82+$J82),IF(DK$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G82<=DL$6,DL$6<$G82+$J82),IF(DL$6<=($G82+$J82-$M82),$I82*$P82,$N82*$P82),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E82=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialEnergy Mangy ManagerEnergy ManagerEnergy ManagerEnergy ManagerMiscellaneousMiscellaneousPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A83,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A83,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A83,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A83,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A83,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A83,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":130},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A83,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1124174},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A83,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A83,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A83,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A83,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A83,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A83,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0.76322704492365001},{"$f":"IF(AND($G83<=Q$6,Q$6<$G83+$J83),IF(Q$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=R$6,R$6<$G83+$J83),IF(R$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=S$6,S$6<$G83+$J83),IF(S$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=T$6,T$6<$G83+$J83),IF(T$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":106.34460433019775},{"$f":"IF(AND($G83<=U$6,U$6<$G83+$J83),IF(U$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":106.34460433019775},{"$f":"IF(AND($G83<=V$6,V$6<$G83+$J83),IF(V$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":106.34460433019775},{"$f":"IF(AND($G83<=W$6,W$6<$G83+$J83),IF(W$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":106.34460433019775},{"$f":"IF(AND($G83<=X$6,X$6<$G83+$J83),IF(X$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":106.34460433019775},{"$f":"IF(AND($G83<=Y$6,Y$6<$G83+$J83),IF(Y$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":106.34460433019775},{"$f":"IF(AND($G83<=Z$6,Z$6<$G83+$J83),IF(Z$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AA$6,AA$6<$G83+$J83),IF(AA$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AB$6,AB$6<$G83+$J83),IF(AB$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AC$6,AC$6<$G83+$J83),IF(AC$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AD$6,AD$6<$G83+$J83),IF(AD$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AE$6,AE$6<$G83+$J83),IF(AE$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AF$6,AF$6<$G83+$J83),IF(AF$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AG$6,AG$6<$G83+$J83),IF(AG$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AH$6,AH$6<$G83+$J83),IF(AH$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AI$6,AI$6<$G83+$J83),IF(AI$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AJ$6,AJ$6<$G83+$J83),IF(AJ$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AK$6,AK$6<$G83+$J83),IF(AK$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AL$6,AL$6<$G83+$J83),IF(AL$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AM$6,AM$6<$G83+$J83),IF(AM$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AN$6,AN$6<$G83+$J83),IF(AN$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AO$6,AO$6<$G83+$J83),IF(AO$6<=($G83+$J83-$M83),$H83*$L83*$P83,$O83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AP$6,AP$6<$G83+$J83),IF(AP$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AQ$6,AQ$6<$G83+$J83),IF(AQ$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AR$6,AR$6<$G83+$J83),IF(AR$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AS$6,AS$6<$G83+$J83),IF(AS$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919614.14790996711},{"$f":"IF(AND($G83<=AT$6,AT$6<$G83+$J83),IF(AT$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919614.14790996711},{"$f":"IF(AND($G83<=AU$6,AU$6<$G83+$J83),IF(AU$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919614.14790996711},{"$f":"IF(AND($G83<=AV$6,AV$6<$G83+$J83),IF(AV$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919614.14790996711},{"$f":"IF(AND($G83<=AW$6,AW$6<$G83+$J83),IF(AW$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919614.14790996711},{"$f":"IF(AND($G83<=AX$6,AX$6<$G83+$J83),IF(AX$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919614.14790996711},{"$f":"IF(AND($G83<=AY$6,AY$6<$G83+$J83),IF(AY$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AZ$6,AZ$6<$G83+$J83),IF(AZ$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BA$6,BA$6<$G83+$J83),IF(BA$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BB$6,BB$6<$G83+$J83),IF(BB$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BC$6,BC$6<$G83+$J83),IF(BC$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BD$6,BD$6<$G83+$J83),IF(BD$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BE$6,BE$6<$G83+$J83),IF(BE$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BF$6,BF$6<$G83+$J83),IF(BF$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BG$6,BG$6<$G83+$J83),IF(BG$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BH$6,BH$6<$G83+$J83),IF(BH$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BI$6,BI$6<$G83+$J83),IF(BI$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BJ$6,BJ$6<$G83+$J83),IF(BJ$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BK$6,BK$6<$G83+$J83),IF(BK$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BL$6,BL$6<$G83+$J83),IF(BL$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BM$6,BM$6<$G83+$J83),IF(BM$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BN$6,BN$6<$G83+$J83),IF(BN$6<=($G83+$J83-$M83),$I83*$K83*$P83,$N83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BO$6,BO$6<$G83+$J83),IF(BO$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BP$6,BP$6<$G83+$J83),IF(BP$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BQ$6,BQ$6<$G83+$J83),IF(BQ$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BR$6,BR$6<$G83+$J83),IF(BR$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":106.34460433019775},{"$f":"IF(AND($G83<=BS$6,BS$6<$G83+$J83),IF(BS$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":106.34460433019775},{"$f":"IF(AND($G83<=BT$6,BT$6<$G83+$J83),IF(BT$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":106.34460433019775},{"$f":"IF(AND($G83<=BU$6,BU$6<$G83+$J83),IF(BU$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":106.34460433019775},{"$f":"IF(AND($G83<=BV$6,BV$6<$G83+$J83),IF(BV$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":106.34460433019775},{"$f":"IF(AND($G83<=BW$6,BW$6<$G83+$J83),IF(BW$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":106.34460433019775},{"$f":"IF(AND($G83<=BX$6,BX$6<$G83+$J83),IF(BX$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BY$6,BY$6<$G83+$J83),IF(BY$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BZ$6,BZ$6<$G83+$J83),IF(BZ$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CA$6,CA$6<$G83+$J83),IF(CA$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CB$6,CB$6<$G83+$J83),IF(CB$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CC$6,CC$6<$G83+$J83),IF(CC$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CD$6,CD$6<$G83+$J83),IF(CD$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CE$6,CE$6<$G83+$J83),IF(CE$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CF$6,CF$6<$G83+$J83),IF(CF$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CG$6,CG$6<$G83+$J83),IF(CG$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CH$6,CH$6<$G83+$J83),IF(CH$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CI$6,CI$6<$G83+$J83),IF(CI$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CJ$6,CJ$6<$G83+$J83),IF(CJ$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CK$6,CK$6<$G83+$J83),IF(CK$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CL$6,CL$6<$G83+$J83),IF(CL$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CM$6,CM$6<$G83+$J83),IF(CM$6<=($G83+$J83-$M83),$H83*$P83,$O83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CN$6,CN$6<$G83+$J83),IF(CN$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CO$6,CO$6<$G83+$J83),IF(CO$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CP$6,CP$6<$G83+$J83),IF(CP$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CQ$6,CQ$6<$G83+$J83),IF(CQ$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919614.14790996711},{"$f":"IF(AND($G83<=CR$6,CR$6<$G83+$J83),IF(CR$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919614.14790996711},{"$f":"IF(AND($G83<=CS$6,CS$6<$G83+$J83),IF(CS$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919614.14790996711},{"$f":"IF(AND($G83<=CT$6,CT$6<$G83+$J83),IF(CT$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919614.14790996711},{"$f":"IF(AND($G83<=CU$6,CU$6<$G83+$J83),IF(CU$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919614.14790996711},{"$f":"IF(AND($G83<=CV$6,CV$6<$G83+$J83),IF(CV$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":919614.14790996711},{"$f":"IF(AND($G83<=CW$6,CW$6<$G83+$J83),IF(CW$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CX$6,CX$6<$G83+$J83),IF(CX$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CY$6,CY$6<$G83+$J83),IF(CY$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CZ$6,CZ$6<$G83+$J83),IF(CZ$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DA$6,DA$6<$G83+$J83),IF(DA$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DB$6,DB$6<$G83+$J83),IF(DB$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DC$6,DC$6<$G83+$J83),IF(DC$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DD$6,DD$6<$G83+$J83),IF(DD$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DE$6,DE$6<$G83+$J83),IF(DE$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DF$6,DF$6<$G83+$J83),IF(DF$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DG$6,DG$6<$G83+$J83),IF(DG$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DH$6,DH$6<$G83+$J83),IF(DH$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DI$6,DI$6<$G83+$J83),IF(DI$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DJ$6,DJ$6<$G83+$J83),IF(DJ$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DK$6,DK$6<$G83+$J83),IF(DK$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DL$6,DL$6<$G83+$J83),IF(DL$6<=($G83+$J83-$M83),$I83*$P83,$N83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialEnergy Mangy ManagerEnergy ManagerEnergy ManagerEnergy ManagerMiscellaneousMiscellaneousPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A84,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A84,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A84,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A84,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A84,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A84,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":130},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A84,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1124174},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A84,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A84,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A84,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A84,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A84,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A84,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0.50881802994909997},{"$f":"IF(AND($G84<=Q$6,Q$6<$G84+$J84),IF(Q$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=R$6,R$6<$G84+$J84),IF(R$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=S$6,S$6<$G84+$J84),IF(S$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=T$6,T$6<$G84+$J84),IF(T$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=U$6,U$6<$G84+$J84),IF(U$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70.896402886798498},{"$f":"IF(AND($G84<=V$6,V$6<$G84+$J84),IF(V$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70.896402886798498},{"$f":"IF(AND($G84<=W$6,W$6<$G84+$J84),IF(W$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70.896402886798498},{"$f":"IF(AND($G84<=X$6,X$6<$G84+$J84),IF(X$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70.896402886798498},{"$f":"IF(AND($G84<=Y$6,Y$6<$G84+$J84),IF(Y$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70.896402886798498},{"$f":"IF(AND($G84<=Z$6,Z$6<$G84+$J84),IF(Z$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70.896402886798498},{"$f":"IF(AND($G84<=AA$6,AA$6<$G84+$J84),IF(AA$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=AB$6,AB$6<$G84+$J84),IF(AB$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=AC$6,AC$6<$G84+$J84),IF(AC$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=AD$6,AD$6<$G84+$J84),IF(AD$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=AE$6,AE$6<$G84+$J84),IF(AE$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=AF$6,AF$6<$G84+$J84),IF(AF$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=AG$6,AG$6<$G84+$J84),IF(AG$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=AH$6,AH$6<$G84+$J84),IF(AH$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=AI$6,AI$6<$G84+$J84),IF(AI$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=AJ$6,AJ$6<$G84+$J84),IF(AJ$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=AK$6,AK$6<$G84+$J84),IF(AK$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=AL$6,AL$6<$G84+$J84),IF(AL$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=AM$6,AM$6<$G84+$J84),IF(AM$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=AN$6,AN$6<$G84+$J84),IF(AN$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=AO$6,AO$6<$G84+$J84),IF(AO$6<=($G84+$J84-$M84),$H84*$L84*$P84,$O84*$L84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=AP$6,AP$6<$G84+$J84),IF(AP$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=AQ$6,AQ$6<$G84+$J84),IF(AQ$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=AR$6,AR$6<$G84+$J84),IF(AR$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=AS$6,AS$6<$G84+$J84),IF(AS$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=AT$6,AT$6<$G84+$J84),IF(AT$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":613076.09860664478},{"$f":"IF(AND($G84<=AU$6,AU$6<$G84+$J84),IF(AU$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":613076.09860664478},{"$f":"IF(AND($G84<=AV$6,AV$6<$G84+$J84),IF(AV$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":613076.09860664478},{"$f":"IF(AND($G84<=AW$6,AW$6<$G84+$J84),IF(AW$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":613076.09860664478},{"$f":"IF(AND($G84<=AX$6,AX$6<$G84+$J84),IF(AX$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":613076.09860664478},{"$f":"IF(AND($G84<=AY$6,AY$6<$G84+$J84),IF(AY$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":613076.09860664478},{"$f":"IF(AND($G84<=AZ$6,AZ$6<$G84+$J84),IF(AZ$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=BA$6,BA$6<$G84+$J84),IF(BA$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=BB$6,BB$6<$G84+$J84),IF(BB$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=BC$6,BC$6<$G84+$J84),IF(BC$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=BD$6,BD$6<$G84+$J84),IF(BD$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=BE$6,BE$6<$G84+$J84),IF(BE$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=BF$6,BF$6<$G84+$J84),IF(BF$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=BG$6,BG$6<$G84+$J84),IF(BG$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=BH$6,BH$6<$G84+$J84),IF(BH$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=BI$6,BI$6<$G84+$J84),IF(BI$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=BJ$6,BJ$6<$G84+$J84),IF(BJ$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=BK$6,BK$6<$G84+$J84),IF(BK$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=BL$6,BL$6<$G84+$J84),IF(BL$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=BM$6,BM$6<$G84+$J84),IF(BM$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=BN$6,BN$6<$G84+$J84),IF(BN$6<=($G84+$J84-$M84),$I84*$K84*$P84,$N84*$K84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=BO$6,BO$6<$G84+$J84),IF(BO$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=BP$6,BP$6<$G84+$J84),IF(BP$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=BQ$6,BQ$6<$G84+$J84),IF(BQ$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=BR$6,BR$6<$G84+$J84),IF(BR$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=BS$6,BS$6<$G84+$J84),IF(BS$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70.896402886798498},{"$f":"IF(AND($G84<=BT$6,BT$6<$G84+$J84),IF(BT$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70.896402886798498},{"$f":"IF(AND($G84<=BU$6,BU$6<$G84+$J84),IF(BU$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70.896402886798498},{"$f":"IF(AND($G84<=BV$6,BV$6<$G84+$J84),IF(BV$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70.896402886798498},{"$f":"IF(AND($G84<=BW$6,BW$6<$G84+$J84),IF(BW$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70.896402886798498},{"$f":"IF(AND($G84<=BX$6,BX$6<$G84+$J84),IF(BX$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70.896402886798498},{"$f":"IF(AND($G84<=BY$6,BY$6<$G84+$J84),IF(BY$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=BZ$6,BZ$6<$G84+$J84),IF(BZ$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=CA$6,CA$6<$G84+$J84),IF(CA$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=CB$6,CB$6<$G84+$J84),IF(CB$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=CC$6,CC$6<$G84+$J84),IF(CC$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=CD$6,CD$6<$G84+$J84),IF(CD$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=CE$6,CE$6<$G84+$J84),IF(CE$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=CF$6,CF$6<$G84+$J84),IF(CF$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=CG$6,CG$6<$G84+$J84),IF(CG$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=CH$6,CH$6<$G84+$J84),IF(CH$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=CI$6,CI$6<$G84+$J84),IF(CI$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=CJ$6,CJ$6<$G84+$J84),IF(CJ$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=CK$6,CK$6<$G84+$J84),IF(CK$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=CL$6,CL$6<$G84+$J84),IF(CL$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=CM$6,CM$6<$G84+$J84),IF(CM$6<=($G84+$J84-$M84),$H84*$P84,$O84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=CN$6,CN$6<$G84+$J84),IF(CN$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=CO$6,CO$6<$G84+$J84),IF(CO$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=CP$6,CP$6<$G84+$J84),IF(CP$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=CQ$6,CQ$6<$G84+$J84),IF(CQ$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=CR$6,CR$6<$G84+$J84),IF(CR$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":613076.09860664478},{"$f":"IF(AND($G84<=CS$6,CS$6<$G84+$J84),IF(CS$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":613076.09860664478},{"$f":"IF(AND($G84<=CT$6,CT$6<$G84+$J84),IF(CT$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":613076.09860664478},{"$f":"IF(AND($G84<=CU$6,CU$6<$G84+$J84),IF(CU$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":613076.09860664478},{"$f":"IF(AND($G84<=CV$6,CV$6<$G84+$J84),IF(CV$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":613076.09860664478},{"$f":"IF(AND($G84<=CW$6,CW$6<$G84+$J84),IF(CW$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":613076.09860664478},{"$f":"IF(AND($G84<=CX$6,CX$6<$G84+$J84),IF(CX$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=CY$6,CY$6<$G84+$J84),IF(CY$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=CZ$6,CZ$6<$G84+$J84),IF(CZ$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=DA$6,DA$6<$G84+$J84),IF(DA$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=DB$6,DB$6<$G84+$J84),IF(DB$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=DC$6,DC$6<$G84+$J84),IF(DC$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=DD$6,DD$6<$G84+$J84),IF(DD$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=DE$6,DE$6<$G84+$J84),IF(DE$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=DF$6,DF$6<$G84+$J84),IF(DF$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=DG$6,DG$6<$G84+$J84),IF(DG$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=DH$6,DH$6<$G84+$J84),IF(DH$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=DI$6,DI$6<$G84+$J84),IF(DI$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=DJ$6,DJ$6<$G84+$J84),IF(DJ$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=DK$6,DK$6<$G84+$J84),IF(DK$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G84<=DL$6,DL$6<$G84+$J84),IF(DL$6<=($G84+$J84-$M84),$I84*$P84,$N84*$P84),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E84=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialEnergy Mangy ManagerEnergy ManagerEnergy ManagerEnergy ManagerMiscellaneousMiscellaneousPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A85,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A85,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A85,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A85,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A85,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A85,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":130},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A85,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1124174},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A85,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A85,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A85,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A85,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A85,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A85,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G85<=Q$6,Q$6<$G85+$J85),IF(Q$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=R$6,R$6<$G85+$J85),IF(R$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=S$6,S$6<$G85+$J85),IF(S$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=T$6,T$6<$G85+$J85),IF(T$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=U$6,U$6<$G85+$J85),IF(U$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=V$6,V$6<$G85+$J85),IF(V$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=W$6,W$6<$G85+$J85),IF(W$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=X$6,X$6<$G85+$J85),IF(X$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=Y$6,Y$6<$G85+$J85),IF(Y$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=Z$6,Z$6<$G85+$J85),IF(Z$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AA$6,AA$6<$G85+$J85),IF(AA$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AB$6,AB$6<$G85+$J85),IF(AB$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AC$6,AC$6<$G85+$J85),IF(AC$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AD$6,AD$6<$G85+$J85),IF(AD$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AE$6,AE$6<$G85+$J85),IF(AE$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AF$6,AF$6<$G85+$J85),IF(AF$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AG$6,AG$6<$G85+$J85),IF(AG$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AH$6,AH$6<$G85+$J85),IF(AH$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AI$6,AI$6<$G85+$J85),IF(AI$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AJ$6,AJ$6<$G85+$J85),IF(AJ$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AK$6,AK$6<$G85+$J85),IF(AK$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AL$6,AL$6<$G85+$J85),IF(AL$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AM$6,AM$6<$G85+$J85),IF(AM$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AN$6,AN$6<$G85+$J85),IF(AN$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AO$6,AO$6<$G85+$J85),IF(AO$6<=($G85+$J85-$M85),$H85*$L85*$P85,$O85*$L85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AP$6,AP$6<$G85+$J85),IF(AP$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AQ$6,AQ$6<$G85+$J85),IF(AQ$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AR$6,AR$6<$G85+$J85),IF(AR$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AS$6,AS$6<$G85+$J85),IF(AS$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AT$6,AT$6<$G85+$J85),IF(AT$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AU$6,AU$6<$G85+$J85),IF(AU$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AV$6,AV$6<$G85+$J85),IF(AV$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AW$6,AW$6<$G85+$J85),IF(AW$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AX$6,AX$6<$G85+$J85),IF(AX$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AY$6,AY$6<$G85+$J85),IF(AY$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=AZ$6,AZ$6<$G85+$J85),IF(AZ$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BA$6,BA$6<$G85+$J85),IF(BA$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BB$6,BB$6<$G85+$J85),IF(BB$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BC$6,BC$6<$G85+$J85),IF(BC$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BD$6,BD$6<$G85+$J85),IF(BD$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BE$6,BE$6<$G85+$J85),IF(BE$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BF$6,BF$6<$G85+$J85),IF(BF$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BG$6,BG$6<$G85+$J85),IF(BG$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BH$6,BH$6<$G85+$J85),IF(BH$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BI$6,BI$6<$G85+$J85),IF(BI$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BJ$6,BJ$6<$G85+$J85),IF(BJ$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BK$6,BK$6<$G85+$J85),IF(BK$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BL$6,BL$6<$G85+$J85),IF(BL$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BM$6,BM$6<$G85+$J85),IF(BM$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BN$6,BN$6<$G85+$J85),IF(BN$6<=($G85+$J85-$M85),$I85*$K85*$P85,$N85*$K85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BO$6,BO$6<$G85+$J85),IF(BO$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BP$6,BP$6<$G85+$J85),IF(BP$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BQ$6,BQ$6<$G85+$J85),IF(BQ$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BR$6,BR$6<$G85+$J85),IF(BR$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BS$6,BS$6<$G85+$J85),IF(BS$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BT$6,BT$6<$G85+$J85),IF(BT$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BU$6,BU$6<$G85+$J85),IF(BU$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BV$6,BV$6<$G85+$J85),IF(BV$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BW$6,BW$6<$G85+$J85),IF(BW$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BX$6,BX$6<$G85+$J85),IF(BX$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BY$6,BY$6<$G85+$J85),IF(BY$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=BZ$6,BZ$6<$G85+$J85),IF(BZ$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CA$6,CA$6<$G85+$J85),IF(CA$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CB$6,CB$6<$G85+$J85),IF(CB$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CC$6,CC$6<$G85+$J85),IF(CC$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CD$6,CD$6<$G85+$J85),IF(CD$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CE$6,CE$6<$G85+$J85),IF(CE$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CF$6,CF$6<$G85+$J85),IF(CF$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CG$6,CG$6<$G85+$J85),IF(CG$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CH$6,CH$6<$G85+$J85),IF(CH$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CI$6,CI$6<$G85+$J85),IF(CI$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CJ$6,CJ$6<$G85+$J85),IF(CJ$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CK$6,CK$6<$G85+$J85),IF(CK$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CL$6,CL$6<$G85+$J85),IF(CL$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CM$6,CM$6<$G85+$J85),IF(CM$6<=($G85+$J85-$M85),$H85*$P85,$O85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CN$6,CN$6<$G85+$J85),IF(CN$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CO$6,CO$6<$G85+$J85),IF(CO$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CP$6,CP$6<$G85+$J85),IF(CP$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CQ$6,CQ$6<$G85+$J85),IF(CQ$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CR$6,CR$6<$G85+$J85),IF(CR$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CS$6,CS$6<$G85+$J85),IF(CS$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CT$6,CT$6<$G85+$J85),IF(CT$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CU$6,CU$6<$G85+$J85),IF(CU$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CV$6,CV$6<$G85+$J85),IF(CV$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CW$6,CW$6<$G85+$J85),IF(CW$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CX$6,CX$6<$G85+$J85),IF(CX$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CY$6,CY$6<$G85+$J85),IF(CY$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=CZ$6,CZ$6<$G85+$J85),IF(CZ$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=DA$6,DA$6<$G85+$J85),IF(DA$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=DB$6,DB$6<$G85+$J85),IF(DB$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=DC$6,DC$6<$G85+$J85),IF(DC$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=DD$6,DD$6<$G85+$J85),IF(DD$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=DE$6,DE$6<$G85+$J85),IF(DE$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=DF$6,DF$6<$G85+$J85),IF(DF$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=DG$6,DG$6<$G85+$J85),IF(DG$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=DH$6,DH$6<$G85+$J85),IF(DH$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=DI$6,DI$6<$G85+$J85),IF(DI$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=DJ$6,DJ$6<$G85+$J85),IF(DJ$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=DK$6,DK$6<$G85+$J85),IF(DK$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G85<=DL$6,DL$6<$G85+$J85),IF(DL$6<=($G85+$J85-$M85),$I85*$P85,$N85*$P85),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E85=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CResidential2015 Bi-Aniler EventBI-ANNUAL COUPONSBI-ANNUAL COUPONSARCHETYPE - BI-ANNUAL COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A86,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A86,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"2015 Bi-Annual Retailer Event"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A86,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - BI-ANNUAL COUPONS"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A86,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A86,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A86,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":96},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A86,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1423383},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A86,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A86,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A86,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A86,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A86,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A86,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G86<=Q$6,Q$6<$G86+$J86),IF(Q$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G86<=R$6,R$6<$G86+$J86),IF(R$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G86<=S$6,S$6<$G86+$J86),IF(S$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G86<=T$6,T$6<$G86+$J86),IF(T$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G86<=U$6,U$6<$G86+$J86),IF(U$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G86<=V$6,V$6<$G86+$J86),IF(V$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G86<=W$6,W$6<$G86+$J86),IF(W$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G86<=X$6,X$6<$G86+$J86),IF(X$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G86<=Y$6,Y$6<$G86+$J86),IF(Y$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G86<=Z$6,Z$6<$G86+$J86),IF(Z$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G86<=AA$6,AA$6<$G86+$J86),IF(AA$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=AB$6,AB$6<$G86+$J86),IF(AB$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=AC$6,AC$6<$G86+$J86),IF(AC$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=AD$6,AD$6<$G86+$J86),IF(AD$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=AE$6,AE$6<$G86+$J86),IF(AE$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=AF$6,AF$6<$G86+$J86),IF(AF$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=AG$6,AG$6<$G86+$J86),IF(AG$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=AH$6,AH$6<$G86+$J86),IF(AH$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=AI$6,AI$6<$G86+$J86),IF(AI$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=AJ$6,AJ$6<$G86+$J86),IF(AJ$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=AK$6,AK$6<$G86+$J86),IF(AK$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=AL$6,AL$6<$G86+$J86),IF(AL$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=AM$6,AM$6<$G86+$J86),IF(AM$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=AN$6,AN$6<$G86+$J86),IF(AN$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=AO$6,AO$6<$G86+$J86),IF(AO$6<=($G86+$J86-$M86),$H86*$L86*$P86,$O86*$L86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=AP$6,AP$6<$G86+$J86),IF(AP$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1525598.0707395498},{"$f":"IF(AND($G86<=AQ$6,AQ$6<$G86+$J86),IF(AQ$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1525598.0707395498},{"$f":"IF(AND($G86<=AR$6,AR$6<$G86+$J86),IF(AR$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1525598.0707395498},{"$f":"IF(AND($G86<=AS$6,AS$6<$G86+$J86),IF(AS$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1525598.0707395498},{"$f":"IF(AND($G86<=AT$6,AT$6<$G86+$J86),IF(AT$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1525598.0707395498},{"$f":"IF(AND($G86<=AU$6,AU$6<$G86+$J86),IF(AU$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1525598.0707395498},{"$f":"IF(AND($G86<=AV$6,AV$6<$G86+$J86),IF(AV$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1525598.0707395498},{"$f":"IF(AND($G86<=AW$6,AW$6<$G86+$J86),IF(AW$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1525598.0707395498},{"$f":"IF(AND($G86<=AX$6,AX$6<$G86+$J86),IF(AX$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1525598.0707395498},{"$f":"IF(AND($G86<=AY$6,AY$6<$G86+$J86),IF(AY$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1525598.0707395498},{"$f":"IF(AND($G86<=AZ$6,AZ$6<$G86+$J86),IF(AZ$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=BA$6,BA$6<$G86+$J86),IF(BA$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=BB$6,BB$6<$G86+$J86),IF(BB$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=BC$6,BC$6<$G86+$J86),IF(BC$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=BD$6,BD$6<$G86+$J86),IF(BD$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=BE$6,BE$6<$G86+$J86),IF(BE$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=BF$6,BF$6<$G86+$J86),IF(BF$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=BG$6,BG$6<$G86+$J86),IF(BG$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=BH$6,BH$6<$G86+$J86),IF(BH$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=BI$6,BI$6<$G86+$J86),IF(BI$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=BJ$6,BJ$6<$G86+$J86),IF(BJ$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=BK$6,BK$6<$G86+$J86),IF(BK$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=BL$6,BL$6<$G86+$J86),IF(BL$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=BM$6,BM$6<$G86+$J86),IF(BM$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=BN$6,BN$6<$G86+$J86),IF(BN$6<=($G86+$J86-$M86),$I86*$K86*$P86,$N86*$K86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=BO$6,BO$6<$G86+$J86),IF(BO$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G86<=BP$6,BP$6<$G86+$J86),IF(BP$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G86<=BQ$6,BQ$6<$G86+$J86),IF(BQ$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G86<=BR$6,BR$6<$G86+$J86),IF(BR$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G86<=BS$6,BS$6<$G86+$J86),IF(BS$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G86<=BT$6,BT$6<$G86+$J86),IF(BT$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G86<=BU$6,BU$6<$G86+$J86),IF(BU$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G86<=BV$6,BV$6<$G86+$J86),IF(BV$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G86<=BW$6,BW$6<$G86+$J86),IF(BW$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G86<=BX$6,BX$6<$G86+$J86),IF(BX$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G86<=BY$6,BY$6<$G86+$J86),IF(BY$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=BZ$6,BZ$6<$G86+$J86),IF(BZ$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=CA$6,CA$6<$G86+$J86),IF(CA$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=CB$6,CB$6<$G86+$J86),IF(CB$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=CC$6,CC$6<$G86+$J86),IF(CC$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=CD$6,CD$6<$G86+$J86),IF(CD$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=CE$6,CE$6<$G86+$J86),IF(CE$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=CF$6,CF$6<$G86+$J86),IF(CF$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=CG$6,CG$6<$G86+$J86),IF(CG$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=CH$6,CH$6<$G86+$J86),IF(CH$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=CI$6,CI$6<$G86+$J86),IF(CI$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=CJ$6,CJ$6<$G86+$J86),IF(CJ$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=CK$6,CK$6<$G86+$J86),IF(CK$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=CL$6,CL$6<$G86+$J86),IF(CL$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=CM$6,CM$6<$G86+$J86),IF(CM$6<=($G86+$J86-$M86),$H86*$P86,$O86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=CN$6,CN$6<$G86+$J86),IF(CN$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1525598.0707395498},{"$f":"IF(AND($G86<=CO$6,CO$6<$G86+$J86),IF(CO$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1525598.0707395498},{"$f":"IF(AND($G86<=CP$6,CP$6<$G86+$J86),IF(CP$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1525598.0707395498},{"$f":"IF(AND($G86<=CQ$6,CQ$6<$G86+$J86),IF(CQ$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1525598.0707395498},{"$f":"IF(AND($G86<=CR$6,CR$6<$G86+$J86),IF(CR$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1525598.0707395498},{"$f":"IF(AND($G86<=CS$6,CS$6<$G86+$J86),IF(CS$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1525598.0707395498},{"$f":"IF(AND($G86<=CT$6,CT$6<$G86+$J86),IF(CT$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1525598.0707395498},{"$f":"IF(AND($G86<=CU$6,CU$6<$G86+$J86),IF(CU$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1525598.0707395498},{"$f":"IF(AND($G86<=CV$6,CV$6<$G86+$J86),IF(CV$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1525598.0707395498},{"$f":"IF(AND($G86<=CW$6,CW$6<$G86+$J86),IF(CW$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1525598.0707395498},{"$f":"IF(AND($G86<=CX$6,CX$6<$G86+$J86),IF(CX$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=CY$6,CY$6<$G86+$J86),IF(CY$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=CZ$6,CZ$6<$G86+$J86),IF(CZ$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=DA$6,DA$6<$G86+$J86),IF(DA$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=DB$6,DB$6<$G86+$J86),IF(DB$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=DC$6,DC$6<$G86+$J86),IF(DC$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=DD$6,DD$6<$G86+$J86),IF(DD$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=DE$6,DE$6<$G86+$J86),IF(DE$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=DF$6,DF$6<$G86+$J86),IF(DF$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=DG$6,DG$6<$G86+$J86),IF(DG$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=DH$6,DH$6<$G86+$J86),IF(DH$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=DI$6,DI$6<$G86+$J86),IF(DI$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=DJ$6,DJ$6<$G86+$J86),IF(DJ$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=DK$6,DK$6<$G86+$J86),IF(DK$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G86<=DL$6,DL$6<$G86+$J86),IF(DL$6<=($G86+$J86-$M86),$I86*$P86,$N86*$P86),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E86=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CResidential2015 Coupoon ProgramCOUPONSCOUPONSARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A87,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A87,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"2015 Coupon Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A87,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - COUPONS"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A87,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A87,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A87,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":59},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A87,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":902073},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A87,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A87,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A87,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A87,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A87,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A87,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G87<=Q$6,Q$6<$G87+$J87),IF(Q$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":63.236870310825296},{"$f":"IF(AND($G87<=R$6,R$6<$G87+$J87),IF(R$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":63.236870310825296},{"$f":"IF(AND($G87<=S$6,S$6<$G87+$J87),IF(S$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":63.236870310825296},{"$f":"IF(AND($G87<=T$6,T$6<$G87+$J87),IF(T$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":63.236870310825296},{"$f":"IF(AND($G87<=U$6,U$6<$G87+$J87),IF(U$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":63.236870310825296},{"$f":"IF(AND($G87<=V$6,V$6<$G87+$J87),IF(V$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":63.236870310825296},{"$f":"IF(AND($G87<=W$6,W$6<$G87+$J87),IF(W$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":63.236870310825296},{"$f":"IF(AND($G87<=X$6,X$6<$G87+$J87),IF(X$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=Y$6,Y$6<$G87+$J87),IF(Y$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=Z$6,Z$6<$G87+$J87),IF(Z$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=AA$6,AA$6<$G87+$J87),IF(AA$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=AB$6,AB$6<$G87+$J87),IF(AB$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=AC$6,AC$6<$G87+$J87),IF(AC$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=AD$6,AD$6<$G87+$J87),IF(AD$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=AE$6,AE$6<$G87+$J87),IF(AE$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=AF$6,AF$6<$G87+$J87),IF(AF$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=AG$6,AG$6<$G87+$J87),IF(AG$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=AH$6,AH$6<$G87+$J87),IF(AH$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=AI$6,AI$6<$G87+$J87),IF(AI$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=AJ$6,AJ$6<$G87+$J87),IF(AJ$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=AK$6,AK$6<$G87+$J87),IF(AK$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=AL$6,AL$6<$G87+$J87),IF(AL$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=AM$6,AM$6<$G87+$J87),IF(AM$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=AN$6,AN$6<$G87+$J87),IF(AN$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=AO$6,AO$6<$G87+$J87),IF(AO$6<=($G87+$J87-$M87),$H87*$L87*$P87,$O87*$L87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=AP$6,AP$6<$G87+$J87),IF(AP$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":966852.09003215434},{"$f":"IF(AND($G87<=AQ$6,AQ$6<$G87+$J87),IF(AQ$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":966852.09003215434},{"$f":"IF(AND($G87<=AR$6,AR$6<$G87+$J87),IF(AR$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":966852.09003215434},{"$f":"IF(AND($G87<=AS$6,AS$6<$G87+$J87),IF(AS$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":966852.09003215434},{"$f":"IF(AND($G87<=AT$6,AT$6<$G87+$J87),IF(AT$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":966852.09003215434},{"$f":"IF(AND($G87<=AU$6,AU$6<$G87+$J87),IF(AU$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":966852.09003215434},{"$f":"IF(AND($G87<=AV$6,AV$6<$G87+$J87),IF(AV$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":966852.09003215434},{"$f":"IF(AND($G87<=AW$6,AW$6<$G87+$J87),IF(AW$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=AX$6,AX$6<$G87+$J87),IF(AX$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=AY$6,AY$6<$G87+$J87),IF(AY$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=AZ$6,AZ$6<$G87+$J87),IF(AZ$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=BA$6,BA$6<$G87+$J87),IF(BA$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=BB$6,BB$6<$G87+$J87),IF(BB$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=BC$6,BC$6<$G87+$J87),IF(BC$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=BD$6,BD$6<$G87+$J87),IF(BD$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=BE$6,BE$6<$G87+$J87),IF(BE$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=BF$6,BF$6<$G87+$J87),IF(BF$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=BG$6,BG$6<$G87+$J87),IF(BG$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=BH$6,BH$6<$G87+$J87),IF(BH$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=BI$6,BI$6<$G87+$J87),IF(BI$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=BJ$6,BJ$6<$G87+$J87),IF(BJ$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=BK$6,BK$6<$G87+$J87),IF(BK$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=BL$6,BL$6<$G87+$J87),IF(BL$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=BM$6,BM$6<$G87+$J87),IF(BM$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=BN$6,BN$6<$G87+$J87),IF(BN$6<=($G87+$J87-$M87),$I87*$K87*$P87,$N87*$K87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=BO$6,BO$6<$G87+$J87),IF(BO$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":63.236870310825296},{"$f":"IF(AND($G87<=BP$6,BP$6<$G87+$J87),IF(BP$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":63.236870310825296},{"$f":"IF(AND($G87<=BQ$6,BQ$6<$G87+$J87),IF(BQ$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":63.236870310825296},{"$f":"IF(AND($G87<=BR$6,BR$6<$G87+$J87),IF(BR$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":63.236870310825296},{"$f":"IF(AND($G87<=BS$6,BS$6<$G87+$J87),IF(BS$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":63.236870310825296},{"$f":"IF(AND($G87<=BT$6,BT$6<$G87+$J87),IF(BT$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":63.236870310825296},{"$f":"IF(AND($G87<=BU$6,BU$6<$G87+$J87),IF(BU$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":63.236870310825296},{"$f":"IF(AND($G87<=BV$6,BV$6<$G87+$J87),IF(BV$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=BW$6,BW$6<$G87+$J87),IF(BW$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=BX$6,BX$6<$G87+$J87),IF(BX$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=BY$6,BY$6<$G87+$J87),IF(BY$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=BZ$6,BZ$6<$G87+$J87),IF(BZ$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=CA$6,CA$6<$G87+$J87),IF(CA$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=CB$6,CB$6<$G87+$J87),IF(CB$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=CC$6,CC$6<$G87+$J87),IF(CC$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=CD$6,CD$6<$G87+$J87),IF(CD$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=CE$6,CE$6<$G87+$J87),IF(CE$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=CF$6,CF$6<$G87+$J87),IF(CF$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=CG$6,CG$6<$G87+$J87),IF(CG$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=CH$6,CH$6<$G87+$J87),IF(CH$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=CI$6,CI$6<$G87+$J87),IF(CI$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=CJ$6,CJ$6<$G87+$J87),IF(CJ$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=CK$6,CK$6<$G87+$J87),IF(CK$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=CL$6,CL$6<$G87+$J87),IF(CL$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=CM$6,CM$6<$G87+$J87),IF(CM$6<=($G87+$J87-$M87),$H87*$P87,$O87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=CN$6,CN$6<$G87+$J87),IF(CN$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":966852.09003215434},{"$f":"IF(AND($G87<=CO$6,CO$6<$G87+$J87),IF(CO$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":966852.09003215434},{"$f":"IF(AND($G87<=CP$6,CP$6<$G87+$J87),IF(CP$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":966852.09003215434},{"$f":"IF(AND($G87<=CQ$6,CQ$6<$G87+$J87),IF(CQ$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":966852.09003215434},{"$f":"IF(AND($G87<=CR$6,CR$6<$G87+$J87),IF(CR$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":966852.09003215434},{"$f":"IF(AND($G87<=CS$6,CS$6<$G87+$J87),IF(CS$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":966852.09003215434},{"$f":"IF(AND($G87<=CT$6,CT$6<$G87+$J87),IF(CT$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":966852.09003215434},{"$f":"IF(AND($G87<=CU$6,CU$6<$G87+$J87),IF(CU$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=CV$6,CV$6<$G87+$J87),IF(CV$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=CW$6,CW$6<$G87+$J87),IF(CW$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=CX$6,CX$6<$G87+$J87),IF(CX$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=CY$6,CY$6<$G87+$J87),IF(CY$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=CZ$6,CZ$6<$G87+$J87),IF(CZ$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=DA$6,DA$6<$G87+$J87),IF(DA$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=DB$6,DB$6<$G87+$J87),IF(DB$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=DC$6,DC$6<$G87+$J87),IF(DC$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=DD$6,DD$6<$G87+$J87),IF(DD$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=DE$6,DE$6<$G87+$J87),IF(DE$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=DF$6,DF$6<$G87+$J87),IF(DF$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=DG$6,DG$6<$G87+$J87),IF(DG$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=DH$6,DH$6<$G87+$J87),IF(DH$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=DI$6,DI$6<$G87+$J87),IF(DI$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=DJ$6,DJ$6<$G87+$J87),IF(DJ$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=DK$6,DK$6<$G87+$J87),IF(DK$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G87<=DL$6,DL$6<$G87+$J87),IF(DL$6<=($G87+$J87-$M87),$I87*$P87,$N87*$P87),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E87=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-Residential2015 PSUIInitiativeCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGBTM 1NO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A88,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A88,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"2015 PSUI Energy Manager Initiative"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A88,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"BTM 1"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A88,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A88,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A88,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":38},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A88,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":162019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A88,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A88,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A88,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A88,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A88,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A88,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G88<=Q$6,Q$6<$G88+$J88),IF(Q$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.728831725616296},{"$f":"IF(AND($G88<=R$6,R$6<$G88+$J88),IF(R$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.728831725616296},{"$f":"IF(AND($G88<=S$6,S$6<$G88+$J88),IF(S$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.728831725616296},{"$f":"IF(AND($G88<=T$6,T$6<$G88+$J88),IF(T$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.728831725616296},{"$f":"IF(AND($G88<=U$6,U$6<$G88+$J88),IF(U$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.728831725616296},{"$f":"IF(AND($G88<=V$6,V$6<$G88+$J88),IF(V$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.728831725616296},{"$f":"IF(AND($G88<=W$6,W$6<$G88+$J88),IF(W$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=X$6,X$6<$G88+$J88),IF(X$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=Y$6,Y$6<$G88+$J88),IF(Y$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=Z$6,Z$6<$G88+$J88),IF(Z$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=AA$6,AA$6<$G88+$J88),IF(AA$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=AB$6,AB$6<$G88+$J88),IF(AB$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=AC$6,AC$6<$G88+$J88),IF(AC$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=AD$6,AD$6<$G88+$J88),IF(AD$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=AE$6,AE$6<$G88+$J88),IF(AE$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=AF$6,AF$6<$G88+$J88),IF(AF$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=AG$6,AG$6<$G88+$J88),IF(AG$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=AH$6,AH$6<$G88+$J88),IF(AH$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=AI$6,AI$6<$G88+$J88),IF(AI$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=AJ$6,AJ$6<$G88+$J88),IF(AJ$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=AK$6,AK$6<$G88+$J88),IF(AK$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=AL$6,AL$6<$G88+$J88),IF(AL$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=AM$6,AM$6<$G88+$J88),IF(AM$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=AN$6,AN$6<$G88+$J88),IF(AN$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=AO$6,AO$6<$G88+$J88),IF(AO$6<=($G88+$J88-$M88),$H88*$L88*$P88,$O88*$L88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=AP$6,AP$6<$G88+$J88),IF(AP$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":173653.80493033226},{"$f":"IF(AND($G88<=AQ$6,AQ$6<$G88+$J88),IF(AQ$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":173653.80493033226},{"$f":"IF(AND($G88<=AR$6,AR$6<$G88+$J88),IF(AR$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":173653.80493033226},{"$f":"IF(AND($G88<=AS$6,AS$6<$G88+$J88),IF(AS$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":173653.80493033226},{"$f":"IF(AND($G88<=AT$6,AT$6<$G88+$J88),IF(AT$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":173653.80493033226},{"$f":"IF(AND($G88<=AU$6,AU$6<$G88+$J88),IF(AU$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":173653.80493033226},{"$f":"IF(AND($G88<=AV$6,AV$6<$G88+$J88),IF(AV$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=AW$6,AW$6<$G88+$J88),IF(AW$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=AX$6,AX$6<$G88+$J88),IF(AX$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=AY$6,AY$6<$G88+$J88),IF(AY$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=AZ$6,AZ$6<$G88+$J88),IF(AZ$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=BA$6,BA$6<$G88+$J88),IF(BA$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=BB$6,BB$6<$G88+$J88),IF(BB$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=BC$6,BC$6<$G88+$J88),IF(BC$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=BD$6,BD$6<$G88+$J88),IF(BD$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=BE$6,BE$6<$G88+$J88),IF(BE$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=BF$6,BF$6<$G88+$J88),IF(BF$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=BG$6,BG$6<$G88+$J88),IF(BG$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=BH$6,BH$6<$G88+$J88),IF(BH$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=BI$6,BI$6<$G88+$J88),IF(BI$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=BJ$6,BJ$6<$G88+$J88),IF(BJ$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=BK$6,BK$6<$G88+$J88),IF(BK$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=BL$6,BL$6<$G88+$J88),IF(BL$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=BM$6,BM$6<$G88+$J88),IF(BM$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=BN$6,BN$6<$G88+$J88),IF(BN$6<=($G88+$J88-$M88),$I88*$K88*$P88,$N88*$K88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=BO$6,BO$6<$G88+$J88),IF(BO$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.728831725616296},{"$f":"IF(AND($G88<=BP$6,BP$6<$G88+$J88),IF(BP$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.728831725616296},{"$f":"IF(AND($G88<=BQ$6,BQ$6<$G88+$J88),IF(BQ$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.728831725616296},{"$f":"IF(AND($G88<=BR$6,BR$6<$G88+$J88),IF(BR$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.728831725616296},{"$f":"IF(AND($G88<=BS$6,BS$6<$G88+$J88),IF(BS$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.728831725616296},{"$f":"IF(AND($G88<=BT$6,BT$6<$G88+$J88),IF(BT$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.728831725616296},{"$f":"IF(AND($G88<=BU$6,BU$6<$G88+$J88),IF(BU$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=BV$6,BV$6<$G88+$J88),IF(BV$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=BW$6,BW$6<$G88+$J88),IF(BW$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=BX$6,BX$6<$G88+$J88),IF(BX$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=BY$6,BY$6<$G88+$J88),IF(BY$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=BZ$6,BZ$6<$G88+$J88),IF(BZ$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=CA$6,CA$6<$G88+$J88),IF(CA$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=CB$6,CB$6<$G88+$J88),IF(CB$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=CC$6,CC$6<$G88+$J88),IF(CC$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=CD$6,CD$6<$G88+$J88),IF(CD$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=CE$6,CE$6<$G88+$J88),IF(CE$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=CF$6,CF$6<$G88+$J88),IF(CF$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=CG$6,CG$6<$G88+$J88),IF(CG$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=CH$6,CH$6<$G88+$J88),IF(CH$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=CI$6,CI$6<$G88+$J88),IF(CI$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=CJ$6,CJ$6<$G88+$J88),IF(CJ$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=CK$6,CK$6<$G88+$J88),IF(CK$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=CL$6,CL$6<$G88+$J88),IF(CL$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=CM$6,CM$6<$G88+$J88),IF(CM$6<=($G88+$J88-$M88),$H88*$P88,$O88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=CN$6,CN$6<$G88+$J88),IF(CN$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":173653.80493033226},{"$f":"IF(AND($G88<=CO$6,CO$6<$G88+$J88),IF(CO$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":173653.80493033226},{"$f":"IF(AND($G88<=CP$6,CP$6<$G88+$J88),IF(CP$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":173653.80493033226},{"$f":"IF(AND($G88<=CQ$6,CQ$6<$G88+$J88),IF(CQ$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":173653.80493033226},{"$f":"IF(AND($G88<=CR$6,CR$6<$G88+$J88),IF(CR$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":173653.80493033226},{"$f":"IF(AND($G88<=CS$6,CS$6<$G88+$J88),IF(CS$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":173653.80493033226},{"$f":"IF(AND($G88<=CT$6,CT$6<$G88+$J88),IF(CT$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=CU$6,CU$6<$G88+$J88),IF(CU$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=CV$6,CV$6<$G88+$J88),IF(CV$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=CW$6,CW$6<$G88+$J88),IF(CW$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=CX$6,CX$6<$G88+$J88),IF(CX$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=CY$6,CY$6<$G88+$J88),IF(CY$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=CZ$6,CZ$6<$G88+$J88),IF(CZ$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=DA$6,DA$6<$G88+$J88),IF(DA$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=DB$6,DB$6<$G88+$J88),IF(DB$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=DC$6,DC$6<$G88+$J88),IF(DC$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=DD$6,DD$6<$G88+$J88),IF(DD$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=DE$6,DE$6<$G88+$J88),IF(DE$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=DF$6,DF$6<$G88+$J88),IF(DF$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=DG$6,DG$6<$G88+$J88),IF(DG$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=DH$6,DH$6<$G88+$J88),IF(DH$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=DI$6,DI$6<$G88+$J88),IF(DI$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=DJ$6,DJ$6<$G88+$J88),IF(DJ$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=DK$6,DK$6<$G88+$J88),IF(DK$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G88<=DL$6,DL$6<$G88+$J88),IF(DL$6<=($G88+$J88-$M88),$I88*$P88,$N88*$P88),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E88=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A89,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A89,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A89,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - PRESCRIPTIVE LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A89,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A89,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A89,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10.976010430247717},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A89,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":54941.441441441435},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A89,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A89,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.77700000000000002},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A89,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.76700000000000002},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A89,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A89,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A89,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":3.8953000000000002},{"$f":"IF(AND($G89<=Q$6,Q$6<$G89+$J89),IF(Q$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.147880578778135},{"$f":"IF(AND($G89<=R$6,R$6<$G89+$J89),IF(R$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.147880578778135},{"$f":"IF(AND($G89<=S$6,S$6<$G89+$J89),IF(S$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.147880578778135},{"$f":"IF(AND($G89<=T$6,T$6<$G89+$J89),IF(T$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.147880578778135},{"$f":"IF(AND($G89<=U$6,U$6<$G89+$J89),IF(U$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.147880578778135},{"$f":"IF(AND($G89<=V$6,V$6<$G89+$J89),IF(V$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.147880578778135},{"$f":"IF(AND($G89<=W$6,W$6<$G89+$J89),IF(W$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.147880578778135},{"$f":"IF(AND($G89<=X$6,X$6<$G89+$J89),IF(X$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.147880578778135},{"$f":"IF(AND($G89<=Y$6,Y$6<$G89+$J89),IF(Y$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.147880578778135},{"$f":"IF(AND($G89<=Z$6,Z$6<$G89+$J89),IF(Z$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.147880578778135},{"$f":"IF(AND($G89<=AA$6,AA$6<$G89+$J89),IF(AA$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.147880578778135},{"$f":"IF(AND($G89<=AB$6,AB$6<$G89+$J89),IF(AB$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=AC$6,AC$6<$G89+$J89),IF(AC$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=AD$6,AD$6<$G89+$J89),IF(AD$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=AE$6,AE$6<$G89+$J89),IF(AE$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=AF$6,AF$6<$G89+$J89),IF(AF$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=AG$6,AG$6<$G89+$J89),IF(AG$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=AH$6,AH$6<$G89+$J89),IF(AH$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=AI$6,AI$6<$G89+$J89),IF(AI$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=AJ$6,AJ$6<$G89+$J89),IF(AJ$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=AK$6,AK$6<$G89+$J89),IF(AK$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=AL$6,AL$6<$G89+$J89),IF(AL$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=AM$6,AM$6<$G89+$J89),IF(AM$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=AN$6,AN$6<$G89+$J89),IF(AN$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=AO$6,AO$6<$G89+$J89),IF(AO$6<=($G89+$J89-$M89),$H89*$L89*$P89,$O89*$L89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=AP$6,AP$6<$G89+$J89),IF(AP$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":178229.80637727756},{"$f":"IF(AND($G89<=AQ$6,AQ$6<$G89+$J89),IF(AQ$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":178229.80637727756},{"$f":"IF(AND($G89<=AR$6,AR$6<$G89+$J89),IF(AR$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":178229.80637727756},{"$f":"IF(AND($G89<=AS$6,AS$6<$G89+$J89),IF(AS$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":178229.80637727756},{"$f":"IF(AND($G89<=AT$6,AT$6<$G89+$J89),IF(AT$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":178229.80637727756},{"$f":"IF(AND($G89<=AU$6,AU$6<$G89+$J89),IF(AU$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":178229.80637727756},{"$f":"IF(AND($G89<=AV$6,AV$6<$G89+$J89),IF(AV$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":178229.80637727756},{"$f":"IF(AND($G89<=AW$6,AW$6<$G89+$J89),IF(AW$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":178229.80637727756},{"$f":"IF(AND($G89<=AX$6,AX$6<$G89+$J89),IF(AX$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":178229.80637727756},{"$f":"IF(AND($G89<=AY$6,AY$6<$G89+$J89),IF(AY$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":178229.80637727756},{"$f":"IF(AND($G89<=AZ$6,AZ$6<$G89+$J89),IF(AZ$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":178229.80637727756},{"$f":"IF(AND($G89<=BA$6,BA$6<$G89+$J89),IF(BA$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=BB$6,BB$6<$G89+$J89),IF(BB$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=BC$6,BC$6<$G89+$J89),IF(BC$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=BD$6,BD$6<$G89+$J89),IF(BD$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=BE$6,BE$6<$G89+$J89),IF(BE$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=BF$6,BF$6<$G89+$J89),IF(BF$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=BG$6,BG$6<$G89+$J89),IF(BG$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=BH$6,BH$6<$G89+$J89),IF(BH$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=BI$6,BI$6<$G89+$J89),IF(BI$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=BJ$6,BJ$6<$G89+$J89),IF(BJ$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=BK$6,BK$6<$G89+$J89),IF(BK$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=BL$6,BL$6<$G89+$J89),IF(BL$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=BM$6,BM$6<$G89+$J89),IF(BM$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=BN$6,BN$6<$G89+$J89),IF(BN$6<=($G89+$J89-$M89),$I89*$K89*$P89,$N89*$K89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=BO$6,BO$6<$G89+$J89),IF(BO$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.825137651601217},{"$f":"IF(AND($G89<=BP$6,BP$6<$G89+$J89),IF(BP$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.825137651601217},{"$f":"IF(AND($G89<=BQ$6,BQ$6<$G89+$J89),IF(BQ$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.825137651601217},{"$f":"IF(AND($G89<=BR$6,BR$6<$G89+$J89),IF(BR$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.825137651601217},{"$f":"IF(AND($G89<=BS$6,BS$6<$G89+$J89),IF(BS$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.825137651601217},{"$f":"IF(AND($G89<=BT$6,BT$6<$G89+$J89),IF(BT$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.825137651601217},{"$f":"IF(AND($G89<=BU$6,BU$6<$G89+$J89),IF(BU$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.825137651601217},{"$f":"IF(AND($G89<=BV$6,BV$6<$G89+$J89),IF(BV$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.825137651601217},{"$f":"IF(AND($G89<=BW$6,BW$6<$G89+$J89),IF(BW$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.825137651601217},{"$f":"IF(AND($G89<=BX$6,BX$6<$G89+$J89),IF(BX$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.825137651601217},{"$f":"IF(AND($G89<=BY$6,BY$6<$G89+$J89),IF(BY$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.825137651601217},{"$f":"IF(AND($G89<=BZ$6,BZ$6<$G89+$J89),IF(BZ$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=CA$6,CA$6<$G89+$J89),IF(CA$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=CB$6,CB$6<$G89+$J89),IF(CB$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=CC$6,CC$6<$G89+$J89),IF(CC$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=CD$6,CD$6<$G89+$J89),IF(CD$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=CE$6,CE$6<$G89+$J89),IF(CE$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=CF$6,CF$6<$G89+$J89),IF(CF$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=CG$6,CG$6<$G89+$J89),IF(CG$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=CH$6,CH$6<$G89+$J89),IF(CH$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=CI$6,CI$6<$G89+$J89),IF(CI$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=CJ$6,CJ$6<$G89+$J89),IF(CJ$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=CK$6,CK$6<$G89+$J89),IF(CK$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=CL$6,CL$6<$G89+$J89),IF(CL$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=CM$6,CM$6<$G89+$J89),IF(CM$6<=($G89+$J89-$M89),$H89*$P89,$O89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=CN$6,CN$6<$G89+$J89),IF(CN$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":229381.99018954643},{"$f":"IF(AND($G89<=CO$6,CO$6<$G89+$J89),IF(CO$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":229381.99018954643},{"$f":"IF(AND($G89<=CP$6,CP$6<$G89+$J89),IF(CP$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":229381.99018954643},{"$f":"IF(AND($G89<=CQ$6,CQ$6<$G89+$J89),IF(CQ$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":229381.99018954643},{"$f":"IF(AND($G89<=CR$6,CR$6<$G89+$J89),IF(CR$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":229381.99018954643},{"$f":"IF(AND($G89<=CS$6,CS$6<$G89+$J89),IF(CS$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":229381.99018954643},{"$f":"IF(AND($G89<=CT$6,CT$6<$G89+$J89),IF(CT$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":229381.99018954643},{"$f":"IF(AND($G89<=CU$6,CU$6<$G89+$J89),IF(CU$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":229381.99018954643},{"$f":"IF(AND($G89<=CV$6,CV$6<$G89+$J89),IF(CV$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":229381.99018954643},{"$f":"IF(AND($G89<=CW$6,CW$6<$G89+$J89),IF(CW$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":229381.99018954643},{"$f":"IF(AND($G89<=CX$6,CX$6<$G89+$J89),IF(CX$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":229381.99018954643},{"$f":"IF(AND($G89<=CY$6,CY$6<$G89+$J89),IF(CY$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=CZ$6,CZ$6<$G89+$J89),IF(CZ$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=DA$6,DA$6<$G89+$J89),IF(DA$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=DB$6,DB$6<$G89+$J89),IF(DB$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=DC$6,DC$6<$G89+$J89),IF(DC$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=DD$6,DD$6<$G89+$J89),IF(DD$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=DE$6,DE$6<$G89+$J89),IF(DE$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=DF$6,DF$6<$G89+$J89),IF(DF$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=DG$6,DG$6<$G89+$J89),IF(DG$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=DH$6,DH$6<$G89+$J89),IF(DH$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=DI$6,DI$6<$G89+$J89),IF(DI$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=DJ$6,DJ$6<$G89+$J89),IF(DJ$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=DK$6,DK$6<$G89+$J89),IF(DK$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G89<=DL$6,DL$6<$G89+$J89),IF(DL$6<=($G89+$J89-$M89),$I89*$P89,$N89*$P89),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E89=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitPRESCRIPTIVE NON-LIGRIPTIVE NON-LIGHTINGARCHETYPE - PRESCRIPTIVE NON-LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A90,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A90,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A90,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - PRESCRIPTIVE NON-LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A90,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A90,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A90,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4.8563583815028899},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A90,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11585.973607038122},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A90,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":16},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A90,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A90,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.69199999999999995},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A90,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A90,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A90,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G90<=Q$6,Q$6<$G90+$J90),IF(Q$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=R$6,R$6<$G90+$J90),IF(R$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=S$6,S$6<$G90+$J90),IF(S$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=T$6,T$6<$G90+$J90),IF(T$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=U$6,U$6<$G90+$J90),IF(U$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=V$6,V$6<$G90+$J90),IF(V$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=W$6,W$6<$G90+$J90),IF(W$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=X$6,X$6<$G90+$J90),IF(X$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=Y$6,Y$6<$G90+$J90),IF(Y$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=Z$6,Z$6<$G90+$J90),IF(Z$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AA$6,AA$6<$G90+$J90),IF(AA$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AB$6,AB$6<$G90+$J90),IF(AB$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AC$6,AC$6<$G90+$J90),IF(AC$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AD$6,AD$6<$G90+$J90),IF(AD$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AE$6,AE$6<$G90+$J90),IF(AE$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AF$6,AF$6<$G90+$J90),IF(AF$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AG$6,AG$6<$G90+$J90),IF(AG$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AH$6,AH$6<$G90+$J90),IF(AH$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AI$6,AI$6<$G90+$J90),IF(AI$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AJ$6,AJ$6<$G90+$J90),IF(AJ$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AK$6,AK$6<$G90+$J90),IF(AK$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AL$6,AL$6<$G90+$J90),IF(AL$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AM$6,AM$6<$G90+$J90),IF(AM$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AN$6,AN$6<$G90+$J90),IF(AN$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AO$6,AO$6<$G90+$J90),IF(AO$6<=($G90+$J90-$M90),$H90*$L90*$P90,$O90*$L90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AP$6,AP$6<$G90+$J90),IF(AP$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AQ$6,AQ$6<$G90+$J90),IF(AQ$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AR$6,AR$6<$G90+$J90),IF(AR$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AS$6,AS$6<$G90+$J90),IF(AS$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AT$6,AT$6<$G90+$J90),IF(AT$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AU$6,AU$6<$G90+$J90),IF(AU$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AV$6,AV$6<$G90+$J90),IF(AV$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AW$6,AW$6<$G90+$J90),IF(AW$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AX$6,AX$6<$G90+$J90),IF(AX$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AY$6,AY$6<$G90+$J90),IF(AY$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=AZ$6,AZ$6<$G90+$J90),IF(AZ$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BA$6,BA$6<$G90+$J90),IF(BA$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BB$6,BB$6<$G90+$J90),IF(BB$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BC$6,BC$6<$G90+$J90),IF(BC$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BD$6,BD$6<$G90+$J90),IF(BD$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BE$6,BE$6<$G90+$J90),IF(BE$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BF$6,BF$6<$G90+$J90),IF(BF$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BG$6,BG$6<$G90+$J90),IF(BG$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BH$6,BH$6<$G90+$J90),IF(BH$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BI$6,BI$6<$G90+$J90),IF(BI$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BJ$6,BJ$6<$G90+$J90),IF(BJ$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BK$6,BK$6<$G90+$J90),IF(BK$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BL$6,BL$6<$G90+$J90),IF(BL$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BM$6,BM$6<$G90+$J90),IF(BM$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BN$6,BN$6<$G90+$J90),IF(BN$6<=($G90+$J90-$M90),$I90*$K90*$P90,$N90*$K90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BO$6,BO$6<$G90+$J90),IF(BO$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BP$6,BP$6<$G90+$J90),IF(BP$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BQ$6,BQ$6<$G90+$J90),IF(BQ$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BR$6,BR$6<$G90+$J90),IF(BR$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BS$6,BS$6<$G90+$J90),IF(BS$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BT$6,BT$6<$G90+$J90),IF(BT$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BU$6,BU$6<$G90+$J90),IF(BU$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BV$6,BV$6<$G90+$J90),IF(BV$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BW$6,BW$6<$G90+$J90),IF(BW$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BX$6,BX$6<$G90+$J90),IF(BX$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BY$6,BY$6<$G90+$J90),IF(BY$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=BZ$6,BZ$6<$G90+$J90),IF(BZ$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CA$6,CA$6<$G90+$J90),IF(CA$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CB$6,CB$6<$G90+$J90),IF(CB$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CC$6,CC$6<$G90+$J90),IF(CC$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CD$6,CD$6<$G90+$J90),IF(CD$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CE$6,CE$6<$G90+$J90),IF(CE$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CF$6,CF$6<$G90+$J90),IF(CF$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CG$6,CG$6<$G90+$J90),IF(CG$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CH$6,CH$6<$G90+$J90),IF(CH$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CI$6,CI$6<$G90+$J90),IF(CI$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CJ$6,CJ$6<$G90+$J90),IF(CJ$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CK$6,CK$6<$G90+$J90),IF(CK$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CL$6,CL$6<$G90+$J90),IF(CL$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CM$6,CM$6<$G90+$J90),IF(CM$6<=($G90+$J90-$M90),$H90*$P90,$O90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CN$6,CN$6<$G90+$J90),IF(CN$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CO$6,CO$6<$G90+$J90),IF(CO$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CP$6,CP$6<$G90+$J90),IF(CP$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CQ$6,CQ$6<$G90+$J90),IF(CQ$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CR$6,CR$6<$G90+$J90),IF(CR$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CS$6,CS$6<$G90+$J90),IF(CS$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CT$6,CT$6<$G90+$J90),IF(CT$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CU$6,CU$6<$G90+$J90),IF(CU$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CV$6,CV$6<$G90+$J90),IF(CV$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CW$6,CW$6<$G90+$J90),IF(CW$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CX$6,CX$6<$G90+$J90),IF(CX$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CY$6,CY$6<$G90+$J90),IF(CY$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=CZ$6,CZ$6<$G90+$J90),IF(CZ$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=DA$6,DA$6<$G90+$J90),IF(DA$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=DB$6,DB$6<$G90+$J90),IF(DB$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=DC$6,DC$6<$G90+$J90),IF(DC$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=DD$6,DD$6<$G90+$J90),IF(DD$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=DE$6,DE$6<$G90+$J90),IF(DE$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=DF$6,DF$6<$G90+$J90),IF(DF$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=DG$6,DG$6<$G90+$J90),IF(DG$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=DH$6,DH$6<$G90+$J90),IF(DH$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=DI$6,DI$6<$G90+$J90),IF(DI$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=DJ$6,DJ$6<$G90+$J90),IF(DJ$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=DK$6,DK$6<$G90+$J90),IF(DK$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G90<=DL$6,DL$6<$G90+$J90),IF(DL$6<=($G90+$J90-$M90),$I90*$P90,$N90*$P90),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E90=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitENGINEERED LIGHTINGENGINEERED LIGHTINGARCHETYPE - ENGINEERED LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A91,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A91,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A91,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - ENGINEERED LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A91,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A91,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A91,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11.998587570621469},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A91,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":72377.938440492479},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A91,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A91,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.73099999999999998},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A91,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.70799999999999996},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A91,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A91,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A91,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G91<=Q$6,Q$6<$G91+$J91),IF(Q$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=R$6,R$6<$G91+$J91),IF(R$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=S$6,S$6<$G91+$J91),IF(S$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=T$6,T$6<$G91+$J91),IF(T$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=U$6,U$6<$G91+$J91),IF(U$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=V$6,V$6<$G91+$J91),IF(V$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=W$6,W$6<$G91+$J91),IF(W$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=X$6,X$6<$G91+$J91),IF(X$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=Y$6,Y$6<$G91+$J91),IF(Y$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=Z$6,Z$6<$G91+$J91),IF(Z$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AA$6,AA$6<$G91+$J91),IF(AA$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AB$6,AB$6<$G91+$J91),IF(AB$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AC$6,AC$6<$G91+$J91),IF(AC$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AD$6,AD$6<$G91+$J91),IF(AD$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AE$6,AE$6<$G91+$J91),IF(AE$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AF$6,AF$6<$G91+$J91),IF(AF$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AG$6,AG$6<$G91+$J91),IF(AG$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AH$6,AH$6<$G91+$J91),IF(AH$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AI$6,AI$6<$G91+$J91),IF(AI$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AJ$6,AJ$6<$G91+$J91),IF(AJ$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AK$6,AK$6<$G91+$J91),IF(AK$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AL$6,AL$6<$G91+$J91),IF(AL$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AM$6,AM$6<$G91+$J91),IF(AM$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AN$6,AN$6<$G91+$J91),IF(AN$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AO$6,AO$6<$G91+$J91),IF(AO$6<=($G91+$J91-$M91),$H91*$L91*$P91,$O91*$L91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AP$6,AP$6<$G91+$J91),IF(AP$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AQ$6,AQ$6<$G91+$J91),IF(AQ$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AR$6,AR$6<$G91+$J91),IF(AR$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AS$6,AS$6<$G91+$J91),IF(AS$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AT$6,AT$6<$G91+$J91),IF(AT$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AU$6,AU$6<$G91+$J91),IF(AU$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AV$6,AV$6<$G91+$J91),IF(AV$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AW$6,AW$6<$G91+$J91),IF(AW$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AX$6,AX$6<$G91+$J91),IF(AX$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AY$6,AY$6<$G91+$J91),IF(AY$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=AZ$6,AZ$6<$G91+$J91),IF(AZ$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BA$6,BA$6<$G91+$J91),IF(BA$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BB$6,BB$6<$G91+$J91),IF(BB$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BC$6,BC$6<$G91+$J91),IF(BC$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BD$6,BD$6<$G91+$J91),IF(BD$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BE$6,BE$6<$G91+$J91),IF(BE$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BF$6,BF$6<$G91+$J91),IF(BF$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BG$6,BG$6<$G91+$J91),IF(BG$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BH$6,BH$6<$G91+$J91),IF(BH$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BI$6,BI$6<$G91+$J91),IF(BI$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BJ$6,BJ$6<$G91+$J91),IF(BJ$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BK$6,BK$6<$G91+$J91),IF(BK$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BL$6,BL$6<$G91+$J91),IF(BL$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BM$6,BM$6<$G91+$J91),IF(BM$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BN$6,BN$6<$G91+$J91),IF(BN$6<=($G91+$J91-$M91),$I91*$K91*$P91,$N91*$K91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BO$6,BO$6<$G91+$J91),IF(BO$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BP$6,BP$6<$G91+$J91),IF(BP$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BQ$6,BQ$6<$G91+$J91),IF(BQ$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BR$6,BR$6<$G91+$J91),IF(BR$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BS$6,BS$6<$G91+$J91),IF(BS$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BT$6,BT$6<$G91+$J91),IF(BT$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BU$6,BU$6<$G91+$J91),IF(BU$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BV$6,BV$6<$G91+$J91),IF(BV$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BW$6,BW$6<$G91+$J91),IF(BW$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BX$6,BX$6<$G91+$J91),IF(BX$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BY$6,BY$6<$G91+$J91),IF(BY$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=BZ$6,BZ$6<$G91+$J91),IF(BZ$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CA$6,CA$6<$G91+$J91),IF(CA$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CB$6,CB$6<$G91+$J91),IF(CB$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CC$6,CC$6<$G91+$J91),IF(CC$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CD$6,CD$6<$G91+$J91),IF(CD$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CE$6,CE$6<$G91+$J91),IF(CE$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CF$6,CF$6<$G91+$J91),IF(CF$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CG$6,CG$6<$G91+$J91),IF(CG$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CH$6,CH$6<$G91+$J91),IF(CH$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CI$6,CI$6<$G91+$J91),IF(CI$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CJ$6,CJ$6<$G91+$J91),IF(CJ$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CK$6,CK$6<$G91+$J91),IF(CK$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CL$6,CL$6<$G91+$J91),IF(CL$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CM$6,CM$6<$G91+$J91),IF(CM$6<=($G91+$J91-$M91),$H91*$P91,$O91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CN$6,CN$6<$G91+$J91),IF(CN$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CO$6,CO$6<$G91+$J91),IF(CO$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CP$6,CP$6<$G91+$J91),IF(CP$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CQ$6,CQ$6<$G91+$J91),IF(CQ$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CR$6,CR$6<$G91+$J91),IF(CR$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CS$6,CS$6<$G91+$J91),IF(CS$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CT$6,CT$6<$G91+$J91),IF(CT$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CU$6,CU$6<$G91+$J91),IF(CU$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CV$6,CV$6<$G91+$J91),IF(CV$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CW$6,CW$6<$G91+$J91),IF(CW$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CX$6,CX$6<$G91+$J91),IF(CX$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CY$6,CY$6<$G91+$J91),IF(CY$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=CZ$6,CZ$6<$G91+$J91),IF(CZ$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=DA$6,DA$6<$G91+$J91),IF(DA$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=DB$6,DB$6<$G91+$J91),IF(DB$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=DC$6,DC$6<$G91+$J91),IF(DC$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=DD$6,DD$6<$G91+$J91),IF(DD$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=DE$6,DE$6<$G91+$J91),IF(DE$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=DF$6,DF$6<$G91+$J91),IF(DF$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=DG$6,DG$6<$G91+$J91),IF(DG$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=DH$6,DH$6<$G91+$J91),IF(DH$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=DI$6,DI$6<$G91+$J91),IF(DI$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=DJ$6,DJ$6<$G91+$J91),IF(DJ$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=DK$6,DK$6<$G91+$J91),IF(DK$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G91<=DL$6,DL$6<$G91+$J91),IF(DL$6<=($G91+$J91-$M91),$I91*$P91,$N91*$P91),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E91=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitENGINEERED NON-LIGHTINEERED NON-LIGHTINGARCHETYPE - ENGINEERED NON-LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A92,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A92,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A92,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - ENGINEERED NON-LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A92,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A92,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A92,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4.6920821114369504},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A92,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":18019.101283880173},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A92,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":16},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A92,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.70099999999999996},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A92,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68200000000000005},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A92,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A92,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A92,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G92<=Q$6,Q$6<$G92+$J92),IF(Q$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=R$6,R$6<$G92+$J92),IF(R$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=S$6,S$6<$G92+$J92),IF(S$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=T$6,T$6<$G92+$J92),IF(T$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=U$6,U$6<$G92+$J92),IF(U$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=V$6,V$6<$G92+$J92),IF(V$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=W$6,W$6<$G92+$J92),IF(W$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=X$6,X$6<$G92+$J92),IF(X$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=Y$6,Y$6<$G92+$J92),IF(Y$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=Z$6,Z$6<$G92+$J92),IF(Z$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AA$6,AA$6<$G92+$J92),IF(AA$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AB$6,AB$6<$G92+$J92),IF(AB$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AC$6,AC$6<$G92+$J92),IF(AC$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AD$6,AD$6<$G92+$J92),IF(AD$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AE$6,AE$6<$G92+$J92),IF(AE$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AF$6,AF$6<$G92+$J92),IF(AF$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AG$6,AG$6<$G92+$J92),IF(AG$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AH$6,AH$6<$G92+$J92),IF(AH$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AI$6,AI$6<$G92+$J92),IF(AI$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AJ$6,AJ$6<$G92+$J92),IF(AJ$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AK$6,AK$6<$G92+$J92),IF(AK$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AL$6,AL$6<$G92+$J92),IF(AL$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AM$6,AM$6<$G92+$J92),IF(AM$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AN$6,AN$6<$G92+$J92),IF(AN$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AO$6,AO$6<$G92+$J92),IF(AO$6<=($G92+$J92-$M92),$H92*$L92*$P92,$O92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AP$6,AP$6<$G92+$J92),IF(AP$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AQ$6,AQ$6<$G92+$J92),IF(AQ$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AR$6,AR$6<$G92+$J92),IF(AR$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AS$6,AS$6<$G92+$J92),IF(AS$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AT$6,AT$6<$G92+$J92),IF(AT$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AU$6,AU$6<$G92+$J92),IF(AU$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AV$6,AV$6<$G92+$J92),IF(AV$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AW$6,AW$6<$G92+$J92),IF(AW$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AX$6,AX$6<$G92+$J92),IF(AX$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AY$6,AY$6<$G92+$J92),IF(AY$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AZ$6,AZ$6<$G92+$J92),IF(AZ$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BA$6,BA$6<$G92+$J92),IF(BA$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BB$6,BB$6<$G92+$J92),IF(BB$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BC$6,BC$6<$G92+$J92),IF(BC$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BD$6,BD$6<$G92+$J92),IF(BD$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BE$6,BE$6<$G92+$J92),IF(BE$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BF$6,BF$6<$G92+$J92),IF(BF$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BG$6,BG$6<$G92+$J92),IF(BG$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BH$6,BH$6<$G92+$J92),IF(BH$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BI$6,BI$6<$G92+$J92),IF(BI$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BJ$6,BJ$6<$G92+$J92),IF(BJ$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BK$6,BK$6<$G92+$J92),IF(BK$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BL$6,BL$6<$G92+$J92),IF(BL$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BM$6,BM$6<$G92+$J92),IF(BM$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BN$6,BN$6<$G92+$J92),IF(BN$6<=($G92+$J92-$M92),$I92*$K92*$P92,$N92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BO$6,BO$6<$G92+$J92),IF(BO$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BP$6,BP$6<$G92+$J92),IF(BP$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BQ$6,BQ$6<$G92+$J92),IF(BQ$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BR$6,BR$6<$G92+$J92),IF(BR$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BS$6,BS$6<$G92+$J92),IF(BS$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BT$6,BT$6<$G92+$J92),IF(BT$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BU$6,BU$6<$G92+$J92),IF(BU$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BV$6,BV$6<$G92+$J92),IF(BV$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BW$6,BW$6<$G92+$J92),IF(BW$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BX$6,BX$6<$G92+$J92),IF(BX$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BY$6,BY$6<$G92+$J92),IF(BY$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BZ$6,BZ$6<$G92+$J92),IF(BZ$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CA$6,CA$6<$G92+$J92),IF(CA$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CB$6,CB$6<$G92+$J92),IF(CB$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CC$6,CC$6<$G92+$J92),IF(CC$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CD$6,CD$6<$G92+$J92),IF(CD$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CE$6,CE$6<$G92+$J92),IF(CE$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CF$6,CF$6<$G92+$J92),IF(CF$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CG$6,CG$6<$G92+$J92),IF(CG$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CH$6,CH$6<$G92+$J92),IF(CH$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CI$6,CI$6<$G92+$J92),IF(CI$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CJ$6,CJ$6<$G92+$J92),IF(CJ$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CK$6,CK$6<$G92+$J92),IF(CK$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CL$6,CL$6<$G92+$J92),IF(CL$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CM$6,CM$6<$G92+$J92),IF(CM$6<=($G92+$J92-$M92),$H92*$P92,$O92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CN$6,CN$6<$G92+$J92),IF(CN$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CO$6,CO$6<$G92+$J92),IF(CO$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CP$6,CP$6<$G92+$J92),IF(CP$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CQ$6,CQ$6<$G92+$J92),IF(CQ$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CR$6,CR$6<$G92+$J92),IF(CR$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CS$6,CS$6<$G92+$J92),IF(CS$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CT$6,CT$6<$G92+$J92),IF(CT$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CU$6,CU$6<$G92+$J92),IF(CU$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CV$6,CV$6<$G92+$J92),IF(CV$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CW$6,CW$6<$G92+$J92),IF(CW$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CX$6,CX$6<$G92+$J92),IF(CX$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CY$6,CY$6<$G92+$J92),IF(CY$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CZ$6,CZ$6<$G92+$J92),IF(CZ$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DA$6,DA$6<$G92+$J92),IF(DA$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DB$6,DB$6<$G92+$J92),IF(DB$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DC$6,DC$6<$G92+$J92),IF(DC$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DD$6,DD$6<$G92+$J92),IF(DD$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DE$6,DE$6<$G92+$J92),IF(DE$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DF$6,DF$6<$G92+$J92),IF(DF$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DG$6,DG$6<$G92+$J92),IF(DG$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DH$6,DH$6<$G92+$J92),IF(DH$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DI$6,DI$6<$G92+$J92),IF(DI$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DJ$6,DJ$6<$G92+$J92),IF(DJ$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DK$6,DK$6<$G92+$J92),IF(DK$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DL$6,DL$6<$G92+$J92),IF(DL$6<=($G92+$J92-$M92),$I92*$P92,$N92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitCUSTOM LIGHTINGCUSTOM LIGHTINGARCHETYPE - CUSTOM LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A93,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A93,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A93,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - CUSTOM LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A93,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A93,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A93,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4.2352941176470589},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A93,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":44006.117647058818},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A93,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A93,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A93,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.73099999999999998},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A93,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A93,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A93,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G93<=Q$6,Q$6<$G93+$J93),IF(Q$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=R$6,R$6<$G93+$J93),IF(R$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=S$6,S$6<$G93+$J93),IF(S$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=T$6,T$6<$G93+$J93),IF(T$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=U$6,U$6<$G93+$J93),IF(U$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=V$6,V$6<$G93+$J93),IF(V$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=W$6,W$6<$G93+$J93),IF(W$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=X$6,X$6<$G93+$J93),IF(X$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=Y$6,Y$6<$G93+$J93),IF(Y$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=Z$6,Z$6<$G93+$J93),IF(Z$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AA$6,AA$6<$G93+$J93),IF(AA$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AB$6,AB$6<$G93+$J93),IF(AB$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AC$6,AC$6<$G93+$J93),IF(AC$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AD$6,AD$6<$G93+$J93),IF(AD$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AE$6,AE$6<$G93+$J93),IF(AE$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AF$6,AF$6<$G93+$J93),IF(AF$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AG$6,AG$6<$G93+$J93),IF(AG$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AH$6,AH$6<$G93+$J93),IF(AH$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AI$6,AI$6<$G93+$J93),IF(AI$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AJ$6,AJ$6<$G93+$J93),IF(AJ$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AK$6,AK$6<$G93+$J93),IF(AK$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AL$6,AL$6<$G93+$J93),IF(AL$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AM$6,AM$6<$G93+$J93),IF(AM$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AN$6,AN$6<$G93+$J93),IF(AN$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AO$6,AO$6<$G93+$J93),IF(AO$6<=($G93+$J93-$M93),$H93*$L93*$P93,$O93*$L93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AP$6,AP$6<$G93+$J93),IF(AP$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AQ$6,AQ$6<$G93+$J93),IF(AQ$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AR$6,AR$6<$G93+$J93),IF(AR$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AS$6,AS$6<$G93+$J93),IF(AS$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AT$6,AT$6<$G93+$J93),IF(AT$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AU$6,AU$6<$G93+$J93),IF(AU$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AV$6,AV$6<$G93+$J93),IF(AV$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AW$6,AW$6<$G93+$J93),IF(AW$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AX$6,AX$6<$G93+$J93),IF(AX$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AY$6,AY$6<$G93+$J93),IF(AY$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=AZ$6,AZ$6<$G93+$J93),IF(AZ$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BA$6,BA$6<$G93+$J93),IF(BA$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BB$6,BB$6<$G93+$J93),IF(BB$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BC$6,BC$6<$G93+$J93),IF(BC$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BD$6,BD$6<$G93+$J93),IF(BD$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BE$6,BE$6<$G93+$J93),IF(BE$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BF$6,BF$6<$G93+$J93),IF(BF$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BG$6,BG$6<$G93+$J93),IF(BG$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BH$6,BH$6<$G93+$J93),IF(BH$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BI$6,BI$6<$G93+$J93),IF(BI$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BJ$6,BJ$6<$G93+$J93),IF(BJ$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BK$6,BK$6<$G93+$J93),IF(BK$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BL$6,BL$6<$G93+$J93),IF(BL$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BM$6,BM$6<$G93+$J93),IF(BM$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BN$6,BN$6<$G93+$J93),IF(BN$6<=($G93+$J93-$M93),$I93*$K93*$P93,$N93*$K93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BO$6,BO$6<$G93+$J93),IF(BO$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BP$6,BP$6<$G93+$J93),IF(BP$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BQ$6,BQ$6<$G93+$J93),IF(BQ$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BR$6,BR$6<$G93+$J93),IF(BR$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BS$6,BS$6<$G93+$J93),IF(BS$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BT$6,BT$6<$G93+$J93),IF(BT$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BU$6,BU$6<$G93+$J93),IF(BU$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BV$6,BV$6<$G93+$J93),IF(BV$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BW$6,BW$6<$G93+$J93),IF(BW$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BX$6,BX$6<$G93+$J93),IF(BX$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BY$6,BY$6<$G93+$J93),IF(BY$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=BZ$6,BZ$6<$G93+$J93),IF(BZ$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CA$6,CA$6<$G93+$J93),IF(CA$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CB$6,CB$6<$G93+$J93),IF(CB$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CC$6,CC$6<$G93+$J93),IF(CC$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CD$6,CD$6<$G93+$J93),IF(CD$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CE$6,CE$6<$G93+$J93),IF(CE$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CF$6,CF$6<$G93+$J93),IF(CF$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CG$6,CG$6<$G93+$J93),IF(CG$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CH$6,CH$6<$G93+$J93),IF(CH$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CI$6,CI$6<$G93+$J93),IF(CI$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CJ$6,CJ$6<$G93+$J93),IF(CJ$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CK$6,CK$6<$G93+$J93),IF(CK$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CL$6,CL$6<$G93+$J93),IF(CL$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CM$6,CM$6<$G93+$J93),IF(CM$6<=($G93+$J93-$M93),$H93*$P93,$O93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CN$6,CN$6<$G93+$J93),IF(CN$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CO$6,CO$6<$G93+$J93),IF(CO$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CP$6,CP$6<$G93+$J93),IF(CP$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CQ$6,CQ$6<$G93+$J93),IF(CQ$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CR$6,CR$6<$G93+$J93),IF(CR$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CS$6,CS$6<$G93+$J93),IF(CS$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CT$6,CT$6<$G93+$J93),IF(CT$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CU$6,CU$6<$G93+$J93),IF(CU$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CV$6,CV$6<$G93+$J93),IF(CV$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CW$6,CW$6<$G93+$J93),IF(CW$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CX$6,CX$6<$G93+$J93),IF(CX$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CY$6,CY$6<$G93+$J93),IF(CY$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=CZ$6,CZ$6<$G93+$J93),IF(CZ$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=DA$6,DA$6<$G93+$J93),IF(DA$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=DB$6,DB$6<$G93+$J93),IF(DB$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=DC$6,DC$6<$G93+$J93),IF(DC$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=DD$6,DD$6<$G93+$J93),IF(DD$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=DE$6,DE$6<$G93+$J93),IF(DE$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=DF$6,DF$6<$G93+$J93),IF(DF$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=DG$6,DG$6<$G93+$J93),IF(DG$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=DH$6,DH$6<$G93+$J93),IF(DH$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=DI$6,DI$6<$G93+$J93),IF(DI$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=DJ$6,DJ$6<$G93+$J93),IF(DJ$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=DK$6,DK$6<$G93+$J93),IF(DK$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G93<=DL$6,DL$6<$G93+$J93),IF(DL$6<=($G93+$J93-$M93),$I93*$P93,$N93*$P93),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E93=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"IResidentialHome Assisce ProgramHAP HOMEHAP HOMEARCHETYPE - HAP HOMEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A94,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A94,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Home Assistance Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A94,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - HAP HOME"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A94,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A94,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A94,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.91174494444871801},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A94,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":784.39508333084814},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A94,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A94,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A94,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A94,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A94,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A94,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G94<=Q$6,Q$6<$G94+$J94),IF(Q$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=R$6,R$6<$G94+$J94),IF(R$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=S$6,S$6<$G94+$J94),IF(S$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=T$6,T$6<$G94+$J94),IF(T$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=U$6,U$6<$G94+$J94),IF(U$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=V$6,V$6<$G94+$J94),IF(V$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=W$6,W$6<$G94+$J94),IF(W$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=X$6,X$6<$G94+$J94),IF(X$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=Y$6,Y$6<$G94+$J94),IF(Y$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=Z$6,Z$6<$G94+$J94),IF(Z$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AA$6,AA$6<$G94+$J94),IF(AA$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AB$6,AB$6<$G94+$J94),IF(AB$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AC$6,AC$6<$G94+$J94),IF(AC$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AD$6,AD$6<$G94+$J94),IF(AD$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AE$6,AE$6<$G94+$J94),IF(AE$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AF$6,AF$6<$G94+$J94),IF(AF$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AG$6,AG$6<$G94+$J94),IF(AG$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AH$6,AH$6<$G94+$J94),IF(AH$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AI$6,AI$6<$G94+$J94),IF(AI$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AJ$6,AJ$6<$G94+$J94),IF(AJ$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AK$6,AK$6<$G94+$J94),IF(AK$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AL$6,AL$6<$G94+$J94),IF(AL$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AM$6,AM$6<$G94+$J94),IF(AM$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AN$6,AN$6<$G94+$J94),IF(AN$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AO$6,AO$6<$G94+$J94),IF(AO$6<=($G94+$J94-$M94),$H94*$L94*$P94,$O94*$L94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AP$6,AP$6<$G94+$J94),IF(AP$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AQ$6,AQ$6<$G94+$J94),IF(AQ$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AR$6,AR$6<$G94+$J94),IF(AR$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AS$6,AS$6<$G94+$J94),IF(AS$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AT$6,AT$6<$G94+$J94),IF(AT$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AU$6,AU$6<$G94+$J94),IF(AU$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AV$6,AV$6<$G94+$J94),IF(AV$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AW$6,AW$6<$G94+$J94),IF(AW$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AX$6,AX$6<$G94+$J94),IF(AX$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AY$6,AY$6<$G94+$J94),IF(AY$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=AZ$6,AZ$6<$G94+$J94),IF(AZ$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BA$6,BA$6<$G94+$J94),IF(BA$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BB$6,BB$6<$G94+$J94),IF(BB$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BC$6,BC$6<$G94+$J94),IF(BC$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BD$6,BD$6<$G94+$J94),IF(BD$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BE$6,BE$6<$G94+$J94),IF(BE$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BF$6,BF$6<$G94+$J94),IF(BF$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BG$6,BG$6<$G94+$J94),IF(BG$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BH$6,BH$6<$G94+$J94),IF(BH$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BI$6,BI$6<$G94+$J94),IF(BI$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BJ$6,BJ$6<$G94+$J94),IF(BJ$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BK$6,BK$6<$G94+$J94),IF(BK$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BL$6,BL$6<$G94+$J94),IF(BL$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BM$6,BM$6<$G94+$J94),IF(BM$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BN$6,BN$6<$G94+$J94),IF(BN$6<=($G94+$J94-$M94),$I94*$K94*$P94,$N94*$K94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BO$6,BO$6<$G94+$J94),IF(BO$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BP$6,BP$6<$G94+$J94),IF(BP$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BQ$6,BQ$6<$G94+$J94),IF(BQ$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BR$6,BR$6<$G94+$J94),IF(BR$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BS$6,BS$6<$G94+$J94),IF(BS$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BT$6,BT$6<$G94+$J94),IF(BT$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BU$6,BU$6<$G94+$J94),IF(BU$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BV$6,BV$6<$G94+$J94),IF(BV$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BW$6,BW$6<$G94+$J94),IF(BW$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BX$6,BX$6<$G94+$J94),IF(BX$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BY$6,BY$6<$G94+$J94),IF(BY$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=BZ$6,BZ$6<$G94+$J94),IF(BZ$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CA$6,CA$6<$G94+$J94),IF(CA$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CB$6,CB$6<$G94+$J94),IF(CB$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CC$6,CC$6<$G94+$J94),IF(CC$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CD$6,CD$6<$G94+$J94),IF(CD$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CE$6,CE$6<$G94+$J94),IF(CE$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CF$6,CF$6<$G94+$J94),IF(CF$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CG$6,CG$6<$G94+$J94),IF(CG$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CH$6,CH$6<$G94+$J94),IF(CH$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CI$6,CI$6<$G94+$J94),IF(CI$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CJ$6,CJ$6<$G94+$J94),IF(CJ$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CK$6,CK$6<$G94+$J94),IF(CK$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CL$6,CL$6<$G94+$J94),IF(CL$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CM$6,CM$6<$G94+$J94),IF(CM$6<=($G94+$J94-$M94),$H94*$P94,$O94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CN$6,CN$6<$G94+$J94),IF(CN$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CO$6,CO$6<$G94+$J94),IF(CO$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CP$6,CP$6<$G94+$J94),IF(CP$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CQ$6,CQ$6<$G94+$J94),IF(CQ$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CR$6,CR$6<$G94+$J94),IF(CR$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CS$6,CS$6<$G94+$J94),IF(CS$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CT$6,CT$6<$G94+$J94),IF(CT$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CU$6,CU$6<$G94+$J94),IF(CU$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CV$6,CV$6<$G94+$J94),IF(CV$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CW$6,CW$6<$G94+$J94),IF(CW$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CX$6,CX$6<$G94+$J94),IF(CX$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CY$6,CY$6<$G94+$J94),IF(CY$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=CZ$6,CZ$6<$G94+$J94),IF(CZ$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=DA$6,DA$6<$G94+$J94),IF(DA$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=DB$6,DB$6<$G94+$J94),IF(DB$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=DC$6,DC$6<$G94+$J94),IF(DC$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=DD$6,DD$6<$G94+$J94),IF(DD$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=DE$6,DE$6<$G94+$J94),IF(DE$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=DF$6,DF$6<$G94+$J94),IF(DF$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=DG$6,DG$6<$G94+$J94),IF(DG$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=DH$6,DH$6<$G94+$J94),IF(DH$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=DI$6,DI$6<$G94+$J94),IF(DI$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=DJ$6,DJ$6<$G94+$J94),IF(DJ$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=DK$6,DK$6<$G94+$J94),IF(DK$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G94<=DL$6,DL$6<$G94+$J94),IF(DL$6<=($G94+$J94-$M94),$I94*$P94,$N94*$P94),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E94=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialAudit Fundit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A95,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A95,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Audit Funding"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A95,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - AUDIT PROJECT"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A95,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A95,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A95,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":13.21},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A95,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":75853.53},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A95,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A95,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A95,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A95,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A95,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A95,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":3.6385399999999999},{"$f":"IF(AND($G95<=Q$6,Q$6<$G95+$J95),IF(Q$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=R$6,R$6<$G95+$J95),IF(R$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":51.51673461950697},{"$f":"IF(AND($G95<=S$6,S$6<$G95+$J95),IF(S$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":51.51673461950697},{"$f":"IF(AND($G95<=T$6,T$6<$G95+$J95),IF(T$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":51.51673461950697},{"$f":"IF(AND($G95<=U$6,U$6<$G95+$J95),IF(U$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":51.51673461950697},{"$f":"IF(AND($G95<=V$6,V$6<$G95+$J95),IF(V$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=W$6,W$6<$G95+$J95),IF(W$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=X$6,X$6<$G95+$J95),IF(X$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=Y$6,Y$6<$G95+$J95),IF(Y$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=Z$6,Z$6<$G95+$J95),IF(Z$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AA$6,AA$6<$G95+$J95),IF(AA$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AB$6,AB$6<$G95+$J95),IF(AB$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AC$6,AC$6<$G95+$J95),IF(AC$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AD$6,AD$6<$G95+$J95),IF(AD$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AE$6,AE$6<$G95+$J95),IF(AE$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AF$6,AF$6<$G95+$J95),IF(AF$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AG$6,AG$6<$G95+$J95),IF(AG$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AH$6,AH$6<$G95+$J95),IF(AH$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AI$6,AI$6<$G95+$J95),IF(AI$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AJ$6,AJ$6<$G95+$J95),IF(AJ$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AK$6,AK$6<$G95+$J95),IF(AK$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AL$6,AL$6<$G95+$J95),IF(AL$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AM$6,AM$6<$G95+$J95),IF(AM$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AN$6,AN$6<$G95+$J95),IF(AN$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AO$6,AO$6<$G95+$J95),IF(AO$6<=($G95+$J95-$M95),$H95*$L95*$P95,$O95*$L95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AP$6,AP$6<$G95+$J95),IF(AP$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AQ$6,AQ$6<$G95+$J95),IF(AQ$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":295815.75889196142},{"$f":"IF(AND($G95<=AR$6,AR$6<$G95+$J95),IF(AR$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":295815.75889196142},{"$f":"IF(AND($G95<=AS$6,AS$6<$G95+$J95),IF(AS$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":295815.75889196142},{"$f":"IF(AND($G95<=AT$6,AT$6<$G95+$J95),IF(AT$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":295815.75889196142},{"$f":"IF(AND($G95<=AU$6,AU$6<$G95+$J95),IF(AU$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AV$6,AV$6<$G95+$J95),IF(AV$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AW$6,AW$6<$G95+$J95),IF(AW$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AX$6,AX$6<$G95+$J95),IF(AX$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AY$6,AY$6<$G95+$J95),IF(AY$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=AZ$6,AZ$6<$G95+$J95),IF(AZ$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BA$6,BA$6<$G95+$J95),IF(BA$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BB$6,BB$6<$G95+$J95),IF(BB$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BC$6,BC$6<$G95+$J95),IF(BC$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BD$6,BD$6<$G95+$J95),IF(BD$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BE$6,BE$6<$G95+$J95),IF(BE$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BF$6,BF$6<$G95+$J95),IF(BF$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BG$6,BG$6<$G95+$J95),IF(BG$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BH$6,BH$6<$G95+$J95),IF(BH$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BI$6,BI$6<$G95+$J95),IF(BI$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BJ$6,BJ$6<$G95+$J95),IF(BJ$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BK$6,BK$6<$G95+$J95),IF(BK$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BL$6,BL$6<$G95+$J95),IF(BL$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BM$6,BM$6<$G95+$J95),IF(BM$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BN$6,BN$6<$G95+$J95),IF(BN$6<=($G95+$J95-$M95),$I95*$K95*$P95,$N95*$K95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BO$6,BO$6<$G95+$J95),IF(BO$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BP$6,BP$6<$G95+$J95),IF(BP$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":51.51673461950697},{"$f":"IF(AND($G95<=BQ$6,BQ$6<$G95+$J95),IF(BQ$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":51.51673461950697},{"$f":"IF(AND($G95<=BR$6,BR$6<$G95+$J95),IF(BR$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":51.51673461950697},{"$f":"IF(AND($G95<=BS$6,BS$6<$G95+$J95),IF(BS$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":51.51673461950697},{"$f":"IF(AND($G95<=BT$6,BT$6<$G95+$J95),IF(BT$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BU$6,BU$6<$G95+$J95),IF(BU$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BV$6,BV$6<$G95+$J95),IF(BV$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BW$6,BW$6<$G95+$J95),IF(BW$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BX$6,BX$6<$G95+$J95),IF(BX$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BY$6,BY$6<$G95+$J95),IF(BY$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=BZ$6,BZ$6<$G95+$J95),IF(BZ$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CA$6,CA$6<$G95+$J95),IF(CA$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CB$6,CB$6<$G95+$J95),IF(CB$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CC$6,CC$6<$G95+$J95),IF(CC$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CD$6,CD$6<$G95+$J95),IF(CD$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CE$6,CE$6<$G95+$J95),IF(CE$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CF$6,CF$6<$G95+$J95),IF(CF$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CG$6,CG$6<$G95+$J95),IF(CG$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CH$6,CH$6<$G95+$J95),IF(CH$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CI$6,CI$6<$G95+$J95),IF(CI$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CJ$6,CJ$6<$G95+$J95),IF(CJ$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CK$6,CK$6<$G95+$J95),IF(CK$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CL$6,CL$6<$G95+$J95),IF(CL$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CM$6,CM$6<$G95+$J95),IF(CM$6<=($G95+$J95-$M95),$H95*$P95,$O95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CN$6,CN$6<$G95+$J95),IF(CN$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CO$6,CO$6<$G95+$J95),IF(CO$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":295815.75889196142},{"$f":"IF(AND($G95<=CP$6,CP$6<$G95+$J95),IF(CP$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":295815.75889196142},{"$f":"IF(AND($G95<=CQ$6,CQ$6<$G95+$J95),IF(CQ$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":295815.75889196142},{"$f":"IF(AND($G95<=CR$6,CR$6<$G95+$J95),IF(CR$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":295815.75889196142},{"$f":"IF(AND($G95<=CS$6,CS$6<$G95+$J95),IF(CS$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CT$6,CT$6<$G95+$J95),IF(CT$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CU$6,CU$6<$G95+$J95),IF(CU$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CV$6,CV$6<$G95+$J95),IF(CV$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CW$6,CW$6<$G95+$J95),IF(CW$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CX$6,CX$6<$G95+$J95),IF(CX$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CY$6,CY$6<$G95+$J95),IF(CY$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=CZ$6,CZ$6<$G95+$J95),IF(CZ$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=DA$6,DA$6<$G95+$J95),IF(DA$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=DB$6,DB$6<$G95+$J95),IF(DB$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=DC$6,DC$6<$G95+$J95),IF(DC$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=DD$6,DD$6<$G95+$J95),IF(DD$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=DE$6,DE$6<$G95+$J95),IF(DE$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=DF$6,DF$6<$G95+$J95),IF(DF$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=DG$6,DG$6<$G95+$J95),IF(DG$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=DH$6,DH$6<$G95+$J95),IF(DH$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=DI$6,DI$6<$G95+$J95),IF(DI$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=DJ$6,DJ$6<$G95+$J95),IF(DJ$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=DK$6,DK$6<$G95+$J95),IF(DK$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G95<=DL$6,DL$6<$G95+$J95),IF(DL$6<=($G95+$J95-$M95),$I95*$P95,$N95*$P95),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E95=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingPast ParticipantPast ParticipantARCHETYPE - PAST PARTICIPANTBUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A96,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A96,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A96,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - PAST PARTICIPANT"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A96,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A96,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A96,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.16},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A96,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1126.5999999999999},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A96,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A96,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A96,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A96,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A96,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A96,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G96<=Q$6,Q$6<$G96+$J96),IF(Q$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=R$6,R$6<$G96+$J96),IF(R$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=S$6,S$6<$G96+$J96),IF(S$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=T$6,T$6<$G96+$J96),IF(T$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=U$6,U$6<$G96+$J96),IF(U$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=V$6,V$6<$G96+$J96),IF(V$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=W$6,W$6<$G96+$J96),IF(W$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=X$6,X$6<$G96+$J96),IF(X$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=Y$6,Y$6<$G96+$J96),IF(Y$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=Z$6,Z$6<$G96+$J96),IF(Z$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AA$6,AA$6<$G96+$J96),IF(AA$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AB$6,AB$6<$G96+$J96),IF(AB$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AC$6,AC$6<$G96+$J96),IF(AC$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AD$6,AD$6<$G96+$J96),IF(AD$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AE$6,AE$6<$G96+$J96),IF(AE$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AF$6,AF$6<$G96+$J96),IF(AF$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AG$6,AG$6<$G96+$J96),IF(AG$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AH$6,AH$6<$G96+$J96),IF(AH$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AI$6,AI$6<$G96+$J96),IF(AI$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AJ$6,AJ$6<$G96+$J96),IF(AJ$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AK$6,AK$6<$G96+$J96),IF(AK$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AL$6,AL$6<$G96+$J96),IF(AL$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AM$6,AM$6<$G96+$J96),IF(AM$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AN$6,AN$6<$G96+$J96),IF(AN$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AO$6,AO$6<$G96+$J96),IF(AO$6<=($G96+$J96-$M96),$H96*$L96*$P96,$O96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AP$6,AP$6<$G96+$J96),IF(AP$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AQ$6,AQ$6<$G96+$J96),IF(AQ$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AR$6,AR$6<$G96+$J96),IF(AR$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AS$6,AS$6<$G96+$J96),IF(AS$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AT$6,AT$6<$G96+$J96),IF(AT$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AU$6,AU$6<$G96+$J96),IF(AU$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AV$6,AV$6<$G96+$J96),IF(AV$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AW$6,AW$6<$G96+$J96),IF(AW$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AX$6,AX$6<$G96+$J96),IF(AX$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AY$6,AY$6<$G96+$J96),IF(AY$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AZ$6,AZ$6<$G96+$J96),IF(AZ$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BA$6,BA$6<$G96+$J96),IF(BA$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BB$6,BB$6<$G96+$J96),IF(BB$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BC$6,BC$6<$G96+$J96),IF(BC$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BD$6,BD$6<$G96+$J96),IF(BD$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BE$6,BE$6<$G96+$J96),IF(BE$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BF$6,BF$6<$G96+$J96),IF(BF$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BG$6,BG$6<$G96+$J96),IF(BG$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BH$6,BH$6<$G96+$J96),IF(BH$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BI$6,BI$6<$G96+$J96),IF(BI$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BJ$6,BJ$6<$G96+$J96),IF(BJ$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BK$6,BK$6<$G96+$J96),IF(BK$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BL$6,BL$6<$G96+$J96),IF(BL$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BM$6,BM$6<$G96+$J96),IF(BM$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BN$6,BN$6<$G96+$J96),IF(BN$6<=($G96+$J96-$M96),$I96*$K96*$P96,$N96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BO$6,BO$6<$G96+$J96),IF(BO$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BP$6,BP$6<$G96+$J96),IF(BP$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BQ$6,BQ$6<$G96+$J96),IF(BQ$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BR$6,BR$6<$G96+$J96),IF(BR$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BS$6,BS$6<$G96+$J96),IF(BS$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BT$6,BT$6<$G96+$J96),IF(BT$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BU$6,BU$6<$G96+$J96),IF(BU$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BV$6,BV$6<$G96+$J96),IF(BV$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BW$6,BW$6<$G96+$J96),IF(BW$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BX$6,BX$6<$G96+$J96),IF(BX$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BY$6,BY$6<$G96+$J96),IF(BY$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BZ$6,BZ$6<$G96+$J96),IF(BZ$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CA$6,CA$6<$G96+$J96),IF(CA$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CB$6,CB$6<$G96+$J96),IF(CB$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CC$6,CC$6<$G96+$J96),IF(CC$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CD$6,CD$6<$G96+$J96),IF(CD$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CE$6,CE$6<$G96+$J96),IF(CE$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CF$6,CF$6<$G96+$J96),IF(CF$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CG$6,CG$6<$G96+$J96),IF(CG$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CH$6,CH$6<$G96+$J96),IF(CH$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CI$6,CI$6<$G96+$J96),IF(CI$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CJ$6,CJ$6<$G96+$J96),IF(CJ$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CK$6,CK$6<$G96+$J96),IF(CK$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CL$6,CL$6<$G96+$J96),IF(CL$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CM$6,CM$6<$G96+$J96),IF(CM$6<=($G96+$J96-$M96),$H96*$P96,$O96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CN$6,CN$6<$G96+$J96),IF(CN$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CO$6,CO$6<$G96+$J96),IF(CO$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CP$6,CP$6<$G96+$J96),IF(CP$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CQ$6,CQ$6<$G96+$J96),IF(CQ$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CR$6,CR$6<$G96+$J96),IF(CR$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CS$6,CS$6<$G96+$J96),IF(CS$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CT$6,CT$6<$G96+$J96),IF(CT$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CU$6,CU$6<$G96+$J96),IF(CU$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CV$6,CV$6<$G96+$J96),IF(CV$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CW$6,CW$6<$G96+$J96),IF(CW$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CX$6,CX$6<$G96+$J96),IF(CX$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CY$6,CY$6<$G96+$J96),IF(CY$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CZ$6,CZ$6<$G96+$J96),IF(CZ$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DA$6,DA$6<$G96+$J96),IF(DA$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DB$6,DB$6<$G96+$J96),IF(DB$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DC$6,DC$6<$G96+$J96),IF(DC$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DD$6,DD$6<$G96+$J96),IF(DD$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DE$6,DE$6<$G96+$J96),IF(DE$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DF$6,DF$6<$G96+$J96),IF(DF$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DG$6,DG$6<$G96+$J96),IF(DG$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DH$6,DH$6<$G96+$J96),IF(DH$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DI$6,DI$6<$G96+$J96),IF(DI$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DJ$6,DJ$6<$G96+$J96),IF(DJ$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DK$6,DK$6<$G96+$J96),IF(DK$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DL$6,DL$6<$G96+$J96),IF(DL$6<=($G96+$J96-$M96),$I96*$P96,$N96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingNew Participant GS >w Participant GS >50ARCHETYPE - NEW PARTICIPANT GS >50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A97,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A97,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A97,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - NEW PARTICIPANT GS >50"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A97,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A97,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A97,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.96},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A97,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6759.3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A97,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A97,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A97,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A97,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A97,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A97,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G97<=Q$6,Q$6<$G97+$J97),IF(Q$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=R$6,R$6<$G97+$J97),IF(R$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=S$6,S$6<$G97+$J97),IF(S$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=T$6,T$6<$G97+$J97),IF(T$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=U$6,U$6<$G97+$J97),IF(U$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=V$6,V$6<$G97+$J97),IF(V$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=W$6,W$6<$G97+$J97),IF(W$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=X$6,X$6<$G97+$J97),IF(X$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=Y$6,Y$6<$G97+$J97),IF(Y$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=Z$6,Z$6<$G97+$J97),IF(Z$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AA$6,AA$6<$G97+$J97),IF(AA$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AB$6,AB$6<$G97+$J97),IF(AB$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AC$6,AC$6<$G97+$J97),IF(AC$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AD$6,AD$6<$G97+$J97),IF(AD$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AE$6,AE$6<$G97+$J97),IF(AE$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AF$6,AF$6<$G97+$J97),IF(AF$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AG$6,AG$6<$G97+$J97),IF(AG$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AH$6,AH$6<$G97+$J97),IF(AH$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AI$6,AI$6<$G97+$J97),IF(AI$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AJ$6,AJ$6<$G97+$J97),IF(AJ$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AK$6,AK$6<$G97+$J97),IF(AK$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AL$6,AL$6<$G97+$J97),IF(AL$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AM$6,AM$6<$G97+$J97),IF(AM$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AN$6,AN$6<$G97+$J97),IF(AN$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AO$6,AO$6<$G97+$J97),IF(AO$6<=($G97+$J97-$M97),$H97*$L97*$P97,$O97*$L97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AP$6,AP$6<$G97+$J97),IF(AP$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AQ$6,AQ$6<$G97+$J97),IF(AQ$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AR$6,AR$6<$G97+$J97),IF(AR$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AS$6,AS$6<$G97+$J97),IF(AS$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AT$6,AT$6<$G97+$J97),IF(AT$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AU$6,AU$6<$G97+$J97),IF(AU$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AV$6,AV$6<$G97+$J97),IF(AV$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AW$6,AW$6<$G97+$J97),IF(AW$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AX$6,AX$6<$G97+$J97),IF(AX$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AY$6,AY$6<$G97+$J97),IF(AY$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=AZ$6,AZ$6<$G97+$J97),IF(AZ$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BA$6,BA$6<$G97+$J97),IF(BA$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BB$6,BB$6<$G97+$J97),IF(BB$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BC$6,BC$6<$G97+$J97),IF(BC$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BD$6,BD$6<$G97+$J97),IF(BD$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BE$6,BE$6<$G97+$J97),IF(BE$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BF$6,BF$6<$G97+$J97),IF(BF$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BG$6,BG$6<$G97+$J97),IF(BG$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BH$6,BH$6<$G97+$J97),IF(BH$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BI$6,BI$6<$G97+$J97),IF(BI$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BJ$6,BJ$6<$G97+$J97),IF(BJ$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BK$6,BK$6<$G97+$J97),IF(BK$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BL$6,BL$6<$G97+$J97),IF(BL$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BM$6,BM$6<$G97+$J97),IF(BM$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BN$6,BN$6<$G97+$J97),IF(BN$6<=($G97+$J97-$M97),$I97*$K97*$P97,$N97*$K97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BO$6,BO$6<$G97+$J97),IF(BO$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BP$6,BP$6<$G97+$J97),IF(BP$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BQ$6,BQ$6<$G97+$J97),IF(BQ$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BR$6,BR$6<$G97+$J97),IF(BR$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BS$6,BS$6<$G97+$J97),IF(BS$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BT$6,BT$6<$G97+$J97),IF(BT$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BU$6,BU$6<$G97+$J97),IF(BU$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BV$6,BV$6<$G97+$J97),IF(BV$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BW$6,BW$6<$G97+$J97),IF(BW$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BX$6,BX$6<$G97+$J97),IF(BX$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BY$6,BY$6<$G97+$J97),IF(BY$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=BZ$6,BZ$6<$G97+$J97),IF(BZ$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CA$6,CA$6<$G97+$J97),IF(CA$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CB$6,CB$6<$G97+$J97),IF(CB$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CC$6,CC$6<$G97+$J97),IF(CC$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CD$6,CD$6<$G97+$J97),IF(CD$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CE$6,CE$6<$G97+$J97),IF(CE$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CF$6,CF$6<$G97+$J97),IF(CF$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CG$6,CG$6<$G97+$J97),IF(CG$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CH$6,CH$6<$G97+$J97),IF(CH$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CI$6,CI$6<$G97+$J97),IF(CI$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CJ$6,CJ$6<$G97+$J97),IF(CJ$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CK$6,CK$6<$G97+$J97),IF(CK$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CL$6,CL$6<$G97+$J97),IF(CL$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CM$6,CM$6<$G97+$J97),IF(CM$6<=($G97+$J97-$M97),$H97*$P97,$O97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CN$6,CN$6<$G97+$J97),IF(CN$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CO$6,CO$6<$G97+$J97),IF(CO$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CP$6,CP$6<$G97+$J97),IF(CP$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CQ$6,CQ$6<$G97+$J97),IF(CQ$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CR$6,CR$6<$G97+$J97),IF(CR$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CS$6,CS$6<$G97+$J97),IF(CS$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CT$6,CT$6<$G97+$J97),IF(CT$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CU$6,CU$6<$G97+$J97),IF(CU$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CV$6,CV$6<$G97+$J97),IF(CV$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CW$6,CW$6<$G97+$J97),IF(CW$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CX$6,CX$6<$G97+$J97),IF(CX$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CY$6,CY$6<$G97+$J97),IF(CY$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=CZ$6,CZ$6<$G97+$J97),IF(CZ$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=DA$6,DA$6<$G97+$J97),IF(DA$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=DB$6,DB$6<$G97+$J97),IF(DB$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=DC$6,DC$6<$G97+$J97),IF(DC$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=DD$6,DD$6<$G97+$J97),IF(DD$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=DE$6,DE$6<$G97+$J97),IF(DE$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=DF$6,DF$6<$G97+$J97),IF(DF$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=DG$6,DG$6<$G97+$J97),IF(DG$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=DH$6,DH$6<$G97+$J97),IF(DH$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=DI$6,DI$6<$G97+$J97),IF(DI$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=DJ$6,DJ$6<$G97+$J97),IF(DJ$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=DK$6,DK$6<$G97+$J97),IF(DK$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G97<=DL$6,DL$6<$G97+$J97),IF(DL$6<=($G97+$J97-$M97),$I97*$P97,$N97*$P97),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E97=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingNew Participant GS <w Participant GS <50ARCHETYPE - NEW PARTICIPANT GS <50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A98,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A98,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A98,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - NEW PARTICIPANT GS <50"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A98,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A98,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A98,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.64},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A98,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4506.2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A98,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A98,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A98,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A98,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A98,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A98,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G98<=Q$6,Q$6<$G98+$J98),IF(Q$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=R$6,R$6<$G98+$J98),IF(R$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=S$6,S$6<$G98+$J98),IF(S$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=T$6,T$6<$G98+$J98),IF(T$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=U$6,U$6<$G98+$J98),IF(U$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=V$6,V$6<$G98+$J98),IF(V$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=W$6,W$6<$G98+$J98),IF(W$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=X$6,X$6<$G98+$J98),IF(X$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=Y$6,Y$6<$G98+$J98),IF(Y$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=Z$6,Z$6<$G98+$J98),IF(Z$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AA$6,AA$6<$G98+$J98),IF(AA$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AB$6,AB$6<$G98+$J98),IF(AB$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AC$6,AC$6<$G98+$J98),IF(AC$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AD$6,AD$6<$G98+$J98),IF(AD$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AE$6,AE$6<$G98+$J98),IF(AE$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AF$6,AF$6<$G98+$J98),IF(AF$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AG$6,AG$6<$G98+$J98),IF(AG$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AH$6,AH$6<$G98+$J98),IF(AH$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AI$6,AI$6<$G98+$J98),IF(AI$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AJ$6,AJ$6<$G98+$J98),IF(AJ$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AK$6,AK$6<$G98+$J98),IF(AK$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AL$6,AL$6<$G98+$J98),IF(AL$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AM$6,AM$6<$G98+$J98),IF(AM$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AN$6,AN$6<$G98+$J98),IF(AN$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AO$6,AO$6<$G98+$J98),IF(AO$6<=($G98+$J98-$M98),$H98*$L98*$P98,$O98*$L98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AP$6,AP$6<$G98+$J98),IF(AP$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AQ$6,AQ$6<$G98+$J98),IF(AQ$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AR$6,AR$6<$G98+$J98),IF(AR$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AS$6,AS$6<$G98+$J98),IF(AS$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AT$6,AT$6<$G98+$J98),IF(AT$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AU$6,AU$6<$G98+$J98),IF(AU$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AV$6,AV$6<$G98+$J98),IF(AV$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AW$6,AW$6<$G98+$J98),IF(AW$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AX$6,AX$6<$G98+$J98),IF(AX$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AY$6,AY$6<$G98+$J98),IF(AY$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=AZ$6,AZ$6<$G98+$J98),IF(AZ$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BA$6,BA$6<$G98+$J98),IF(BA$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BB$6,BB$6<$G98+$J98),IF(BB$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BC$6,BC$6<$G98+$J98),IF(BC$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BD$6,BD$6<$G98+$J98),IF(BD$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BE$6,BE$6<$G98+$J98),IF(BE$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BF$6,BF$6<$G98+$J98),IF(BF$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BG$6,BG$6<$G98+$J98),IF(BG$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BH$6,BH$6<$G98+$J98),IF(BH$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BI$6,BI$6<$G98+$J98),IF(BI$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BJ$6,BJ$6<$G98+$J98),IF(BJ$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BK$6,BK$6<$G98+$J98),IF(BK$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BL$6,BL$6<$G98+$J98),IF(BL$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BM$6,BM$6<$G98+$J98),IF(BM$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BN$6,BN$6<$G98+$J98),IF(BN$6<=($G98+$J98-$M98),$I98*$K98*$P98,$N98*$K98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BO$6,BO$6<$G98+$J98),IF(BO$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BP$6,BP$6<$G98+$J98),IF(BP$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BQ$6,BQ$6<$G98+$J98),IF(BQ$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BR$6,BR$6<$G98+$J98),IF(BR$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BS$6,BS$6<$G98+$J98),IF(BS$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BT$6,BT$6<$G98+$J98),IF(BT$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BU$6,BU$6<$G98+$J98),IF(BU$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BV$6,BV$6<$G98+$J98),IF(BV$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BW$6,BW$6<$G98+$J98),IF(BW$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BX$6,BX$6<$G98+$J98),IF(BX$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BY$6,BY$6<$G98+$J98),IF(BY$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=BZ$6,BZ$6<$G98+$J98),IF(BZ$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CA$6,CA$6<$G98+$J98),IF(CA$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CB$6,CB$6<$G98+$J98),IF(CB$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CC$6,CC$6<$G98+$J98),IF(CC$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CD$6,CD$6<$G98+$J98),IF(CD$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CE$6,CE$6<$G98+$J98),IF(CE$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CF$6,CF$6<$G98+$J98),IF(CF$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CG$6,CG$6<$G98+$J98),IF(CG$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CH$6,CH$6<$G98+$J98),IF(CH$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CI$6,CI$6<$G98+$J98),IF(CI$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CJ$6,CJ$6<$G98+$J98),IF(CJ$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CK$6,CK$6<$G98+$J98),IF(CK$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CL$6,CL$6<$G98+$J98),IF(CL$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CM$6,CM$6<$G98+$J98),IF(CM$6<=($G98+$J98-$M98),$H98*$P98,$O98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CN$6,CN$6<$G98+$J98),IF(CN$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CO$6,CO$6<$G98+$J98),IF(CO$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CP$6,CP$6<$G98+$J98),IF(CP$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CQ$6,CQ$6<$G98+$J98),IF(CQ$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CR$6,CR$6<$G98+$J98),IF(CR$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CS$6,CS$6<$G98+$J98),IF(CS$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CT$6,CT$6<$G98+$J98),IF(CT$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CU$6,CU$6<$G98+$J98),IF(CU$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CV$6,CV$6<$G98+$J98),IF(CV$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CW$6,CW$6<$G98+$J98),IF(CW$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CX$6,CX$6<$G98+$J98),IF(CX$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CY$6,CY$6<$G98+$J98),IF(CY$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=CZ$6,CZ$6<$G98+$J98),IF(CZ$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=DA$6,DA$6<$G98+$J98),IF(DA$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=DB$6,DB$6<$G98+$J98),IF(DB$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=DC$6,DC$6<$G98+$J98),IF(DC$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=DD$6,DD$6<$G98+$J98),IF(DD$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=DE$6,DE$6<$G98+$J98),IF(DE$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=DF$6,DF$6<$G98+$J98),IF(DF$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=DG$6,DG$6<$G98+$J98),IF(DG$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=DH$6,DH$6<$G98+$J98),IF(DH$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=DI$6,DI$6<$G98+$J98),IF(DI$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=DJ$6,DJ$6<$G98+$J98),IF(DJ$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=DK$6,DK$6<$G98+$J98),IF(DK$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G98<=DL$6,DL$6<$G98+$J98),IF(DL$6<=($G98+$J98-$M98),$I98*$P98,$N98*$P98),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E98=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialHigh PerfonstructionHPNC PROJECTHPNC PROJECTARCHETYPE - HPNC PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A99,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A99,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"High Performance New Construction"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A99,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - HPNC PROJECT"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A99,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A99,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A99,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":33.723799999999997},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A99,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":105555.49},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A99,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":14},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A99,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.54},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A99,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.54},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A99,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A99,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A99,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G99<=Q$6,Q$6<$G99+$J99),IF(Q$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=R$6,R$6<$G99+$J99),IF(R$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=S$6,S$6<$G99+$J99),IF(S$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=T$6,T$6<$G99+$J99),IF(T$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=U$6,U$6<$G99+$J99),IF(U$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=V$6,V$6<$G99+$J99),IF(V$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=W$6,W$6<$G99+$J99),IF(W$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=X$6,X$6<$G99+$J99),IF(X$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=Y$6,Y$6<$G99+$J99),IF(Y$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=Z$6,Z$6<$G99+$J99),IF(Z$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AA$6,AA$6<$G99+$J99),IF(AA$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AB$6,AB$6<$G99+$J99),IF(AB$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AC$6,AC$6<$G99+$J99),IF(AC$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AD$6,AD$6<$G99+$J99),IF(AD$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AE$6,AE$6<$G99+$J99),IF(AE$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AF$6,AF$6<$G99+$J99),IF(AF$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AG$6,AG$6<$G99+$J99),IF(AG$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AH$6,AH$6<$G99+$J99),IF(AH$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AI$6,AI$6<$G99+$J99),IF(AI$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AJ$6,AJ$6<$G99+$J99),IF(AJ$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AK$6,AK$6<$G99+$J99),IF(AK$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AL$6,AL$6<$G99+$J99),IF(AL$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AM$6,AM$6<$G99+$J99),IF(AM$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AN$6,AN$6<$G99+$J99),IF(AN$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AO$6,AO$6<$G99+$J99),IF(AO$6<=($G99+$J99-$M99),$H99*$L99*$P99,$O99*$L99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AP$6,AP$6<$G99+$J99),IF(AP$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AQ$6,AQ$6<$G99+$J99),IF(AQ$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AR$6,AR$6<$G99+$J99),IF(AR$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AS$6,AS$6<$G99+$J99),IF(AS$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AT$6,AT$6<$G99+$J99),IF(AT$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AU$6,AU$6<$G99+$J99),IF(AU$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AV$6,AV$6<$G99+$J99),IF(AV$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AW$6,AW$6<$G99+$J99),IF(AW$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AX$6,AX$6<$G99+$J99),IF(AX$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AY$6,AY$6<$G99+$J99),IF(AY$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=AZ$6,AZ$6<$G99+$J99),IF(AZ$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BA$6,BA$6<$G99+$J99),IF(BA$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BB$6,BB$6<$G99+$J99),IF(BB$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BC$6,BC$6<$G99+$J99),IF(BC$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BD$6,BD$6<$G99+$J99),IF(BD$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BE$6,BE$6<$G99+$J99),IF(BE$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BF$6,BF$6<$G99+$J99),IF(BF$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BG$6,BG$6<$G99+$J99),IF(BG$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BH$6,BH$6<$G99+$J99),IF(BH$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BI$6,BI$6<$G99+$J99),IF(BI$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BJ$6,BJ$6<$G99+$J99),IF(BJ$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BK$6,BK$6<$G99+$J99),IF(BK$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BL$6,BL$6<$G99+$J99),IF(BL$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BM$6,BM$6<$G99+$J99),IF(BM$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BN$6,BN$6<$G99+$J99),IF(BN$6<=($G99+$J99-$M99),$I99*$K99*$P99,$N99*$K99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BO$6,BO$6<$G99+$J99),IF(BO$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BP$6,BP$6<$G99+$J99),IF(BP$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BQ$6,BQ$6<$G99+$J99),IF(BQ$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BR$6,BR$6<$G99+$J99),IF(BR$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BS$6,BS$6<$G99+$J99),IF(BS$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BT$6,BT$6<$G99+$J99),IF(BT$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BU$6,BU$6<$G99+$J99),IF(BU$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BV$6,BV$6<$G99+$J99),IF(BV$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BW$6,BW$6<$G99+$J99),IF(BW$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BX$6,BX$6<$G99+$J99),IF(BX$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BY$6,BY$6<$G99+$J99),IF(BY$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=BZ$6,BZ$6<$G99+$J99),IF(BZ$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CA$6,CA$6<$G99+$J99),IF(CA$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CB$6,CB$6<$G99+$J99),IF(CB$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CC$6,CC$6<$G99+$J99),IF(CC$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CD$6,CD$6<$G99+$J99),IF(CD$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CE$6,CE$6<$G99+$J99),IF(CE$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CF$6,CF$6<$G99+$J99),IF(CF$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CG$6,CG$6<$G99+$J99),IF(CG$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CH$6,CH$6<$G99+$J99),IF(CH$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CI$6,CI$6<$G99+$J99),IF(CI$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CJ$6,CJ$6<$G99+$J99),IF(CJ$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CK$6,CK$6<$G99+$J99),IF(CK$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CL$6,CL$6<$G99+$J99),IF(CL$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CM$6,CM$6<$G99+$J99),IF(CM$6<=($G99+$J99-$M99),$H99*$P99,$O99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CN$6,CN$6<$G99+$J99),IF(CN$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CO$6,CO$6<$G99+$J99),IF(CO$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CP$6,CP$6<$G99+$J99),IF(CP$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CQ$6,CQ$6<$G99+$J99),IF(CQ$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CR$6,CR$6<$G99+$J99),IF(CR$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CS$6,CS$6<$G99+$J99),IF(CS$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CT$6,CT$6<$G99+$J99),IF(CT$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CU$6,CU$6<$G99+$J99),IF(CU$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CV$6,CV$6<$G99+$J99),IF(CV$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CW$6,CW$6<$G99+$J99),IF(CW$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CX$6,CX$6<$G99+$J99),IF(CX$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CY$6,CY$6<$G99+$J99),IF(CY$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=CZ$6,CZ$6<$G99+$J99),IF(CZ$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=DA$6,DA$6<$G99+$J99),IF(DA$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=DB$6,DB$6<$G99+$J99),IF(DB$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=DC$6,DC$6<$G99+$J99),IF(DC$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=DD$6,DD$6<$G99+$J99),IF(DD$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=DE$6,DE$6<$G99+$J99),IF(DE$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=DF$6,DF$6<$G99+$J99),IF(DF$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=DG$6,DG$6<$G99+$J99),IF(DG$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=DH$6,DH$6<$G99+$J99),IF(DH$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=DI$6,DI$6<$G99+$J99),IF(DI$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=DJ$6,DJ$6<$G99+$J99),IF(DJ$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=DK$6,DK$6<$G99+$J99),IF(DK$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G99<=DL$6,DL$6<$G99+$J99),IF(DL$6<=($G99+$J99-$M99),$I99*$P99,$N99*$P99),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E99=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialHigh PerfonstructionHPNC PROJECTHPNC PROJECTARCHETYPE - HPNC PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A100,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A100,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"High Performance New Construction"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A100,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - HPNC PROJECT"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A100,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A100,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A100,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":33.723799999999997},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A100,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":105555.49},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A100,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":14},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A100,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.54},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A100,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.54},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A100,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A100,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A100,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G100<=Q$6,Q$6<$G100+$J100),IF(Q$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=R$6,R$6<$G100+$J100),IF(R$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=S$6,S$6<$G100+$J100),IF(S$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=T$6,T$6<$G100+$J100),IF(T$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=U$6,U$6<$G100+$J100),IF(U$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=V$6,V$6<$G100+$J100),IF(V$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=W$6,W$6<$G100+$J100),IF(W$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=X$6,X$6<$G100+$J100),IF(X$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=Y$6,Y$6<$G100+$J100),IF(Y$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=Z$6,Z$6<$G100+$J100),IF(Z$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AA$6,AA$6<$G100+$J100),IF(AA$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AB$6,AB$6<$G100+$J100),IF(AB$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AC$6,AC$6<$G100+$J100),IF(AC$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AD$6,AD$6<$G100+$J100),IF(AD$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AE$6,AE$6<$G100+$J100),IF(AE$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AF$6,AF$6<$G100+$J100),IF(AF$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AG$6,AG$6<$G100+$J100),IF(AG$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AH$6,AH$6<$G100+$J100),IF(AH$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AI$6,AI$6<$G100+$J100),IF(AI$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AJ$6,AJ$6<$G100+$J100),IF(AJ$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AK$6,AK$6<$G100+$J100),IF(AK$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AL$6,AL$6<$G100+$J100),IF(AL$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AM$6,AM$6<$G100+$J100),IF(AM$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AN$6,AN$6<$G100+$J100),IF(AN$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AO$6,AO$6<$G100+$J100),IF(AO$6<=($G100+$J100-$M100),$H100*$L100*$P100,$O100*$L100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AP$6,AP$6<$G100+$J100),IF(AP$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AQ$6,AQ$6<$G100+$J100),IF(AQ$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AR$6,AR$6<$G100+$J100),IF(AR$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AS$6,AS$6<$G100+$J100),IF(AS$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AT$6,AT$6<$G100+$J100),IF(AT$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AU$6,AU$6<$G100+$J100),IF(AU$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AV$6,AV$6<$G100+$J100),IF(AV$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AW$6,AW$6<$G100+$J100),IF(AW$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AX$6,AX$6<$G100+$J100),IF(AX$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AY$6,AY$6<$G100+$J100),IF(AY$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=AZ$6,AZ$6<$G100+$J100),IF(AZ$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BA$6,BA$6<$G100+$J100),IF(BA$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BB$6,BB$6<$G100+$J100),IF(BB$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BC$6,BC$6<$G100+$J100),IF(BC$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BD$6,BD$6<$G100+$J100),IF(BD$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BE$6,BE$6<$G100+$J100),IF(BE$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BF$6,BF$6<$G100+$J100),IF(BF$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BG$6,BG$6<$G100+$J100),IF(BG$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BH$6,BH$6<$G100+$J100),IF(BH$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BI$6,BI$6<$G100+$J100),IF(BI$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BJ$6,BJ$6<$G100+$J100),IF(BJ$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BK$6,BK$6<$G100+$J100),IF(BK$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BL$6,BL$6<$G100+$J100),IF(BL$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BM$6,BM$6<$G100+$J100),IF(BM$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BN$6,BN$6<$G100+$J100),IF(BN$6<=($G100+$J100-$M100),$I100*$K100*$P100,$N100*$K100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BO$6,BO$6<$G100+$J100),IF(BO$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BP$6,BP$6<$G100+$J100),IF(BP$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BQ$6,BQ$6<$G100+$J100),IF(BQ$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BR$6,BR$6<$G100+$J100),IF(BR$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BS$6,BS$6<$G100+$J100),IF(BS$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BT$6,BT$6<$G100+$J100),IF(BT$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BU$6,BU$6<$G100+$J100),IF(BU$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BV$6,BV$6<$G100+$J100),IF(BV$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BW$6,BW$6<$G100+$J100),IF(BW$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BX$6,BX$6<$G100+$J100),IF(BX$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BY$6,BY$6<$G100+$J100),IF(BY$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=BZ$6,BZ$6<$G100+$J100),IF(BZ$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CA$6,CA$6<$G100+$J100),IF(CA$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CB$6,CB$6<$G100+$J100),IF(CB$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CC$6,CC$6<$G100+$J100),IF(CC$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CD$6,CD$6<$G100+$J100),IF(CD$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CE$6,CE$6<$G100+$J100),IF(CE$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CF$6,CF$6<$G100+$J100),IF(CF$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CG$6,CG$6<$G100+$J100),IF(CG$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CH$6,CH$6<$G100+$J100),IF(CH$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CI$6,CI$6<$G100+$J100),IF(CI$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CJ$6,CJ$6<$G100+$J100),IF(CJ$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CK$6,CK$6<$G100+$J100),IF(CK$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CL$6,CL$6<$G100+$J100),IF(CL$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CM$6,CM$6<$G100+$J100),IF(CM$6<=($G100+$J100-$M100),$H100*$P100,$O100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CN$6,CN$6<$G100+$J100),IF(CN$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CO$6,CO$6<$G100+$J100),IF(CO$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CP$6,CP$6<$G100+$J100),IF(CP$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CQ$6,CQ$6<$G100+$J100),IF(CQ$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CR$6,CR$6<$G100+$J100),IF(CR$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CS$6,CS$6<$G100+$J100),IF(CS$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CT$6,CT$6<$G100+$J100),IF(CT$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CU$6,CU$6<$G100+$J100),IF(CU$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CV$6,CV$6<$G100+$J100),IF(CV$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CW$6,CW$6<$G100+$J100),IF(CW$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CX$6,CX$6<$G100+$J100),IF(CX$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CY$6,CY$6<$G100+$J100),IF(CY$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=CZ$6,CZ$6<$G100+$J100),IF(CZ$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=DA$6,DA$6<$G100+$J100),IF(DA$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=DB$6,DB$6<$G100+$J100),IF(DB$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=DC$6,DC$6<$G100+$J100),IF(DC$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=DD$6,DD$6<$G100+$J100),IF(DD$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=DE$6,DE$6<$G100+$J100),IF(DE$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=DF$6,DF$6<$G100+$J100),IF(DF$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=DG$6,DG$6<$G100+$J100),IF(DG$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=DH$6,DH$6<$G100+$J100),IF(DH$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=DI$6,DI$6<$G100+$J100),IF(DI$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=DJ$6,DJ$6<$G100+$J100),IF(DJ$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=DK$6,DK$6<$G100+$J100),IF(DK$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G100<=DL$6,DL$6<$G100+$J100),IF(DL$6<=($G100+$J100-$M100),$I100*$P100,$N100*$P100),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E100=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-Residential2015 Auditit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A101,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A101,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"2015 Audit Funding"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A101,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - AUDIT PROJECT"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A101,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A101,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A101,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":35},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A101,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":152318},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A101,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A101,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A101,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A101,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A101,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A101,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G101<=Q$6,Q$6<$G101+$J101),IF(Q$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.513397642015008},{"$f":"IF(AND($G101<=R$6,R$6<$G101+$J101),IF(R$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.513397642015008},{"$f":"IF(AND($G101<=S$6,S$6<$G101+$J101),IF(S$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.513397642015008},{"$f":"IF(AND($G101<=T$6,T$6<$G101+$J101),IF(T$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.513397642015008},{"$f":"IF(AND($G101<=U$6,U$6<$G101+$J101),IF(U$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.513397642015008},{"$f":"IF(AND($G101<=V$6,V$6<$G101+$J101),IF(V$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.513397642015008},{"$f":"IF(AND($G101<=W$6,W$6<$G101+$J101),IF(W$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=X$6,X$6<$G101+$J101),IF(X$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=Y$6,Y$6<$G101+$J101),IF(Y$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=Z$6,Z$6<$G101+$J101),IF(Z$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=AA$6,AA$6<$G101+$J101),IF(AA$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=AB$6,AB$6<$G101+$J101),IF(AB$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=AC$6,AC$6<$G101+$J101),IF(AC$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=AD$6,AD$6<$G101+$J101),IF(AD$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=AE$6,AE$6<$G101+$J101),IF(AE$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=AF$6,AF$6<$G101+$J101),IF(AF$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=AG$6,AG$6<$G101+$J101),IF(AG$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=AH$6,AH$6<$G101+$J101),IF(AH$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=AI$6,AI$6<$G101+$J101),IF(AI$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=AJ$6,AJ$6<$G101+$J101),IF(AJ$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=AK$6,AK$6<$G101+$J101),IF(AK$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=AL$6,AL$6<$G101+$J101),IF(AL$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=AM$6,AM$6<$G101+$J101),IF(AM$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=AN$6,AN$6<$G101+$J101),IF(AN$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=AO$6,AO$6<$G101+$J101),IF(AO$6<=($G101+$J101-$M101),$H101*$L101*$P101,$O101*$L101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=AP$6,AP$6<$G101+$J101),IF(AP$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":163256.16291532692},{"$f":"IF(AND($G101<=AQ$6,AQ$6<$G101+$J101),IF(AQ$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":163256.16291532692},{"$f":"IF(AND($G101<=AR$6,AR$6<$G101+$J101),IF(AR$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":163256.16291532692},{"$f":"IF(AND($G101<=AS$6,AS$6<$G101+$J101),IF(AS$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":163256.16291532692},{"$f":"IF(AND($G101<=AT$6,AT$6<$G101+$J101),IF(AT$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":163256.16291532692},{"$f":"IF(AND($G101<=AU$6,AU$6<$G101+$J101),IF(AU$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":163256.16291532692},{"$f":"IF(AND($G101<=AV$6,AV$6<$G101+$J101),IF(AV$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=AW$6,AW$6<$G101+$J101),IF(AW$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=AX$6,AX$6<$G101+$J101),IF(AX$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=AY$6,AY$6<$G101+$J101),IF(AY$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=AZ$6,AZ$6<$G101+$J101),IF(AZ$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=BA$6,BA$6<$G101+$J101),IF(BA$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=BB$6,BB$6<$G101+$J101),IF(BB$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=BC$6,BC$6<$G101+$J101),IF(BC$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=BD$6,BD$6<$G101+$J101),IF(BD$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=BE$6,BE$6<$G101+$J101),IF(BE$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=BF$6,BF$6<$G101+$J101),IF(BF$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=BG$6,BG$6<$G101+$J101),IF(BG$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=BH$6,BH$6<$G101+$J101),IF(BH$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=BI$6,BI$6<$G101+$J101),IF(BI$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=BJ$6,BJ$6<$G101+$J101),IF(BJ$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=BK$6,BK$6<$G101+$J101),IF(BK$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=BL$6,BL$6<$G101+$J101),IF(BL$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=BM$6,BM$6<$G101+$J101),IF(BM$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=BN$6,BN$6<$G101+$J101),IF(BN$6<=($G101+$J101-$M101),$I101*$K101*$P101,$N101*$K101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=BO$6,BO$6<$G101+$J101),IF(BO$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.513397642015008},{"$f":"IF(AND($G101<=BP$6,BP$6<$G101+$J101),IF(BP$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.513397642015008},{"$f":"IF(AND($G101<=BQ$6,BQ$6<$G101+$J101),IF(BQ$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.513397642015008},{"$f":"IF(AND($G101<=BR$6,BR$6<$G101+$J101),IF(BR$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.513397642015008},{"$f":"IF(AND($G101<=BS$6,BS$6<$G101+$J101),IF(BS$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.513397642015008},{"$f":"IF(AND($G101<=BT$6,BT$6<$G101+$J101),IF(BT$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.513397642015008},{"$f":"IF(AND($G101<=BU$6,BU$6<$G101+$J101),IF(BU$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=BV$6,BV$6<$G101+$J101),IF(BV$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=BW$6,BW$6<$G101+$J101),IF(BW$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=BX$6,BX$6<$G101+$J101),IF(BX$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=BY$6,BY$6<$G101+$J101),IF(BY$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=BZ$6,BZ$6<$G101+$J101),IF(BZ$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=CA$6,CA$6<$G101+$J101),IF(CA$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=CB$6,CB$6<$G101+$J101),IF(CB$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=CC$6,CC$6<$G101+$J101),IF(CC$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=CD$6,CD$6<$G101+$J101),IF(CD$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=CE$6,CE$6<$G101+$J101),IF(CE$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=CF$6,CF$6<$G101+$J101),IF(CF$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=CG$6,CG$6<$G101+$J101),IF(CG$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=CH$6,CH$6<$G101+$J101),IF(CH$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=CI$6,CI$6<$G101+$J101),IF(CI$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=CJ$6,CJ$6<$G101+$J101),IF(CJ$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=CK$6,CK$6<$G101+$J101),IF(CK$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=CL$6,CL$6<$G101+$J101),IF(CL$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=CM$6,CM$6<$G101+$J101),IF(CM$6<=($G101+$J101-$M101),$H101*$P101,$O101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=CN$6,CN$6<$G101+$J101),IF(CN$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":163256.16291532692},{"$f":"IF(AND($G101<=CO$6,CO$6<$G101+$J101),IF(CO$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":163256.16291532692},{"$f":"IF(AND($G101<=CP$6,CP$6<$G101+$J101),IF(CP$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":163256.16291532692},{"$f":"IF(AND($G101<=CQ$6,CQ$6<$G101+$J101),IF(CQ$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":163256.16291532692},{"$f":"IF(AND($G101<=CR$6,CR$6<$G101+$J101),IF(CR$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":163256.16291532692},{"$f":"IF(AND($G101<=CS$6,CS$6<$G101+$J101),IF(CS$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":163256.16291532692},{"$f":"IF(AND($G101<=CT$6,CT$6<$G101+$J101),IF(CT$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=CU$6,CU$6<$G101+$J101),IF(CU$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=CV$6,CV$6<$G101+$J101),IF(CV$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=CW$6,CW$6<$G101+$J101),IF(CW$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=CX$6,CX$6<$G101+$J101),IF(CX$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=CY$6,CY$6<$G101+$J101),IF(CY$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=CZ$6,CZ$6<$G101+$J101),IF(CZ$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=DA$6,DA$6<$G101+$J101),IF(DA$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=DB$6,DB$6<$G101+$J101),IF(DB$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=DC$6,DC$6<$G101+$J101),IF(DC$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=DD$6,DD$6<$G101+$J101),IF(DD$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=DE$6,DE$6<$G101+$J101),IF(DE$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=DF$6,DF$6<$G101+$J101),IF(DF$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=DG$6,DG$6<$G101+$J101),IF(DG$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=DH$6,DH$6<$G101+$J101),IF(DH$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=DI$6,DI$6<$G101+$J101),IF(DI$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=DJ$6,DJ$6<$G101+$J101),IF(DJ$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=DK$6,DK$6<$G101+$J101),IF(DK$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G101<=DL$6,DL$6<$G101+$J101),IF(DL$6<=($G101+$J101-$M101),$I101*$P101,$N101*$P101),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E101=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CResidentialHeating anng ProgramSEER 18 CACSEER 18 CACSEER 18 CACSEER 14.5 CACSEER 14.5 CACPer-Residential-AC_CentralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A102,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A102,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Heating and Cooling Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A102,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SEER 18 CAC"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A102,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A102,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A102,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.39},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A102,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":281},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A102,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":18},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A102,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A102,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A102,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A102,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A102,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G102<=Q$6,Q$6<$G102+$J102),IF(Q$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=R$6,R$6<$G102+$J102),IF(R$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=S$6,S$6<$G102+$J102),IF(S$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=T$6,T$6<$G102+$J102),IF(T$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=U$6,U$6<$G102+$J102),IF(U$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=V$6,V$6<$G102+$J102),IF(V$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=W$6,W$6<$G102+$J102),IF(W$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=X$6,X$6<$G102+$J102),IF(X$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=Y$6,Y$6<$G102+$J102),IF(Y$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=Z$6,Z$6<$G102+$J102),IF(Z$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AA$6,AA$6<$G102+$J102),IF(AA$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AB$6,AB$6<$G102+$J102),IF(AB$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AC$6,AC$6<$G102+$J102),IF(AC$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AD$6,AD$6<$G102+$J102),IF(AD$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AE$6,AE$6<$G102+$J102),IF(AE$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AF$6,AF$6<$G102+$J102),IF(AF$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AG$6,AG$6<$G102+$J102),IF(AG$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AH$6,AH$6<$G102+$J102),IF(AH$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AI$6,AI$6<$G102+$J102),IF(AI$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AJ$6,AJ$6<$G102+$J102),IF(AJ$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AK$6,AK$6<$G102+$J102),IF(AK$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AL$6,AL$6<$G102+$J102),IF(AL$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AM$6,AM$6<$G102+$J102),IF(AM$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AN$6,AN$6<$G102+$J102),IF(AN$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AO$6,AO$6<$G102+$J102),IF(AO$6<=($G102+$J102-$M102),$H102*$L102*$P102,$O102*$L102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AP$6,AP$6<$G102+$J102),IF(AP$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AQ$6,AQ$6<$G102+$J102),IF(AQ$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AR$6,AR$6<$G102+$J102),IF(AR$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AS$6,AS$6<$G102+$J102),IF(AS$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AT$6,AT$6<$G102+$J102),IF(AT$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AU$6,AU$6<$G102+$J102),IF(AU$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AV$6,AV$6<$G102+$J102),IF(AV$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AW$6,AW$6<$G102+$J102),IF(AW$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AX$6,AX$6<$G102+$J102),IF(AX$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AY$6,AY$6<$G102+$J102),IF(AY$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=AZ$6,AZ$6<$G102+$J102),IF(AZ$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BA$6,BA$6<$G102+$J102),IF(BA$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BB$6,BB$6<$G102+$J102),IF(BB$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BC$6,BC$6<$G102+$J102),IF(BC$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BD$6,BD$6<$G102+$J102),IF(BD$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BE$6,BE$6<$G102+$J102),IF(BE$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BF$6,BF$6<$G102+$J102),IF(BF$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BG$6,BG$6<$G102+$J102),IF(BG$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BH$6,BH$6<$G102+$J102),IF(BH$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BI$6,BI$6<$G102+$J102),IF(BI$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BJ$6,BJ$6<$G102+$J102),IF(BJ$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BK$6,BK$6<$G102+$J102),IF(BK$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BL$6,BL$6<$G102+$J102),IF(BL$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BM$6,BM$6<$G102+$J102),IF(BM$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BN$6,BN$6<$G102+$J102),IF(BN$6<=($G102+$J102-$M102),$I102*$K102*$P102,$N102*$K102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BO$6,BO$6<$G102+$J102),IF(BO$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BP$6,BP$6<$G102+$J102),IF(BP$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BQ$6,BQ$6<$G102+$J102),IF(BQ$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BR$6,BR$6<$G102+$J102),IF(BR$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BS$6,BS$6<$G102+$J102),IF(BS$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BT$6,BT$6<$G102+$J102),IF(BT$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BU$6,BU$6<$G102+$J102),IF(BU$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BV$6,BV$6<$G102+$J102),IF(BV$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BW$6,BW$6<$G102+$J102),IF(BW$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BX$6,BX$6<$G102+$J102),IF(BX$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BY$6,BY$6<$G102+$J102),IF(BY$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=BZ$6,BZ$6<$G102+$J102),IF(BZ$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CA$6,CA$6<$G102+$J102),IF(CA$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CB$6,CB$6<$G102+$J102),IF(CB$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CC$6,CC$6<$G102+$J102),IF(CC$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CD$6,CD$6<$G102+$J102),IF(CD$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CE$6,CE$6<$G102+$J102),IF(CE$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CF$6,CF$6<$G102+$J102),IF(CF$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CG$6,CG$6<$G102+$J102),IF(CG$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CH$6,CH$6<$G102+$J102),IF(CH$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CI$6,CI$6<$G102+$J102),IF(CI$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CJ$6,CJ$6<$G102+$J102),IF(CJ$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CK$6,CK$6<$G102+$J102),IF(CK$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CL$6,CL$6<$G102+$J102),IF(CL$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CM$6,CM$6<$G102+$J102),IF(CM$6<=($G102+$J102-$M102),$H102*$P102,$O102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CN$6,CN$6<$G102+$J102),IF(CN$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CO$6,CO$6<$G102+$J102),IF(CO$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CP$6,CP$6<$G102+$J102),IF(CP$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CQ$6,CQ$6<$G102+$J102),IF(CQ$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CR$6,CR$6<$G102+$J102),IF(CR$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CS$6,CS$6<$G102+$J102),IF(CS$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CT$6,CT$6<$G102+$J102),IF(CT$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CU$6,CU$6<$G102+$J102),IF(CU$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CV$6,CV$6<$G102+$J102),IF(CV$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CW$6,CW$6<$G102+$J102),IF(CW$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CX$6,CX$6<$G102+$J102),IF(CX$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CY$6,CY$6<$G102+$J102),IF(CY$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=CZ$6,CZ$6<$G102+$J102),IF(CZ$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=DA$6,DA$6<$G102+$J102),IF(DA$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=DB$6,DB$6<$G102+$J102),IF(DB$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=DC$6,DC$6<$G102+$J102),IF(DC$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=DD$6,DD$6<$G102+$J102),IF(DD$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=DE$6,DE$6<$G102+$J102),IF(DE$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=DF$6,DF$6<$G102+$J102),IF(DF$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=DG$6,DG$6<$G102+$J102),IF(DG$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=DH$6,DH$6<$G102+$J102),IF(DH$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=DI$6,DI$6<$G102+$J102),IF(DI$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=DJ$6,DJ$6<$G102+$J102),IF(DJ$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=DK$6,DK$6<$G102+$J102),IF(DK$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G102<=DL$6,DL$6<$G102+$J102),IF(DL$6<=($G102+$J102-$M102),$I102*$P102,$N102*$P102),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E102=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CResidentialHeating anng ProgramSEER 18 CACSEER 18 CACSEER 18 CACSEER 14.5 CACSEER 14.5 CACPer-Residential-AC_CentralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A103,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A103,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Heating and Cooling Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A103,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SEER 18 CAC"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A103,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A103,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A103,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.39},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A103,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":281},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A103,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":18},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A103,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A103,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A103,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A103,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A103,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G103<=Q$6,Q$6<$G103+$J103),IF(Q$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=R$6,R$6<$G103+$J103),IF(R$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=S$6,S$6<$G103+$J103),IF(S$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=T$6,T$6<$G103+$J103),IF(T$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=U$6,U$6<$G103+$J103),IF(U$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=V$6,V$6<$G103+$J103),IF(V$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=W$6,W$6<$G103+$J103),IF(W$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=X$6,X$6<$G103+$J103),IF(X$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=Y$6,Y$6<$G103+$J103),IF(Y$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=Z$6,Z$6<$G103+$J103),IF(Z$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AA$6,AA$6<$G103+$J103),IF(AA$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AB$6,AB$6<$G103+$J103),IF(AB$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AC$6,AC$6<$G103+$J103),IF(AC$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AD$6,AD$6<$G103+$J103),IF(AD$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AE$6,AE$6<$G103+$J103),IF(AE$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AF$6,AF$6<$G103+$J103),IF(AF$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AG$6,AG$6<$G103+$J103),IF(AG$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AH$6,AH$6<$G103+$J103),IF(AH$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AI$6,AI$6<$G103+$J103),IF(AI$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AJ$6,AJ$6<$G103+$J103),IF(AJ$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AK$6,AK$6<$G103+$J103),IF(AK$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AL$6,AL$6<$G103+$J103),IF(AL$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AM$6,AM$6<$G103+$J103),IF(AM$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AN$6,AN$6<$G103+$J103),IF(AN$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AO$6,AO$6<$G103+$J103),IF(AO$6<=($G103+$J103-$M103),$H103*$L103*$P103,$O103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AP$6,AP$6<$G103+$J103),IF(AP$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AQ$6,AQ$6<$G103+$J103),IF(AQ$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AR$6,AR$6<$G103+$J103),IF(AR$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AS$6,AS$6<$G103+$J103),IF(AS$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AT$6,AT$6<$G103+$J103),IF(AT$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AU$6,AU$6<$G103+$J103),IF(AU$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AV$6,AV$6<$G103+$J103),IF(AV$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AW$6,AW$6<$G103+$J103),IF(AW$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AX$6,AX$6<$G103+$J103),IF(AX$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AY$6,AY$6<$G103+$J103),IF(AY$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AZ$6,AZ$6<$G103+$J103),IF(AZ$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BA$6,BA$6<$G103+$J103),IF(BA$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BB$6,BB$6<$G103+$J103),IF(BB$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BC$6,BC$6<$G103+$J103),IF(BC$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BD$6,BD$6<$G103+$J103),IF(BD$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BE$6,BE$6<$G103+$J103),IF(BE$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BF$6,BF$6<$G103+$J103),IF(BF$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BG$6,BG$6<$G103+$J103),IF(BG$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BH$6,BH$6<$G103+$J103),IF(BH$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BI$6,BI$6<$G103+$J103),IF(BI$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BJ$6,BJ$6<$G103+$J103),IF(BJ$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BK$6,BK$6<$G103+$J103),IF(BK$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BL$6,BL$6<$G103+$J103),IF(BL$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BM$6,BM$6<$G103+$J103),IF(BM$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BN$6,BN$6<$G103+$J103),IF(BN$6<=($G103+$J103-$M103),$I103*$K103*$P103,$N103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BO$6,BO$6<$G103+$J103),IF(BO$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BP$6,BP$6<$G103+$J103),IF(BP$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BQ$6,BQ$6<$G103+$J103),IF(BQ$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BR$6,BR$6<$G103+$J103),IF(BR$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BS$6,BS$6<$G103+$J103),IF(BS$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BT$6,BT$6<$G103+$J103),IF(BT$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BU$6,BU$6<$G103+$J103),IF(BU$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BV$6,BV$6<$G103+$J103),IF(BV$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BW$6,BW$6<$G103+$J103),IF(BW$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BX$6,BX$6<$G103+$J103),IF(BX$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BY$6,BY$6<$G103+$J103),IF(BY$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BZ$6,BZ$6<$G103+$J103),IF(BZ$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CA$6,CA$6<$G103+$J103),IF(CA$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CB$6,CB$6<$G103+$J103),IF(CB$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CC$6,CC$6<$G103+$J103),IF(CC$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CD$6,CD$6<$G103+$J103),IF(CD$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CE$6,CE$6<$G103+$J103),IF(CE$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CF$6,CF$6<$G103+$J103),IF(CF$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CG$6,CG$6<$G103+$J103),IF(CG$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CH$6,CH$6<$G103+$J103),IF(CH$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CI$6,CI$6<$G103+$J103),IF(CI$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CJ$6,CJ$6<$G103+$J103),IF(CJ$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CK$6,CK$6<$G103+$J103),IF(CK$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CL$6,CL$6<$G103+$J103),IF(CL$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CM$6,CM$6<$G103+$J103),IF(CM$6<=($G103+$J103-$M103),$H103*$P103,$O103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CN$6,CN$6<$G103+$J103),IF(CN$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CO$6,CO$6<$G103+$J103),IF(CO$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CP$6,CP$6<$G103+$J103),IF(CP$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CQ$6,CQ$6<$G103+$J103),IF(CQ$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CR$6,CR$6<$G103+$J103),IF(CR$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CS$6,CS$6<$G103+$J103),IF(CS$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CT$6,CT$6<$G103+$J103),IF(CT$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CU$6,CU$6<$G103+$J103),IF(CU$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CV$6,CV$6<$G103+$J103),IF(CV$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CW$6,CW$6<$G103+$J103),IF(CW$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CX$6,CX$6<$G103+$J103),IF(CX$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CY$6,CY$6<$G103+$J103),IF(CY$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CZ$6,CZ$6<$G103+$J103),IF(CZ$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DA$6,DA$6<$G103+$J103),IF(DA$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DB$6,DB$6<$G103+$J103),IF(DB$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DC$6,DC$6<$G103+$J103),IF(DC$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DD$6,DD$6<$G103+$J103),IF(DD$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DE$6,DE$6<$G103+$J103),IF(DE$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DF$6,DF$6<$G103+$J103),IF(DF$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DG$6,DG$6<$G103+$J103),IF(DG$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DH$6,DH$6<$G103+$J103),IF(DH$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DI$6,DI$6<$G103+$J103),IF(DI$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DJ$6,DJ$6<$G103+$J103),IF(DJ$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DK$6,DK$6<$G103+$J103),IF(DK$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DL$6,DL$6<$G103+$J103),IF(DL$6<=($G103+$J103-$M103),$I103*$P103,$N103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CResidentialHeating anng ProgramSEER 18 CACSEER 18 CACSEER 18 CACSEER 14.5 CACSEER 14.5 CACPer-Residential-AC_CentralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A104,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A104,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Heating and Cooling Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A104,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SEER 18 CAC"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A104,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A104,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A104,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.39},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A104,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":281},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A104,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":18},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A104,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A104,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A104,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A104,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A104,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G104<=Q$6,Q$6<$G104+$J104),IF(Q$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=R$6,R$6<$G104+$J104),IF(R$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=S$6,S$6<$G104+$J104),IF(S$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=T$6,T$6<$G104+$J104),IF(T$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=U$6,U$6<$G104+$J104),IF(U$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=V$6,V$6<$G104+$J104),IF(V$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=W$6,W$6<$G104+$J104),IF(W$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=X$6,X$6<$G104+$J104),IF(X$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=Y$6,Y$6<$G104+$J104),IF(Y$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=Z$6,Z$6<$G104+$J104),IF(Z$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AA$6,AA$6<$G104+$J104),IF(AA$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AB$6,AB$6<$G104+$J104),IF(AB$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AC$6,AC$6<$G104+$J104),IF(AC$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AD$6,AD$6<$G104+$J104),IF(AD$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AE$6,AE$6<$G104+$J104),IF(AE$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AF$6,AF$6<$G104+$J104),IF(AF$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AG$6,AG$6<$G104+$J104),IF(AG$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AH$6,AH$6<$G104+$J104),IF(AH$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AI$6,AI$6<$G104+$J104),IF(AI$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AJ$6,AJ$6<$G104+$J104),IF(AJ$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AK$6,AK$6<$G104+$J104),IF(AK$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AL$6,AL$6<$G104+$J104),IF(AL$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AM$6,AM$6<$G104+$J104),IF(AM$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AN$6,AN$6<$G104+$J104),IF(AN$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AO$6,AO$6<$G104+$J104),IF(AO$6<=($G104+$J104-$M104),$H104*$L104*$P104,$O104*$L104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AP$6,AP$6<$G104+$J104),IF(AP$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AQ$6,AQ$6<$G104+$J104),IF(AQ$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AR$6,AR$6<$G104+$J104),IF(AR$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AS$6,AS$6<$G104+$J104),IF(AS$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AT$6,AT$6<$G104+$J104),IF(AT$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AU$6,AU$6<$G104+$J104),IF(AU$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AV$6,AV$6<$G104+$J104),IF(AV$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AW$6,AW$6<$G104+$J104),IF(AW$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AX$6,AX$6<$G104+$J104),IF(AX$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AY$6,AY$6<$G104+$J104),IF(AY$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=AZ$6,AZ$6<$G104+$J104),IF(AZ$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BA$6,BA$6<$G104+$J104),IF(BA$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BB$6,BB$6<$G104+$J104),IF(BB$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BC$6,BC$6<$G104+$J104),IF(BC$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BD$6,BD$6<$G104+$J104),IF(BD$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BE$6,BE$6<$G104+$J104),IF(BE$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BF$6,BF$6<$G104+$J104),IF(BF$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BG$6,BG$6<$G104+$J104),IF(BG$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BH$6,BH$6<$G104+$J104),IF(BH$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BI$6,BI$6<$G104+$J104),IF(BI$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BJ$6,BJ$6<$G104+$J104),IF(BJ$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BK$6,BK$6<$G104+$J104),IF(BK$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BL$6,BL$6<$G104+$J104),IF(BL$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BM$6,BM$6<$G104+$J104),IF(BM$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BN$6,BN$6<$G104+$J104),IF(BN$6<=($G104+$J104-$M104),$I104*$K104*$P104,$N104*$K104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BO$6,BO$6<$G104+$J104),IF(BO$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BP$6,BP$6<$G104+$J104),IF(BP$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BQ$6,BQ$6<$G104+$J104),IF(BQ$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BR$6,BR$6<$G104+$J104),IF(BR$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BS$6,BS$6<$G104+$J104),IF(BS$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BT$6,BT$6<$G104+$J104),IF(BT$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BU$6,BU$6<$G104+$J104),IF(BU$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BV$6,BV$6<$G104+$J104),IF(BV$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BW$6,BW$6<$G104+$J104),IF(BW$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BX$6,BX$6<$G104+$J104),IF(BX$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BY$6,BY$6<$G104+$J104),IF(BY$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=BZ$6,BZ$6<$G104+$J104),IF(BZ$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CA$6,CA$6<$G104+$J104),IF(CA$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CB$6,CB$6<$G104+$J104),IF(CB$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CC$6,CC$6<$G104+$J104),IF(CC$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CD$6,CD$6<$G104+$J104),IF(CD$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CE$6,CE$6<$G104+$J104),IF(CE$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CF$6,CF$6<$G104+$J104),IF(CF$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CG$6,CG$6<$G104+$J104),IF(CG$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CH$6,CH$6<$G104+$J104),IF(CH$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CI$6,CI$6<$G104+$J104),IF(CI$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CJ$6,CJ$6<$G104+$J104),IF(CJ$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CK$6,CK$6<$G104+$J104),IF(CK$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CL$6,CL$6<$G104+$J104),IF(CL$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CM$6,CM$6<$G104+$J104),IF(CM$6<=($G104+$J104-$M104),$H104*$P104,$O104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CN$6,CN$6<$G104+$J104),IF(CN$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CO$6,CO$6<$G104+$J104),IF(CO$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CP$6,CP$6<$G104+$J104),IF(CP$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CQ$6,CQ$6<$G104+$J104),IF(CQ$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CR$6,CR$6<$G104+$J104),IF(CR$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CS$6,CS$6<$G104+$J104),IF(CS$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CT$6,CT$6<$G104+$J104),IF(CT$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CU$6,CU$6<$G104+$J104),IF(CU$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CV$6,CV$6<$G104+$J104),IF(CV$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CW$6,CW$6<$G104+$J104),IF(CW$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CX$6,CX$6<$G104+$J104),IF(CX$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CY$6,CY$6<$G104+$J104),IF(CY$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=CZ$6,CZ$6<$G104+$J104),IF(CZ$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=DA$6,DA$6<$G104+$J104),IF(DA$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=DB$6,DB$6<$G104+$J104),IF(DB$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=DC$6,DC$6<$G104+$J104),IF(DC$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=DD$6,DD$6<$G104+$J104),IF(DD$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=DE$6,DE$6<$G104+$J104),IF(DE$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=DF$6,DF$6<$G104+$J104),IF(DF$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=DG$6,DG$6<$G104+$J104),IF(DG$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=DH$6,DH$6<$G104+$J104),IF(DH$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=DI$6,DI$6<$G104+$J104),IF(DI$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=DJ$6,DJ$6<$G104+$J104),IF(DJ$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=DK$6,DK$6<$G104+$J104),IF(DK$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G104<=DL$6,DL$6<$G104+$J104),IF(DL$6<=($G104+$J104-$M104),$I104*$P104,$N104*$P104),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E104=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-Residential2015 ERIII RetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A105,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A105,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"2015 ERII Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A105,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - PRESCRIPTIVE LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A105,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A105,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A105,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2006},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A105,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":13523896},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A105,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A105,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A105,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A105,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A105,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A105,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G105<=Q$6,Q$6<$G105+$J105),IF(Q$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=R$6,R$6<$G105+$J105),IF(R$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=S$6,S$6<$G105+$J105),IF(S$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=T$6,T$6<$G105+$J105),IF(T$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=U$6,U$6<$G105+$J105),IF(U$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=V$6,V$6<$G105+$J105),IF(V$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=W$6,W$6<$G105+$J105),IF(W$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=X$6,X$6<$G105+$J105),IF(X$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=Y$6,Y$6<$G105+$J105),IF(Y$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=Z$6,Z$6<$G105+$J105),IF(Z$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=AA$6,AA$6<$G105+$J105),IF(AA$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=AB$6,AB$6<$G105+$J105),IF(AB$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=AC$6,AC$6<$G105+$J105),IF(AC$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=AD$6,AD$6<$G105+$J105),IF(AD$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=AE$6,AE$6<$G105+$J105),IF(AE$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=AF$6,AF$6<$G105+$J105),IF(AF$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=AG$6,AG$6<$G105+$J105),IF(AG$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=AH$6,AH$6<$G105+$J105),IF(AH$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=AI$6,AI$6<$G105+$J105),IF(AI$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=AJ$6,AJ$6<$G105+$J105),IF(AJ$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=AK$6,AK$6<$G105+$J105),IF(AK$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=AL$6,AL$6<$G105+$J105),IF(AL$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=AM$6,AM$6<$G105+$J105),IF(AM$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=AN$6,AN$6<$G105+$J105),IF(AN$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=AO$6,AO$6<$G105+$J105),IF(AO$6<=($G105+$J105-$M105),$H105*$L105*$P105,$O105*$L105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=AP$6,AP$6<$G105+$J105),IF(AP$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=AQ$6,AQ$6<$G105+$J105),IF(AQ$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=AR$6,AR$6<$G105+$J105),IF(AR$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=AS$6,AS$6<$G105+$J105),IF(AS$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=AT$6,AT$6<$G105+$J105),IF(AT$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=AU$6,AU$6<$G105+$J105),IF(AU$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=AV$6,AV$6<$G105+$J105),IF(AV$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=AW$6,AW$6<$G105+$J105),IF(AW$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=AX$6,AX$6<$G105+$J105),IF(AX$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=AY$6,AY$6<$G105+$J105),IF(AY$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=AZ$6,AZ$6<$G105+$J105),IF(AZ$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=BA$6,BA$6<$G105+$J105),IF(BA$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=BB$6,BB$6<$G105+$J105),IF(BB$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=BC$6,BC$6<$G105+$J105),IF(BC$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=BD$6,BD$6<$G105+$J105),IF(BD$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=BE$6,BE$6<$G105+$J105),IF(BE$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=BF$6,BF$6<$G105+$J105),IF(BF$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=BG$6,BG$6<$G105+$J105),IF(BG$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=BH$6,BH$6<$G105+$J105),IF(BH$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=BI$6,BI$6<$G105+$J105),IF(BI$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=BJ$6,BJ$6<$G105+$J105),IF(BJ$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=BK$6,BK$6<$G105+$J105),IF(BK$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=BL$6,BL$6<$G105+$J105),IF(BL$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=BM$6,BM$6<$G105+$J105),IF(BM$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=BN$6,BN$6<$G105+$J105),IF(BN$6<=($G105+$J105-$M105),$I105*$K105*$P105,$N105*$K105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=BO$6,BO$6<$G105+$J105),IF(BO$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=BP$6,BP$6<$G105+$J105),IF(BP$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=BQ$6,BQ$6<$G105+$J105),IF(BQ$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=BR$6,BR$6<$G105+$J105),IF(BR$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=BS$6,BS$6<$G105+$J105),IF(BS$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=BT$6,BT$6<$G105+$J105),IF(BT$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=BU$6,BU$6<$G105+$J105),IF(BU$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=BV$6,BV$6<$G105+$J105),IF(BV$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=BW$6,BW$6<$G105+$J105),IF(BW$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=BX$6,BX$6<$G105+$J105),IF(BX$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=BY$6,BY$6<$G105+$J105),IF(BY$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2150.0535905680599},{"$f":"IF(AND($G105<=BZ$6,BZ$6<$G105+$J105),IF(BZ$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=CA$6,CA$6<$G105+$J105),IF(CA$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=CB$6,CB$6<$G105+$J105),IF(CB$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=CC$6,CC$6<$G105+$J105),IF(CC$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=CD$6,CD$6<$G105+$J105),IF(CD$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=CE$6,CE$6<$G105+$J105),IF(CE$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=CF$6,CF$6<$G105+$J105),IF(CF$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=CG$6,CG$6<$G105+$J105),IF(CG$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=CH$6,CH$6<$G105+$J105),IF(CH$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=CI$6,CI$6<$G105+$J105),IF(CI$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=CJ$6,CJ$6<$G105+$J105),IF(CJ$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=CK$6,CK$6<$G105+$J105),IF(CK$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=CL$6,CL$6<$G105+$J105),IF(CL$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=CM$6,CM$6<$G105+$J105),IF(CM$6<=($G105+$J105-$M105),$H105*$P105,$O105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=CN$6,CN$6<$G105+$J105),IF(CN$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=CO$6,CO$6<$G105+$J105),IF(CO$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=CP$6,CP$6<$G105+$J105),IF(CP$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=CQ$6,CQ$6<$G105+$J105),IF(CQ$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=CR$6,CR$6<$G105+$J105),IF(CR$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=CS$6,CS$6<$G105+$J105),IF(CS$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=CT$6,CT$6<$G105+$J105),IF(CT$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=CU$6,CU$6<$G105+$J105),IF(CU$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=CV$6,CV$6<$G105+$J105),IF(CV$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=CW$6,CW$6<$G105+$J105),IF(CW$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=CX$6,CX$6<$G105+$J105),IF(CX$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14495065.380493034},{"$f":"IF(AND($G105<=CY$6,CY$6<$G105+$J105),IF(CY$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=CZ$6,CZ$6<$G105+$J105),IF(CZ$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=DA$6,DA$6<$G105+$J105),IF(DA$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=DB$6,DB$6<$G105+$J105),IF(DB$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=DC$6,DC$6<$G105+$J105),IF(DC$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=DD$6,DD$6<$G105+$J105),IF(DD$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=DE$6,DE$6<$G105+$J105),IF(DE$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=DF$6,DF$6<$G105+$J105),IF(DF$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=DG$6,DG$6<$G105+$J105),IF(DG$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=DH$6,DH$6<$G105+$J105),IF(DH$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=DI$6,DI$6<$G105+$J105),IF(DI$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=DJ$6,DJ$6<$G105+$J105),IF(DJ$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=DK$6,DK$6<$G105+$J105),IF(DK$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G105<=DL$6,DL$6<$G105+$J105),IF(DL$6<=($G105+$J105-$M105),$I105*$P105,$N105*$P105),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E105=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-Residential2015 PSUIIncentiveCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGCustom ProjectNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A106,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A106,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"2015 PSUI Capital Incentive"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A106,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Custom Project"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A106,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A106,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A106,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":185},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A106,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1654892},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A106,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A106,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A106,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A106,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A106,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A106,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G106<=Q$6,Q$6<$G106+$J106),IF(Q$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=R$6,R$6<$G106+$J106),IF(R$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=S$6,S$6<$G106+$J106),IF(S$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=T$6,T$6<$G106+$J106),IF(T$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=U$6,U$6<$G106+$J106),IF(U$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=V$6,V$6<$G106+$J106),IF(V$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=W$6,W$6<$G106+$J106),IF(W$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=X$6,X$6<$G106+$J106),IF(X$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=Y$6,Y$6<$G106+$J106),IF(Y$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=Z$6,Z$6<$G106+$J106),IF(Z$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=AA$6,AA$6<$G106+$J106),IF(AA$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=AB$6,AB$6<$G106+$J106),IF(AB$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=AC$6,AC$6<$G106+$J106),IF(AC$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=AD$6,AD$6<$G106+$J106),IF(AD$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=AE$6,AE$6<$G106+$J106),IF(AE$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=AF$6,AF$6<$G106+$J106),IF(AF$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=AG$6,AG$6<$G106+$J106),IF(AG$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=AH$6,AH$6<$G106+$J106),IF(AH$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=AI$6,AI$6<$G106+$J106),IF(AI$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=AJ$6,AJ$6<$G106+$J106),IF(AJ$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=AK$6,AK$6<$G106+$J106),IF(AK$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AL$6,AL$6<$G106+$J106),IF(AL$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AM$6,AM$6<$G106+$J106),IF(AM$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AN$6,AN$6<$G106+$J106),IF(AN$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AO$6,AO$6<$G106+$J106),IF(AO$6<=($G106+$J106-$M106),$H106*$L106*$P106,$O106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AP$6,AP$6<$G106+$J106),IF(AP$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=AQ$6,AQ$6<$G106+$J106),IF(AQ$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=AR$6,AR$6<$G106+$J106),IF(AR$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=AS$6,AS$6<$G106+$J106),IF(AS$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=AT$6,AT$6<$G106+$J106),IF(AT$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=AU$6,AU$6<$G106+$J106),IF(AU$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=AV$6,AV$6<$G106+$J106),IF(AV$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=AW$6,AW$6<$G106+$J106),IF(AW$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=AX$6,AX$6<$G106+$J106),IF(AX$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=AY$6,AY$6<$G106+$J106),IF(AY$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=AZ$6,AZ$6<$G106+$J106),IF(AZ$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=BA$6,BA$6<$G106+$J106),IF(BA$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=BB$6,BB$6<$G106+$J106),IF(BB$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=BC$6,BC$6<$G106+$J106),IF(BC$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=BD$6,BD$6<$G106+$J106),IF(BD$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=BE$6,BE$6<$G106+$J106),IF(BE$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=BF$6,BF$6<$G106+$J106),IF(BF$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=BG$6,BG$6<$G106+$J106),IF(BG$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=BH$6,BH$6<$G106+$J106),IF(BH$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=BI$6,BI$6<$G106+$J106),IF(BI$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=BJ$6,BJ$6<$G106+$J106),IF(BJ$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BK$6,BK$6<$G106+$J106),IF(BK$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BL$6,BL$6<$G106+$J106),IF(BL$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BM$6,BM$6<$G106+$J106),IF(BM$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BN$6,BN$6<$G106+$J106),IF(BN$6<=($G106+$J106-$M106),$I106*$K106*$P106,$N106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BO$6,BO$6<$G106+$J106),IF(BO$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=BP$6,BP$6<$G106+$J106),IF(BP$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=BQ$6,BQ$6<$G106+$J106),IF(BQ$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=BR$6,BR$6<$G106+$J106),IF(BR$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=BS$6,BS$6<$G106+$J106),IF(BS$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=BT$6,BT$6<$G106+$J106),IF(BT$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=BU$6,BU$6<$G106+$J106),IF(BU$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=BV$6,BV$6<$G106+$J106),IF(BV$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=BW$6,BW$6<$G106+$J106),IF(BW$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=BX$6,BX$6<$G106+$J106),IF(BX$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=BY$6,BY$6<$G106+$J106),IF(BY$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=BZ$6,BZ$6<$G106+$J106),IF(BZ$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=CA$6,CA$6<$G106+$J106),IF(CA$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=CB$6,CB$6<$G106+$J106),IF(CB$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=CC$6,CC$6<$G106+$J106),IF(CC$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=CD$6,CD$6<$G106+$J106),IF(CD$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=CE$6,CE$6<$G106+$J106),IF(CE$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=CF$6,CF$6<$G106+$J106),IF(CF$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=CG$6,CG$6<$G106+$J106),IF(CG$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=CH$6,CH$6<$G106+$J106),IF(CH$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":198.28510182207933},{"$f":"IF(AND($G106<=CI$6,CI$6<$G106+$J106),IF(CI$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CJ$6,CJ$6<$G106+$J106),IF(CJ$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CK$6,CK$6<$G106+$J106),IF(CK$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CL$6,CL$6<$G106+$J106),IF(CL$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CM$6,CM$6<$G106+$J106),IF(CM$6<=($G106+$J106-$M106),$H106*$P106,$O106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CN$6,CN$6<$G106+$J106),IF(CN$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=CO$6,CO$6<$G106+$J106),IF(CO$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=CP$6,CP$6<$G106+$J106),IF(CP$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=CQ$6,CQ$6<$G106+$J106),IF(CQ$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=CR$6,CR$6<$G106+$J106),IF(CR$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=CS$6,CS$6<$G106+$J106),IF(CS$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=CT$6,CT$6<$G106+$J106),IF(CT$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=CU$6,CU$6<$G106+$J106),IF(CU$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=CV$6,CV$6<$G106+$J106),IF(CV$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=CW$6,CW$6<$G106+$J106),IF(CW$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=CX$6,CX$6<$G106+$J106),IF(CX$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=CY$6,CY$6<$G106+$J106),IF(CY$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=CZ$6,CZ$6<$G106+$J106),IF(CZ$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=DA$6,DA$6<$G106+$J106),IF(DA$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=DB$6,DB$6<$G106+$J106),IF(DB$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=DC$6,DC$6<$G106+$J106),IF(DC$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=DD$6,DD$6<$G106+$J106),IF(DD$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=DE$6,DE$6<$G106+$J106),IF(DE$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=DF$6,DF$6<$G106+$J106),IF(DF$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=DG$6,DG$6<$G106+$J106),IF(DG$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1773732.0471597},{"$f":"IF(AND($G106<=DH$6,DH$6<$G106+$J106),IF(DH$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DI$6,DI$6<$G106+$J106),IF(DI$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DJ$6,DJ$6<$G106+$J106),IF(DJ$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DK$6,DK$6<$G106+$J106),IF(DK$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DL$6,DL$6<$G106+$J106),IF(DL$6<=($G106+$J106-$M106),$I106*$P106,$N106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CResidentialCoupon Proon Program2016 Coupons2016 CouponsARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A107,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A107,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupon Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A107,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - COUPONS"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A107,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A107,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A107,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":454},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A107,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6996736},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A107,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A107,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A107,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A107,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A107,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A107,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G107<=Q$6,Q$6<$G107+$J107),IF(Q$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=R$6,R$6<$G107+$J107),IF(R$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":486.60235798499463},{"$f":"IF(AND($G107<=S$6,S$6<$G107+$J107),IF(S$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":486.60235798499463},{"$f":"IF(AND($G107<=T$6,T$6<$G107+$J107),IF(T$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":486.60235798499463},{"$f":"IF(AND($G107<=U$6,U$6<$G107+$J107),IF(U$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":486.60235798499463},{"$f":"IF(AND($G107<=V$6,V$6<$G107+$J107),IF(V$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":486.60235798499463},{"$f":"IF(AND($G107<=W$6,W$6<$G107+$J107),IF(W$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":486.60235798499463},{"$f":"IF(AND($G107<=X$6,X$6<$G107+$J107),IF(X$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":486.60235798499463},{"$f":"IF(AND($G107<=Y$6,Y$6<$G107+$J107),IF(Y$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=Z$6,Z$6<$G107+$J107),IF(Z$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=AA$6,AA$6<$G107+$J107),IF(AA$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=AB$6,AB$6<$G107+$J107),IF(AB$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=AC$6,AC$6<$G107+$J107),IF(AC$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=AD$6,AD$6<$G107+$J107),IF(AD$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=AE$6,AE$6<$G107+$J107),IF(AE$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=AF$6,AF$6<$G107+$J107),IF(AF$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=AG$6,AG$6<$G107+$J107),IF(AG$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=AH$6,AH$6<$G107+$J107),IF(AH$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=AI$6,AI$6<$G107+$J107),IF(AI$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=AJ$6,AJ$6<$G107+$J107),IF(AJ$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=AK$6,AK$6<$G107+$J107),IF(AK$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=AL$6,AL$6<$G107+$J107),IF(AL$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=AM$6,AM$6<$G107+$J107),IF(AM$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=AN$6,AN$6<$G107+$J107),IF(AN$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=AO$6,AO$6<$G107+$J107),IF(AO$6<=($G107+$J107-$M107),$H107*$L107*$P107,$O107*$L107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=AP$6,AP$6<$G107+$J107),IF(AP$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=AQ$6,AQ$6<$G107+$J107),IF(AQ$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7499181.1361200428},{"$f":"IF(AND($G107<=AR$6,AR$6<$G107+$J107),IF(AR$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7499181.1361200428},{"$f":"IF(AND($G107<=AS$6,AS$6<$G107+$J107),IF(AS$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7499181.1361200428},{"$f":"IF(AND($G107<=AT$6,AT$6<$G107+$J107),IF(AT$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7499181.1361200428},{"$f":"IF(AND($G107<=AU$6,AU$6<$G107+$J107),IF(AU$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7499181.1361200428},{"$f":"IF(AND($G107<=AV$6,AV$6<$G107+$J107),IF(AV$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7499181.1361200428},{"$f":"IF(AND($G107<=AW$6,AW$6<$G107+$J107),IF(AW$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7499181.1361200428},{"$f":"IF(AND($G107<=AX$6,AX$6<$G107+$J107),IF(AX$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=AY$6,AY$6<$G107+$J107),IF(AY$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=AZ$6,AZ$6<$G107+$J107),IF(AZ$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=BA$6,BA$6<$G107+$J107),IF(BA$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=BB$6,BB$6<$G107+$J107),IF(BB$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=BC$6,BC$6<$G107+$J107),IF(BC$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=BD$6,BD$6<$G107+$J107),IF(BD$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=BE$6,BE$6<$G107+$J107),IF(BE$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=BF$6,BF$6<$G107+$J107),IF(BF$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=BG$6,BG$6<$G107+$J107),IF(BG$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=BH$6,BH$6<$G107+$J107),IF(BH$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=BI$6,BI$6<$G107+$J107),IF(BI$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=BJ$6,BJ$6<$G107+$J107),IF(BJ$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=BK$6,BK$6<$G107+$J107),IF(BK$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=BL$6,BL$6<$G107+$J107),IF(BL$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=BM$6,BM$6<$G107+$J107),IF(BM$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=BN$6,BN$6<$G107+$J107),IF(BN$6<=($G107+$J107-$M107),$I107*$K107*$P107,$N107*$K107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=BO$6,BO$6<$G107+$J107),IF(BO$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=BP$6,BP$6<$G107+$J107),IF(BP$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":486.60235798499463},{"$f":"IF(AND($G107<=BQ$6,BQ$6<$G107+$J107),IF(BQ$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":486.60235798499463},{"$f":"IF(AND($G107<=BR$6,BR$6<$G107+$J107),IF(BR$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":486.60235798499463},{"$f":"IF(AND($G107<=BS$6,BS$6<$G107+$J107),IF(BS$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":486.60235798499463},{"$f":"IF(AND($G107<=BT$6,BT$6<$G107+$J107),IF(BT$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":486.60235798499463},{"$f":"IF(AND($G107<=BU$6,BU$6<$G107+$J107),IF(BU$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":486.60235798499463},{"$f":"IF(AND($G107<=BV$6,BV$6<$G107+$J107),IF(BV$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":486.60235798499463},{"$f":"IF(AND($G107<=BW$6,BW$6<$G107+$J107),IF(BW$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=BX$6,BX$6<$G107+$J107),IF(BX$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=BY$6,BY$6<$G107+$J107),IF(BY$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=BZ$6,BZ$6<$G107+$J107),IF(BZ$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=CA$6,CA$6<$G107+$J107),IF(CA$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=CB$6,CB$6<$G107+$J107),IF(CB$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=CC$6,CC$6<$G107+$J107),IF(CC$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=CD$6,CD$6<$G107+$J107),IF(CD$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=CE$6,CE$6<$G107+$J107),IF(CE$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=CF$6,CF$6<$G107+$J107),IF(CF$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=CG$6,CG$6<$G107+$J107),IF(CG$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=CH$6,CH$6<$G107+$J107),IF(CH$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=CI$6,CI$6<$G107+$J107),IF(CI$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=CJ$6,CJ$6<$G107+$J107),IF(CJ$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=CK$6,CK$6<$G107+$J107),IF(CK$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=CL$6,CL$6<$G107+$J107),IF(CL$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=CM$6,CM$6<$G107+$J107),IF(CM$6<=($G107+$J107-$M107),$H107*$P107,$O107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=CN$6,CN$6<$G107+$J107),IF(CN$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=CO$6,CO$6<$G107+$J107),IF(CO$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7499181.1361200428},{"$f":"IF(AND($G107<=CP$6,CP$6<$G107+$J107),IF(CP$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7499181.1361200428},{"$f":"IF(AND($G107<=CQ$6,CQ$6<$G107+$J107),IF(CQ$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7499181.1361200428},{"$f":"IF(AND($G107<=CR$6,CR$6<$G107+$J107),IF(CR$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7499181.1361200428},{"$f":"IF(AND($G107<=CS$6,CS$6<$G107+$J107),IF(CS$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7499181.1361200428},{"$f":"IF(AND($G107<=CT$6,CT$6<$G107+$J107),IF(CT$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7499181.1361200428},{"$f":"IF(AND($G107<=CU$6,CU$6<$G107+$J107),IF(CU$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7499181.1361200428},{"$f":"IF(AND($G107<=CV$6,CV$6<$G107+$J107),IF(CV$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=CW$6,CW$6<$G107+$J107),IF(CW$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=CX$6,CX$6<$G107+$J107),IF(CX$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=CY$6,CY$6<$G107+$J107),IF(CY$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=CZ$6,CZ$6<$G107+$J107),IF(CZ$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=DA$6,DA$6<$G107+$J107),IF(DA$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=DB$6,DB$6<$G107+$J107),IF(DB$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=DC$6,DC$6<$G107+$J107),IF(DC$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=DD$6,DD$6<$G107+$J107),IF(DD$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=DE$6,DE$6<$G107+$J107),IF(DE$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=DF$6,DF$6<$G107+$J107),IF(DF$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=DG$6,DG$6<$G107+$J107),IF(DG$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=DH$6,DH$6<$G107+$J107),IF(DH$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=DI$6,DI$6<$G107+$J107),IF(DI$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=DJ$6,DJ$6<$G107+$J107),IF(DJ$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=DK$6,DK$6<$G107+$J107),IF(DK$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G107<=DL$6,DL$6<$G107+$J107),IF(DL$6<=($G107+$J107-$M107),$I107*$P107,$N107*$P107),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E107=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CResidentialCoupon Proon Program2017 Coupons2017 CouponsARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A108,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A108,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupon Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A108,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - COUPONS"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A108,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A108,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A108,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":394},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A108,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":5638884},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A108,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A108,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A108,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A108,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A108,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A108,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G108<=Q$6,Q$6<$G108+$J108),IF(Q$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=R$6,R$6<$G108+$J108),IF(R$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=S$6,S$6<$G108+$J108),IF(S$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":422.2936763129689},{"$f":"IF(AND($G108<=T$6,T$6<$G108+$J108),IF(T$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":422.2936763129689},{"$f":"IF(AND($G108<=U$6,U$6<$G108+$J108),IF(U$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":422.2936763129689},{"$f":"IF(AND($G108<=V$6,V$6<$G108+$J108),IF(V$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":422.2936763129689},{"$f":"IF(AND($G108<=W$6,W$6<$G108+$J108),IF(W$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":422.2936763129689},{"$f":"IF(AND($G108<=X$6,X$6<$G108+$J108),IF(X$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":422.2936763129689},{"$f":"IF(AND($G108<=Y$6,Y$6<$G108+$J108),IF(Y$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":422.2936763129689},{"$f":"IF(AND($G108<=Z$6,Z$6<$G108+$J108),IF(Z$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=AA$6,AA$6<$G108+$J108),IF(AA$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=AB$6,AB$6<$G108+$J108),IF(AB$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=AC$6,AC$6<$G108+$J108),IF(AC$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=AD$6,AD$6<$G108+$J108),IF(AD$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=AE$6,AE$6<$G108+$J108),IF(AE$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=AF$6,AF$6<$G108+$J108),IF(AF$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=AG$6,AG$6<$G108+$J108),IF(AG$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=AH$6,AH$6<$G108+$J108),IF(AH$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=AI$6,AI$6<$G108+$J108),IF(AI$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=AJ$6,AJ$6<$G108+$J108),IF(AJ$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=AK$6,AK$6<$G108+$J108),IF(AK$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=AL$6,AL$6<$G108+$J108),IF(AL$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=AM$6,AM$6<$G108+$J108),IF(AM$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=AN$6,AN$6<$G108+$J108),IF(AN$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=AO$6,AO$6<$G108+$J108),IF(AO$6<=($G108+$J108-$M108),$H108*$L108*$P108,$O108*$L108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=AP$6,AP$6<$G108+$J108),IF(AP$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=AQ$6,AQ$6<$G108+$J108),IF(AQ$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=AR$6,AR$6<$G108+$J108),IF(AR$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6043819.9356913185},{"$f":"IF(AND($G108<=AS$6,AS$6<$G108+$J108),IF(AS$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6043819.9356913185},{"$f":"IF(AND($G108<=AT$6,AT$6<$G108+$J108),IF(AT$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6043819.9356913185},{"$f":"IF(AND($G108<=AU$6,AU$6<$G108+$J108),IF(AU$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6043819.9356913185},{"$f":"IF(AND($G108<=AV$6,AV$6<$G108+$J108),IF(AV$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6043819.9356913185},{"$f":"IF(AND($G108<=AW$6,AW$6<$G108+$J108),IF(AW$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6043819.9356913185},{"$f":"IF(AND($G108<=AX$6,AX$6<$G108+$J108),IF(AX$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6043819.9356913185},{"$f":"IF(AND($G108<=AY$6,AY$6<$G108+$J108),IF(AY$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=AZ$6,AZ$6<$G108+$J108),IF(AZ$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=BA$6,BA$6<$G108+$J108),IF(BA$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=BB$6,BB$6<$G108+$J108),IF(BB$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=BC$6,BC$6<$G108+$J108),IF(BC$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=BD$6,BD$6<$G108+$J108),IF(BD$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=BE$6,BE$6<$G108+$J108),IF(BE$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=BF$6,BF$6<$G108+$J108),IF(BF$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=BG$6,BG$6<$G108+$J108),IF(BG$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=BH$6,BH$6<$G108+$J108),IF(BH$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=BI$6,BI$6<$G108+$J108),IF(BI$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=BJ$6,BJ$6<$G108+$J108),IF(BJ$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=BK$6,BK$6<$G108+$J108),IF(BK$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=BL$6,BL$6<$G108+$J108),IF(BL$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=BM$6,BM$6<$G108+$J108),IF(BM$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=BN$6,BN$6<$G108+$J108),IF(BN$6<=($G108+$J108-$M108),$I108*$K108*$P108,$N108*$K108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=BO$6,BO$6<$G108+$J108),IF(BO$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=BP$6,BP$6<$G108+$J108),IF(BP$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=BQ$6,BQ$6<$G108+$J108),IF(BQ$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":422.2936763129689},{"$f":"IF(AND($G108<=BR$6,BR$6<$G108+$J108),IF(BR$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":422.2936763129689},{"$f":"IF(AND($G108<=BS$6,BS$6<$G108+$J108),IF(BS$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":422.2936763129689},{"$f":"IF(AND($G108<=BT$6,BT$6<$G108+$J108),IF(BT$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":422.2936763129689},{"$f":"IF(AND($G108<=BU$6,BU$6<$G108+$J108),IF(BU$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":422.2936763129689},{"$f":"IF(AND($G108<=BV$6,BV$6<$G108+$J108),IF(BV$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":422.2936763129689},{"$f":"IF(AND($G108<=BW$6,BW$6<$G108+$J108),IF(BW$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":422.2936763129689},{"$f":"IF(AND($G108<=BX$6,BX$6<$G108+$J108),IF(BX$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=BY$6,BY$6<$G108+$J108),IF(BY$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=BZ$6,BZ$6<$G108+$J108),IF(BZ$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=CA$6,CA$6<$G108+$J108),IF(CA$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=CB$6,CB$6<$G108+$J108),IF(CB$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=CC$6,CC$6<$G108+$J108),IF(CC$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=CD$6,CD$6<$G108+$J108),IF(CD$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=CE$6,CE$6<$G108+$J108),IF(CE$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=CF$6,CF$6<$G108+$J108),IF(CF$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=CG$6,CG$6<$G108+$J108),IF(CG$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=CH$6,CH$6<$G108+$J108),IF(CH$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=CI$6,CI$6<$G108+$J108),IF(CI$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=CJ$6,CJ$6<$G108+$J108),IF(CJ$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=CK$6,CK$6<$G108+$J108),IF(CK$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=CL$6,CL$6<$G108+$J108),IF(CL$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=CM$6,CM$6<$G108+$J108),IF(CM$6<=($G108+$J108-$M108),$H108*$P108,$O108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=CN$6,CN$6<$G108+$J108),IF(CN$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=CO$6,CO$6<$G108+$J108),IF(CO$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=CP$6,CP$6<$G108+$J108),IF(CP$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6043819.9356913185},{"$f":"IF(AND($G108<=CQ$6,CQ$6<$G108+$J108),IF(CQ$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6043819.9356913185},{"$f":"IF(AND($G108<=CR$6,CR$6<$G108+$J108),IF(CR$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6043819.9356913185},{"$f":"IF(AND($G108<=CS$6,CS$6<$G108+$J108),IF(CS$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6043819.9356913185},{"$f":"IF(AND($G108<=CT$6,CT$6<$G108+$J108),IF(CT$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6043819.9356913185},{"$f":"IF(AND($G108<=CU$6,CU$6<$G108+$J108),IF(CU$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6043819.9356913185},{"$f":"IF(AND($G108<=CV$6,CV$6<$G108+$J108),IF(CV$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6043819.9356913185},{"$f":"IF(AND($G108<=CW$6,CW$6<$G108+$J108),IF(CW$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=CX$6,CX$6<$G108+$J108),IF(CX$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=CY$6,CY$6<$G108+$J108),IF(CY$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=CZ$6,CZ$6<$G108+$J108),IF(CZ$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=DA$6,DA$6<$G108+$J108),IF(DA$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=DB$6,DB$6<$G108+$J108),IF(DB$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=DC$6,DC$6<$G108+$J108),IF(DC$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=DD$6,DD$6<$G108+$J108),IF(DD$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=DE$6,DE$6<$G108+$J108),IF(DE$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=DF$6,DF$6<$G108+$J108),IF(DF$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=DG$6,DG$6<$G108+$J108),IF(DG$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=DH$6,DH$6<$G108+$J108),IF(DH$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=DI$6,DI$6<$G108+$J108),IF(DI$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=DJ$6,DJ$6<$G108+$J108),IF(DJ$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=DK$6,DK$6<$G108+$J108),IF(DK$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G108<=DL$6,DL$6<$G108+$J108),IF(DL$6<=($G108+$J108-$M108),$I108*$P108,$N108*$P108),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E108=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CResidentialInstant Dint ProgramCOUPONSCOUPONSARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A109,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A109,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Instant Discount Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A109,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - COUPONS"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A109,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A109,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A109,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":331},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A109,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4780890},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A109,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A109,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A109,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A109,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A109,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A109,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G109<=Q$6,Q$6<$G109+$J109),IF(Q$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=R$6,R$6<$G109+$J109),IF(R$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=S$6,S$6<$G109+$J109),IF(S$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G109<=T$6,T$6<$G109+$J109),IF(T$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G109<=U$6,U$6<$G109+$J109),IF(U$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G109<=V$6,V$6<$G109+$J109),IF(V$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G109<=W$6,W$6<$G109+$J109),IF(W$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G109<=X$6,X$6<$G109+$J109),IF(X$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G109<=Y$6,Y$6<$G109+$J109),IF(Y$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G109<=Z$6,Z$6<$G109+$J109),IF(Z$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=AA$6,AA$6<$G109+$J109),IF(AA$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=AB$6,AB$6<$G109+$J109),IF(AB$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=AC$6,AC$6<$G109+$J109),IF(AC$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=AD$6,AD$6<$G109+$J109),IF(AD$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=AE$6,AE$6<$G109+$J109),IF(AE$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=AF$6,AF$6<$G109+$J109),IF(AF$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=AG$6,AG$6<$G109+$J109),IF(AG$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=AH$6,AH$6<$G109+$J109),IF(AH$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=AI$6,AI$6<$G109+$J109),IF(AI$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=AJ$6,AJ$6<$G109+$J109),IF(AJ$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=AK$6,AK$6<$G109+$J109),IF(AK$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=AL$6,AL$6<$G109+$J109),IF(AL$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=AM$6,AM$6<$G109+$J109),IF(AM$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=AN$6,AN$6<$G109+$J109),IF(AN$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=AO$6,AO$6<$G109+$J109),IF(AO$6<=($G109+$J109-$M109),$H109*$L109*$P109,$O109*$L109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=AP$6,AP$6<$G109+$J109),IF(AP$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=AQ$6,AQ$6<$G109+$J109),IF(AQ$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=AR$6,AR$6<$G109+$J109),IF(AR$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G109<=AS$6,AS$6<$G109+$J109),IF(AS$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G109<=AT$6,AT$6<$G109+$J109),IF(AT$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G109<=AU$6,AU$6<$G109+$J109),IF(AU$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G109<=AV$6,AV$6<$G109+$J109),IF(AV$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G109<=AW$6,AW$6<$G109+$J109),IF(AW$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G109<=AX$6,AX$6<$G109+$J109),IF(AX$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G109<=AY$6,AY$6<$G109+$J109),IF(AY$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=AZ$6,AZ$6<$G109+$J109),IF(AZ$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=BA$6,BA$6<$G109+$J109),IF(BA$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=BB$6,BB$6<$G109+$J109),IF(BB$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=BC$6,BC$6<$G109+$J109),IF(BC$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=BD$6,BD$6<$G109+$J109),IF(BD$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=BE$6,BE$6<$G109+$J109),IF(BE$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=BF$6,BF$6<$G109+$J109),IF(BF$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=BG$6,BG$6<$G109+$J109),IF(BG$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=BH$6,BH$6<$G109+$J109),IF(BH$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=BI$6,BI$6<$G109+$J109),IF(BI$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=BJ$6,BJ$6<$G109+$J109),IF(BJ$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=BK$6,BK$6<$G109+$J109),IF(BK$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=BL$6,BL$6<$G109+$J109),IF(BL$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=BM$6,BM$6<$G109+$J109),IF(BM$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=BN$6,BN$6<$G109+$J109),IF(BN$6<=($G109+$J109-$M109),$I109*$K109*$P109,$N109*$K109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=BO$6,BO$6<$G109+$J109),IF(BO$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=BP$6,BP$6<$G109+$J109),IF(BP$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=BQ$6,BQ$6<$G109+$J109),IF(BQ$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G109<=BR$6,BR$6<$G109+$J109),IF(BR$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G109<=BS$6,BS$6<$G109+$J109),IF(BS$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G109<=BT$6,BT$6<$G109+$J109),IF(BT$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G109<=BU$6,BU$6<$G109+$J109),IF(BU$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G109<=BV$6,BV$6<$G109+$J109),IF(BV$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G109<=BW$6,BW$6<$G109+$J109),IF(BW$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G109<=BX$6,BX$6<$G109+$J109),IF(BX$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=BY$6,BY$6<$G109+$J109),IF(BY$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=BZ$6,BZ$6<$G109+$J109),IF(BZ$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=CA$6,CA$6<$G109+$J109),IF(CA$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=CB$6,CB$6<$G109+$J109),IF(CB$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=CC$6,CC$6<$G109+$J109),IF(CC$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=CD$6,CD$6<$G109+$J109),IF(CD$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=CE$6,CE$6<$G109+$J109),IF(CE$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=CF$6,CF$6<$G109+$J109),IF(CF$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=CG$6,CG$6<$G109+$J109),IF(CG$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=CH$6,CH$6<$G109+$J109),IF(CH$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=CI$6,CI$6<$G109+$J109),IF(CI$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=CJ$6,CJ$6<$G109+$J109),IF(CJ$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=CK$6,CK$6<$G109+$J109),IF(CK$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=CL$6,CL$6<$G109+$J109),IF(CL$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=CM$6,CM$6<$G109+$J109),IF(CM$6<=($G109+$J109-$M109),$H109*$P109,$O109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=CN$6,CN$6<$G109+$J109),IF(CN$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=CO$6,CO$6<$G109+$J109),IF(CO$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=CP$6,CP$6<$G109+$J109),IF(CP$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G109<=CQ$6,CQ$6<$G109+$J109),IF(CQ$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G109<=CR$6,CR$6<$G109+$J109),IF(CR$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G109<=CS$6,CS$6<$G109+$J109),IF(CS$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G109<=CT$6,CT$6<$G109+$J109),IF(CT$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G109<=CU$6,CU$6<$G109+$J109),IF(CU$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G109<=CV$6,CV$6<$G109+$J109),IF(CV$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G109<=CW$6,CW$6<$G109+$J109),IF(CW$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=CX$6,CX$6<$G109+$J109),IF(CX$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=CY$6,CY$6<$G109+$J109),IF(CY$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=CZ$6,CZ$6<$G109+$J109),IF(CZ$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=DA$6,DA$6<$G109+$J109),IF(DA$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=DB$6,DB$6<$G109+$J109),IF(DB$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=DC$6,DC$6<$G109+$J109),IF(DC$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=DD$6,DD$6<$G109+$J109),IF(DD$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=DE$6,DE$6<$G109+$J109),IF(DE$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=DF$6,DF$6<$G109+$J109),IF(DF$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=DG$6,DG$6<$G109+$J109),IF(DG$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=DH$6,DH$6<$G109+$J109),IF(DH$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=DI$6,DI$6<$G109+$J109),IF(DI$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=DJ$6,DJ$6<$G109+$J109),IF(DJ$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=DK$6,DK$6<$G109+$J109),IF(DK$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G109<=DL$6,DL$6<$G109+$J109),IF(DL$6<=($G109+$J109-$M109),$I109*$P109,$N109*$P109),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E109=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGChrysler Chiller ProjectNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A110,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A110,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Process and Systems Upgrades Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A110,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Chrysler Chiller Project"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A110,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A110,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A110,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1092.5999999999999},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A110,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":5008155.5999999996},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A110,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A110,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A110,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A110,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A110,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A110,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G110<=Q$6,Q$6<$G110+$J110),IF(Q$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G110<=R$6,R$6<$G110+$J110),IF(R$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G110<=S$6,S$6<$G110+$J110),IF(S$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=T$6,T$6<$G110+$J110),IF(T$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=U$6,U$6<$G110+$J110),IF(U$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=V$6,V$6<$G110+$J110),IF(V$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=W$6,W$6<$G110+$J110),IF(W$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=X$6,X$6<$G110+$J110),IF(X$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=Y$6,Y$6<$G110+$J110),IF(Y$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=Z$6,Z$6<$G110+$J110),IF(Z$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=AA$6,AA$6<$G110+$J110),IF(AA$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=AB$6,AB$6<$G110+$J110),IF(AB$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=AC$6,AC$6<$G110+$J110),IF(AC$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=AD$6,AD$6<$G110+$J110),IF(AD$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=AE$6,AE$6<$G110+$J110),IF(AE$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=AF$6,AF$6<$G110+$J110),IF(AF$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=AG$6,AG$6<$G110+$J110),IF(AG$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=AH$6,AH$6<$G110+$J110),IF(AH$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=AI$6,AI$6<$G110+$J110),IF(AI$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=AJ$6,AJ$6<$G110+$J110),IF(AJ$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=AK$6,AK$6<$G110+$J110),IF(AK$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=AL$6,AL$6<$G110+$J110),IF(AL$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=AM$6,AM$6<$G110+$J110),IF(AM$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G110<=AN$6,AN$6<$G110+$J110),IF(AN$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G110<=AO$6,AO$6<$G110+$J110),IF(AO$6<=($G110+$J110-$M110),$H110*$L110*$P110,$O110*$L110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G110<=AP$6,AP$6<$G110+$J110),IF(AP$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G110<=AQ$6,AQ$6<$G110+$J110),IF(AQ$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G110<=AR$6,AR$6<$G110+$J110),IF(AR$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=AS$6,AS$6<$G110+$J110),IF(AS$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=AT$6,AT$6<$G110+$J110),IF(AT$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=AU$6,AU$6<$G110+$J110),IF(AU$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=AV$6,AV$6<$G110+$J110),IF(AV$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=AW$6,AW$6<$G110+$J110),IF(AW$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=AX$6,AX$6<$G110+$J110),IF(AX$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=AY$6,AY$6<$G110+$J110),IF(AY$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=AZ$6,AZ$6<$G110+$J110),IF(AZ$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=BA$6,BA$6<$G110+$J110),IF(BA$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=BB$6,BB$6<$G110+$J110),IF(BB$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=BC$6,BC$6<$G110+$J110),IF(BC$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=BD$6,BD$6<$G110+$J110),IF(BD$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=BE$6,BE$6<$G110+$J110),IF(BE$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=BF$6,BF$6<$G110+$J110),IF(BF$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=BG$6,BG$6<$G110+$J110),IF(BG$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=BH$6,BH$6<$G110+$J110),IF(BH$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=BI$6,BI$6<$G110+$J110),IF(BI$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=BJ$6,BJ$6<$G110+$J110),IF(BJ$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=BK$6,BK$6<$G110+$J110),IF(BK$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=BL$6,BL$6<$G110+$J110),IF(BL$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G110<=BM$6,BM$6<$G110+$J110),IF(BM$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G110<=BN$6,BN$6<$G110+$J110),IF(BN$6<=($G110+$J110-$M110),$I110*$K110*$P110,$N110*$K110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G110<=BO$6,BO$6<$G110+$J110),IF(BO$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G110<=BP$6,BP$6<$G110+$J110),IF(BP$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G110<=BQ$6,BQ$6<$G110+$J110),IF(BQ$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=BR$6,BR$6<$G110+$J110),IF(BR$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=BS$6,BS$6<$G110+$J110),IF(BS$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=BT$6,BT$6<$G110+$J110),IF(BT$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=BU$6,BU$6<$G110+$J110),IF(BU$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=BV$6,BV$6<$G110+$J110),IF(BV$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=BW$6,BW$6<$G110+$J110),IF(BW$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=BX$6,BX$6<$G110+$J110),IF(BX$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=BY$6,BY$6<$G110+$J110),IF(BY$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=BZ$6,BZ$6<$G110+$J110),IF(BZ$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=CA$6,CA$6<$G110+$J110),IF(CA$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=CB$6,CB$6<$G110+$J110),IF(CB$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=CC$6,CC$6<$G110+$J110),IF(CC$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=CD$6,CD$6<$G110+$J110),IF(CD$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=CE$6,CE$6<$G110+$J110),IF(CE$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=CF$6,CF$6<$G110+$J110),IF(CF$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=CG$6,CG$6<$G110+$J110),IF(CG$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=CH$6,CH$6<$G110+$J110),IF(CH$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=CI$6,CI$6<$G110+$J110),IF(CI$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=CJ$6,CJ$6<$G110+$J110),IF(CJ$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1171.0610932475884},{"$f":"IF(AND($G110<=CK$6,CK$6<$G110+$J110),IF(CK$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G110<=CL$6,CL$6<$G110+$J110),IF(CL$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G110<=CM$6,CM$6<$G110+$J110),IF(CM$6<=($G110+$J110-$M110),$H110*$P110,$O110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G110<=CN$6,CN$6<$G110+$J110),IF(CN$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G110<=CO$6,CO$6<$G110+$J110),IF(CO$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G110<=CP$6,CP$6<$G110+$J110),IF(CP$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=CQ$6,CQ$6<$G110+$J110),IF(CQ$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=CR$6,CR$6<$G110+$J110),IF(CR$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=CS$6,CS$6<$G110+$J110),IF(CS$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=CT$6,CT$6<$G110+$J110),IF(CT$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=CU$6,CU$6<$G110+$J110),IF(CU$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=CV$6,CV$6<$G110+$J110),IF(CV$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=CW$6,CW$6<$G110+$J110),IF(CW$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=CX$6,CX$6<$G110+$J110),IF(CX$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=CY$6,CY$6<$G110+$J110),IF(CY$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=CZ$6,CZ$6<$G110+$J110),IF(CZ$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=DA$6,DA$6<$G110+$J110),IF(DA$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=DB$6,DB$6<$G110+$J110),IF(DB$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=DC$6,DC$6<$G110+$J110),IF(DC$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=DD$6,DD$6<$G110+$J110),IF(DD$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=DE$6,DE$6<$G110+$J110),IF(DE$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=DF$6,DF$6<$G110+$J110),IF(DF$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=DG$6,DG$6<$G110+$J110),IF(DG$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=DH$6,DH$6<$G110+$J110),IF(DH$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=DI$6,DI$6<$G110+$J110),IF(DI$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5367798.0707395496},{"$f":"IF(AND($G110<=DJ$6,DJ$6<$G110+$J110),IF(DJ$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G110<=DK$6,DK$6<$G110+$J110),IF(DK$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G110<=DL$6,DL$6<$G110+$J110),IF(DL$6<=($G110+$J110-$M110),$I110*$P110,$N110*$P110),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E110=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CResidentialASHP - Ducless PilotAir Source Heat Pumpat Pump 2016 ProgramAir Source Heat PumpHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A111,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A111,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ASHP - Ductless Pilot"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A111,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Air Source Heat Pump"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A111,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A111,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A111,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":32},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A111,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":157963},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A111,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":19},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A111,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A111,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A111,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A111,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A111,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G111<=Q$6,Q$6<$G111+$J111),IF(Q$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=R$6,R$6<$G111+$J111),IF(R$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=S$6,S$6<$G111+$J111),IF(S$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=T$6,T$6<$G111+$J111),IF(T$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=U$6,U$6<$G111+$J111),IF(U$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=V$6,V$6<$G111+$J111),IF(V$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=W$6,W$6<$G111+$J111),IF(W$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=X$6,X$6<$G111+$J111),IF(X$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=Y$6,Y$6<$G111+$J111),IF(Y$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=Z$6,Z$6<$G111+$J111),IF(Z$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=AA$6,AA$6<$G111+$J111),IF(AA$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=AB$6,AB$6<$G111+$J111),IF(AB$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=AC$6,AC$6<$G111+$J111),IF(AC$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=AD$6,AD$6<$G111+$J111),IF(AD$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=AE$6,AE$6<$G111+$J111),IF(AE$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=AF$6,AF$6<$G111+$J111),IF(AF$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=AG$6,AG$6<$G111+$J111),IF(AG$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=AH$6,AH$6<$G111+$J111),IF(AH$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=AI$6,AI$6<$G111+$J111),IF(AI$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=AJ$6,AJ$6<$G111+$J111),IF(AJ$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=AK$6,AK$6<$G111+$J111),IF(AK$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=AL$6,AL$6<$G111+$J111),IF(AL$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=AM$6,AM$6<$G111+$J111),IF(AM$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=AN$6,AN$6<$G111+$J111),IF(AN$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=AO$6,AO$6<$G111+$J111),IF(AO$6<=($G111+$J111-$M111),$H111*$L111*$P111,$O111*$L111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=AP$6,AP$6<$G111+$J111),IF(AP$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=AQ$6,AQ$6<$G111+$J111),IF(AQ$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=AR$6,AR$6<$G111+$J111),IF(AR$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=AS$6,AS$6<$G111+$J111),IF(AS$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=AT$6,AT$6<$G111+$J111),IF(AT$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=AU$6,AU$6<$G111+$J111),IF(AU$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=AV$6,AV$6<$G111+$J111),IF(AV$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=AW$6,AW$6<$G111+$J111),IF(AW$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=AX$6,AX$6<$G111+$J111),IF(AX$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=AY$6,AY$6<$G111+$J111),IF(AY$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=AZ$6,AZ$6<$G111+$J111),IF(AZ$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=BA$6,BA$6<$G111+$J111),IF(BA$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=BB$6,BB$6<$G111+$J111),IF(BB$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=BC$6,BC$6<$G111+$J111),IF(BC$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=BD$6,BD$6<$G111+$J111),IF(BD$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=BE$6,BE$6<$G111+$J111),IF(BE$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=BF$6,BF$6<$G111+$J111),IF(BF$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=BG$6,BG$6<$G111+$J111),IF(BG$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=BH$6,BH$6<$G111+$J111),IF(BH$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=BI$6,BI$6<$G111+$J111),IF(BI$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=BJ$6,BJ$6<$G111+$J111),IF(BJ$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=BK$6,BK$6<$G111+$J111),IF(BK$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=BL$6,BL$6<$G111+$J111),IF(BL$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=BM$6,BM$6<$G111+$J111),IF(BM$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=BN$6,BN$6<$G111+$J111),IF(BN$6<=($G111+$J111-$M111),$I111*$K111*$P111,$N111*$K111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=BO$6,BO$6<$G111+$J111),IF(BO$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=BP$6,BP$6<$G111+$J111),IF(BP$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=BQ$6,BQ$6<$G111+$J111),IF(BQ$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=BR$6,BR$6<$G111+$J111),IF(BR$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=BS$6,BS$6<$G111+$J111),IF(BS$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=BT$6,BT$6<$G111+$J111),IF(BT$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=BU$6,BU$6<$G111+$J111),IF(BU$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=BV$6,BV$6<$G111+$J111),IF(BV$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=BW$6,BW$6<$G111+$J111),IF(BW$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=BX$6,BX$6<$G111+$J111),IF(BX$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=BY$6,BY$6<$G111+$J111),IF(BY$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=BZ$6,BZ$6<$G111+$J111),IF(BZ$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=CA$6,CA$6<$G111+$J111),IF(CA$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=CB$6,CB$6<$G111+$J111),IF(CB$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=CC$6,CC$6<$G111+$J111),IF(CC$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=CD$6,CD$6<$G111+$J111),IF(CD$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=CE$6,CE$6<$G111+$J111),IF(CE$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=CF$6,CF$6<$G111+$J111),IF(CF$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=CG$6,CG$6<$G111+$J111),IF(CG$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=CH$6,CH$6<$G111+$J111),IF(CH$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.29796355841372},{"$f":"IF(AND($G111<=CI$6,CI$6<$G111+$J111),IF(CI$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=CJ$6,CJ$6<$G111+$J111),IF(CJ$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=CK$6,CK$6<$G111+$J111),IF(CK$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=CL$6,CL$6<$G111+$J111),IF(CL$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=CM$6,CM$6<$G111+$J111),IF(CM$6<=($G111+$J111-$M111),$H111*$P111,$O111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=CN$6,CN$6<$G111+$J111),IF(CN$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=CO$6,CO$6<$G111+$J111),IF(CO$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=CP$6,CP$6<$G111+$J111),IF(CP$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=CQ$6,CQ$6<$G111+$J111),IF(CQ$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=CR$6,CR$6<$G111+$J111),IF(CR$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=CS$6,CS$6<$G111+$J111),IF(CS$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=CT$6,CT$6<$G111+$J111),IF(CT$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=CU$6,CU$6<$G111+$J111),IF(CU$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=CV$6,CV$6<$G111+$J111),IF(CV$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=CW$6,CW$6<$G111+$J111),IF(CW$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=CX$6,CX$6<$G111+$J111),IF(CX$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=CY$6,CY$6<$G111+$J111),IF(CY$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=CZ$6,CZ$6<$G111+$J111),IF(CZ$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=DA$6,DA$6<$G111+$J111),IF(DA$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=DB$6,DB$6<$G111+$J111),IF(DB$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=DC$6,DC$6<$G111+$J111),IF(DC$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=DD$6,DD$6<$G111+$J111),IF(DD$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=DE$6,DE$6<$G111+$J111),IF(DE$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=DF$6,DF$6<$G111+$J111),IF(DF$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=DG$6,DG$6<$G111+$J111),IF(DG$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":169306.53804930332},{"$f":"IF(AND($G111<=DH$6,DH$6<$G111+$J111),IF(DH$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=DI$6,DI$6<$G111+$J111),IF(DI$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=DJ$6,DJ$6<$G111+$J111),IF(DJ$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=DK$6,DK$6<$G111+$J111),IF(DK$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G111<=DL$6,DL$6<$G111+$J111),IF(DL$6<=($G111+$J111-$M111),$I111*$P111,$N111*$P111),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E111=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialRetrocommition PilotRetrocommissioningRetrocommissioningRetrocommissioning ProgramHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A112,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A112,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrocommissioning LDC Innovation Pilot"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A112,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrocommissioning Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A112,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A112,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A112,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":403},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A112,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1799960},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A112,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A112,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A112,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A112,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A112,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A112,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G112<=Q$6,Q$6<$G112+$J112),IF(Q$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=R$6,R$6<$G112+$J112),IF(R$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":431.9399785637728},{"$f":"IF(AND($G112<=S$6,S$6<$G112+$J112),IF(S$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":431.9399785637728},{"$f":"IF(AND($G112<=T$6,T$6<$G112+$J112),IF(T$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":431.9399785637728},{"$f":"IF(AND($G112<=U$6,U$6<$G112+$J112),IF(U$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":431.9399785637728},{"$f":"IF(AND($G112<=V$6,V$6<$G112+$J112),IF(V$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":431.9399785637728},{"$f":"IF(AND($G112<=W$6,W$6<$G112+$J112),IF(W$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":431.9399785637728},{"$f":"IF(AND($G112<=X$6,X$6<$G112+$J112),IF(X$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=Y$6,Y$6<$G112+$J112),IF(Y$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=Z$6,Z$6<$G112+$J112),IF(Z$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=AA$6,AA$6<$G112+$J112),IF(AA$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=AB$6,AB$6<$G112+$J112),IF(AB$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=AC$6,AC$6<$G112+$J112),IF(AC$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=AD$6,AD$6<$G112+$J112),IF(AD$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=AE$6,AE$6<$G112+$J112),IF(AE$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=AF$6,AF$6<$G112+$J112),IF(AF$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=AG$6,AG$6<$G112+$J112),IF(AG$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=AH$6,AH$6<$G112+$J112),IF(AH$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=AI$6,AI$6<$G112+$J112),IF(AI$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=AJ$6,AJ$6<$G112+$J112),IF(AJ$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=AK$6,AK$6<$G112+$J112),IF(AK$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=AL$6,AL$6<$G112+$J112),IF(AL$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=AM$6,AM$6<$G112+$J112),IF(AM$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=AN$6,AN$6<$G112+$J112),IF(AN$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=AO$6,AO$6<$G112+$J112),IF(AO$6<=($G112+$J112-$M112),$H112*$L112*$P112,$O112*$L112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=AP$6,AP$6<$G112+$J112),IF(AP$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=AQ$6,AQ$6<$G112+$J112),IF(AQ$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1929217.5777063237},{"$f":"IF(AND($G112<=AR$6,AR$6<$G112+$J112),IF(AR$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1929217.5777063237},{"$f":"IF(AND($G112<=AS$6,AS$6<$G112+$J112),IF(AS$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1929217.5777063237},{"$f":"IF(AND($G112<=AT$6,AT$6<$G112+$J112),IF(AT$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1929217.5777063237},{"$f":"IF(AND($G112<=AU$6,AU$6<$G112+$J112),IF(AU$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1929217.5777063237},{"$f":"IF(AND($G112<=AV$6,AV$6<$G112+$J112),IF(AV$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1929217.5777063237},{"$f":"IF(AND($G112<=AW$6,AW$6<$G112+$J112),IF(AW$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=AX$6,AX$6<$G112+$J112),IF(AX$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=AY$6,AY$6<$G112+$J112),IF(AY$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=AZ$6,AZ$6<$G112+$J112),IF(AZ$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=BA$6,BA$6<$G112+$J112),IF(BA$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=BB$6,BB$6<$G112+$J112),IF(BB$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=BC$6,BC$6<$G112+$J112),IF(BC$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=BD$6,BD$6<$G112+$J112),IF(BD$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=BE$6,BE$6<$G112+$J112),IF(BE$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=BF$6,BF$6<$G112+$J112),IF(BF$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=BG$6,BG$6<$G112+$J112),IF(BG$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=BH$6,BH$6<$G112+$J112),IF(BH$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=BI$6,BI$6<$G112+$J112),IF(BI$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=BJ$6,BJ$6<$G112+$J112),IF(BJ$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=BK$6,BK$6<$G112+$J112),IF(BK$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=BL$6,BL$6<$G112+$J112),IF(BL$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=BM$6,BM$6<$G112+$J112),IF(BM$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=BN$6,BN$6<$G112+$J112),IF(BN$6<=($G112+$J112-$M112),$I112*$K112*$P112,$N112*$K112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=BO$6,BO$6<$G112+$J112),IF(BO$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=BP$6,BP$6<$G112+$J112),IF(BP$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":431.9399785637728},{"$f":"IF(AND($G112<=BQ$6,BQ$6<$G112+$J112),IF(BQ$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":431.9399785637728},{"$f":"IF(AND($G112<=BR$6,BR$6<$G112+$J112),IF(BR$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":431.9399785637728},{"$f":"IF(AND($G112<=BS$6,BS$6<$G112+$J112),IF(BS$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":431.9399785637728},{"$f":"IF(AND($G112<=BT$6,BT$6<$G112+$J112),IF(BT$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":431.9399785637728},{"$f":"IF(AND($G112<=BU$6,BU$6<$G112+$J112),IF(BU$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":431.9399785637728},{"$f":"IF(AND($G112<=BV$6,BV$6<$G112+$J112),IF(BV$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=BW$6,BW$6<$G112+$J112),IF(BW$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=BX$6,BX$6<$G112+$J112),IF(BX$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=BY$6,BY$6<$G112+$J112),IF(BY$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=BZ$6,BZ$6<$G112+$J112),IF(BZ$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=CA$6,CA$6<$G112+$J112),IF(CA$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=CB$6,CB$6<$G112+$J112),IF(CB$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=CC$6,CC$6<$G112+$J112),IF(CC$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=CD$6,CD$6<$G112+$J112),IF(CD$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=CE$6,CE$6<$G112+$J112),IF(CE$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=CF$6,CF$6<$G112+$J112),IF(CF$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=CG$6,CG$6<$G112+$J112),IF(CG$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=CH$6,CH$6<$G112+$J112),IF(CH$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=CI$6,CI$6<$G112+$J112),IF(CI$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=CJ$6,CJ$6<$G112+$J112),IF(CJ$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=CK$6,CK$6<$G112+$J112),IF(CK$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=CL$6,CL$6<$G112+$J112),IF(CL$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=CM$6,CM$6<$G112+$J112),IF(CM$6<=($G112+$J112-$M112),$H112*$P112,$O112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=CN$6,CN$6<$G112+$J112),IF(CN$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=CO$6,CO$6<$G112+$J112),IF(CO$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1929217.5777063237},{"$f":"IF(AND($G112<=CP$6,CP$6<$G112+$J112),IF(CP$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1929217.5777063237},{"$f":"IF(AND($G112<=CQ$6,CQ$6<$G112+$J112),IF(CQ$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1929217.5777063237},{"$f":"IF(AND($G112<=CR$6,CR$6<$G112+$J112),IF(CR$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1929217.5777063237},{"$f":"IF(AND($G112<=CS$6,CS$6<$G112+$J112),IF(CS$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1929217.5777063237},{"$f":"IF(AND($G112<=CT$6,CT$6<$G112+$J112),IF(CT$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1929217.5777063237},{"$f":"IF(AND($G112<=CU$6,CU$6<$G112+$J112),IF(CU$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=CV$6,CV$6<$G112+$J112),IF(CV$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=CW$6,CW$6<$G112+$J112),IF(CW$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=CX$6,CX$6<$G112+$J112),IF(CX$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=CY$6,CY$6<$G112+$J112),IF(CY$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=CZ$6,CZ$6<$G112+$J112),IF(CZ$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=DA$6,DA$6<$G112+$J112),IF(DA$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=DB$6,DB$6<$G112+$J112),IF(DB$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=DC$6,DC$6<$G112+$J112),IF(DC$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=DD$6,DD$6<$G112+$J112),IF(DD$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=DE$6,DE$6<$G112+$J112),IF(DE$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=DF$6,DF$6<$G112+$J112),IF(DF$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=DG$6,DG$6<$G112+$J112),IF(DG$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=DH$6,DH$6<$G112+$J112),IF(DH$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=DI$6,DI$6<$G112+$J112),IF(DI$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=DJ$6,DJ$6<$G112+$J112),IF(DJ$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=DK$6,DK$6<$G112+$J112),IF(DK$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G112<=DL$6,DL$6<$G112+$J112),IF(DL$6<=($G112+$J112-$M112),$I112*$P112,$N112*$P112),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E112=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CResidentialWhole Homeot ProgramWhole Home Pilot Hisome Pilot HistoricalARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A113,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A113,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Whole Home Pilot Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A113,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - ECM FURNACE"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A113,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A113,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A113,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":47},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A113,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":259670},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A113,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":19},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A113,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A113,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A113,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A113,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A113,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G113<=Q$6,Q$6<$G113+$J113),IF(Q$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=R$6,R$6<$G113+$J113),IF(R$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=S$6,S$6<$G113+$J113),IF(S$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=T$6,T$6<$G113+$J113),IF(T$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=U$6,U$6<$G113+$J113),IF(U$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=V$6,V$6<$G113+$J113),IF(V$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=W$6,W$6<$G113+$J113),IF(W$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=X$6,X$6<$G113+$J113),IF(X$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=Y$6,Y$6<$G113+$J113),IF(Y$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=Z$6,Z$6<$G113+$J113),IF(Z$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=AA$6,AA$6<$G113+$J113),IF(AA$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=AB$6,AB$6<$G113+$J113),IF(AB$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=AC$6,AC$6<$G113+$J113),IF(AC$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=AD$6,AD$6<$G113+$J113),IF(AD$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=AE$6,AE$6<$G113+$J113),IF(AE$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=AF$6,AF$6<$G113+$J113),IF(AF$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=AG$6,AG$6<$G113+$J113),IF(AG$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=AH$6,AH$6<$G113+$J113),IF(AH$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=AI$6,AI$6<$G113+$J113),IF(AI$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=AJ$6,AJ$6<$G113+$J113),IF(AJ$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=AK$6,AK$6<$G113+$J113),IF(AK$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=AL$6,AL$6<$G113+$J113),IF(AL$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AM$6,AM$6<$G113+$J113),IF(AM$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AN$6,AN$6<$G113+$J113),IF(AN$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AO$6,AO$6<$G113+$J113),IF(AO$6<=($G113+$J113-$M113),$H113*$L113*$P113,$O113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AP$6,AP$6<$G113+$J113),IF(AP$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AQ$6,AQ$6<$G113+$J113),IF(AQ$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AR$6,AR$6<$G113+$J113),IF(AR$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=AS$6,AS$6<$G113+$J113),IF(AS$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=AT$6,AT$6<$G113+$J113),IF(AT$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=AU$6,AU$6<$G113+$J113),IF(AU$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=AV$6,AV$6<$G113+$J113),IF(AV$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=AW$6,AW$6<$G113+$J113),IF(AW$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=AX$6,AX$6<$G113+$J113),IF(AX$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=AY$6,AY$6<$G113+$J113),IF(AY$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=AZ$6,AZ$6<$G113+$J113),IF(AZ$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=BA$6,BA$6<$G113+$J113),IF(BA$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=BB$6,BB$6<$G113+$J113),IF(BB$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=BC$6,BC$6<$G113+$J113),IF(BC$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=BD$6,BD$6<$G113+$J113),IF(BD$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=BE$6,BE$6<$G113+$J113),IF(BE$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=BF$6,BF$6<$G113+$J113),IF(BF$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=BG$6,BG$6<$G113+$J113),IF(BG$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=BH$6,BH$6<$G113+$J113),IF(BH$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=BI$6,BI$6<$G113+$J113),IF(BI$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=BJ$6,BJ$6<$G113+$J113),IF(BJ$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=BK$6,BK$6<$G113+$J113),IF(BK$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BL$6,BL$6<$G113+$J113),IF(BL$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BM$6,BM$6<$G113+$J113),IF(BM$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BN$6,BN$6<$G113+$J113),IF(BN$6<=($G113+$J113-$M113),$I113*$K113*$P113,$N113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BO$6,BO$6<$G113+$J113),IF(BO$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BP$6,BP$6<$G113+$J113),IF(BP$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BQ$6,BQ$6<$G113+$J113),IF(BQ$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=BR$6,BR$6<$G113+$J113),IF(BR$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=BS$6,BS$6<$G113+$J113),IF(BS$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=BT$6,BT$6<$G113+$J113),IF(BT$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=BU$6,BU$6<$G113+$J113),IF(BU$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=BV$6,BV$6<$G113+$J113),IF(BV$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=BW$6,BW$6<$G113+$J113),IF(BW$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=BX$6,BX$6<$G113+$J113),IF(BX$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=BY$6,BY$6<$G113+$J113),IF(BY$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=BZ$6,BZ$6<$G113+$J113),IF(BZ$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=CA$6,CA$6<$G113+$J113),IF(CA$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=CB$6,CB$6<$G113+$J113),IF(CB$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=CC$6,CC$6<$G113+$J113),IF(CC$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=CD$6,CD$6<$G113+$J113),IF(CD$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=CE$6,CE$6<$G113+$J113),IF(CE$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=CF$6,CF$6<$G113+$J113),IF(CF$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=CG$6,CG$6<$G113+$J113),IF(CG$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=CH$6,CH$6<$G113+$J113),IF(CH$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=CI$6,CI$6<$G113+$J113),IF(CI$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.375133976420152},{"$f":"IF(AND($G113<=CJ$6,CJ$6<$G113+$J113),IF(CJ$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CK$6,CK$6<$G113+$J113),IF(CK$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CL$6,CL$6<$G113+$J113),IF(CL$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CM$6,CM$6<$G113+$J113),IF(CM$6<=($G113+$J113-$M113),$H113*$P113,$O113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CN$6,CN$6<$G113+$J113),IF(CN$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CO$6,CO$6<$G113+$J113),IF(CO$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CP$6,CP$6<$G113+$J113),IF(CP$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=CQ$6,CQ$6<$G113+$J113),IF(CQ$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=CR$6,CR$6<$G113+$J113),IF(CR$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=CS$6,CS$6<$G113+$J113),IF(CS$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=CT$6,CT$6<$G113+$J113),IF(CT$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=CU$6,CU$6<$G113+$J113),IF(CU$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=CV$6,CV$6<$G113+$J113),IF(CV$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=CW$6,CW$6<$G113+$J113),IF(CW$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=CX$6,CX$6<$G113+$J113),IF(CX$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=CY$6,CY$6<$G113+$J113),IF(CY$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=CZ$6,CZ$6<$G113+$J113),IF(CZ$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=DA$6,DA$6<$G113+$J113),IF(DA$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=DB$6,DB$6<$G113+$J113),IF(DB$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=DC$6,DC$6<$G113+$J113),IF(DC$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=DD$6,DD$6<$G113+$J113),IF(DD$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=DE$6,DE$6<$G113+$J113),IF(DE$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=DF$6,DF$6<$G113+$J113),IF(DF$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=DG$6,DG$6<$G113+$J113),IF(DG$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=DH$6,DH$6<$G113+$J113),IF(DH$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":278317.25616291532},{"$f":"IF(AND($G113<=DI$6,DI$6<$G113+$J113),IF(DI$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DJ$6,DJ$6<$G113+$J113),IF(DJ$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DK$6,DK$6<$G113+$J113),IF(DK$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DL$6,DL$6<$G113+$J113),IF(DL$6<=($G113+$J113-$M113),$I113*$P113,$N113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialSOE Energyance PilotPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGHistorical ResultHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A114,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A114,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SOE Energy Performance Pilot"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A114,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Historical Result"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A114,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A114,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A114,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A114,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":786718},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A114,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A114,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A114,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A114,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A114,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A114,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G114<=Q$6,Q$6<$G114+$J114),IF(Q$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=R$6,R$6<$G114+$J114),IF(R$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=S$6,S$6<$G114+$J114),IF(S$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=T$6,T$6<$G114+$J114),IF(T$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=U$6,U$6<$G114+$J114),IF(U$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=V$6,V$6<$G114+$J114),IF(V$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=W$6,W$6<$G114+$J114),IF(W$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=X$6,X$6<$G114+$J114),IF(X$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=Y$6,Y$6<$G114+$J114),IF(Y$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=Z$6,Z$6<$G114+$J114),IF(Z$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=AA$6,AA$6<$G114+$J114),IF(AA$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=AB$6,AB$6<$G114+$J114),IF(AB$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=AC$6,AC$6<$G114+$J114),IF(AC$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=AD$6,AD$6<$G114+$J114),IF(AD$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=AE$6,AE$6<$G114+$J114),IF(AE$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=AF$6,AF$6<$G114+$J114),IF(AF$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=AG$6,AG$6<$G114+$J114),IF(AG$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=AH$6,AH$6<$G114+$J114),IF(AH$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=AI$6,AI$6<$G114+$J114),IF(AI$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=AJ$6,AJ$6<$G114+$J114),IF(AJ$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=AK$6,AK$6<$G114+$J114),IF(AK$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=AL$6,AL$6<$G114+$J114),IF(AL$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=AM$6,AM$6<$G114+$J114),IF(AM$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=AN$6,AN$6<$G114+$J114),IF(AN$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=AO$6,AO$6<$G114+$J114),IF(AO$6<=($G114+$J114-$M114),$H114*$L114*$P114,$O114*$L114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=AP$6,AP$6<$G114+$J114),IF(AP$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=AQ$6,AQ$6<$G114+$J114),IF(AQ$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=AR$6,AR$6<$G114+$J114),IF(AR$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=AS$6,AS$6<$G114+$J114),IF(AS$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=AT$6,AT$6<$G114+$J114),IF(AT$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=AU$6,AU$6<$G114+$J114),IF(AU$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=AV$6,AV$6<$G114+$J114),IF(AV$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=AW$6,AW$6<$G114+$J114),IF(AW$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=AX$6,AX$6<$G114+$J114),IF(AX$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=AY$6,AY$6<$G114+$J114),IF(AY$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=AZ$6,AZ$6<$G114+$J114),IF(AZ$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=BA$6,BA$6<$G114+$J114),IF(BA$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=BB$6,BB$6<$G114+$J114),IF(BB$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=BC$6,BC$6<$G114+$J114),IF(BC$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BD$6,BD$6<$G114+$J114),IF(BD$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BE$6,BE$6<$G114+$J114),IF(BE$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BF$6,BF$6<$G114+$J114),IF(BF$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BG$6,BG$6<$G114+$J114),IF(BG$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BH$6,BH$6<$G114+$J114),IF(BH$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BI$6,BI$6<$G114+$J114),IF(BI$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BJ$6,BJ$6<$G114+$J114),IF(BJ$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BK$6,BK$6<$G114+$J114),IF(BK$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BL$6,BL$6<$G114+$J114),IF(BL$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BM$6,BM$6<$G114+$J114),IF(BM$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BN$6,BN$6<$G114+$J114),IF(BN$6<=($G114+$J114-$M114),$I114*$K114*$P114,$N114*$K114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BO$6,BO$6<$G114+$J114),IF(BO$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BP$6,BP$6<$G114+$J114),IF(BP$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BQ$6,BQ$6<$G114+$J114),IF(BQ$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BR$6,BR$6<$G114+$J114),IF(BR$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BS$6,BS$6<$G114+$J114),IF(BS$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BT$6,BT$6<$G114+$J114),IF(BT$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BU$6,BU$6<$G114+$J114),IF(BU$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BV$6,BV$6<$G114+$J114),IF(BV$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BW$6,BW$6<$G114+$J114),IF(BW$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BX$6,BX$6<$G114+$J114),IF(BX$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BY$6,BY$6<$G114+$J114),IF(BY$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=BZ$6,BZ$6<$G114+$J114),IF(BZ$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=CA$6,CA$6<$G114+$J114),IF(CA$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=CB$6,CB$6<$G114+$J114),IF(CB$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=CC$6,CC$6<$G114+$J114),IF(CC$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=CD$6,CD$6<$G114+$J114),IF(CD$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=CE$6,CE$6<$G114+$J114),IF(CE$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=CF$6,CF$6<$G114+$J114),IF(CF$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=CG$6,CG$6<$G114+$J114),IF(CG$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=CH$6,CH$6<$G114+$J114),IF(CH$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=CI$6,CI$6<$G114+$J114),IF(CI$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=CJ$6,CJ$6<$G114+$J114),IF(CJ$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=CK$6,CK$6<$G114+$J114),IF(CK$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=CL$6,CL$6<$G114+$J114),IF(CL$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=CM$6,CM$6<$G114+$J114),IF(CM$6<=($G114+$J114-$M114),$H114*$P114,$O114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=CN$6,CN$6<$G114+$J114),IF(CN$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=CO$6,CO$6<$G114+$J114),IF(CO$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=CP$6,CP$6<$G114+$J114),IF(CP$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=CQ$6,CQ$6<$G114+$J114),IF(CQ$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=CR$6,CR$6<$G114+$J114),IF(CR$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=CS$6,CS$6<$G114+$J114),IF(CS$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=CT$6,CT$6<$G114+$J114),IF(CT$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=CU$6,CU$6<$G114+$J114),IF(CU$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=CV$6,CV$6<$G114+$J114),IF(CV$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=CW$6,CW$6<$G114+$J114),IF(CW$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=CX$6,CX$6<$G114+$J114),IF(CX$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=CY$6,CY$6<$G114+$J114),IF(CY$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=CZ$6,CZ$6<$G114+$J114),IF(CZ$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":843213.29046087887},{"$f":"IF(AND($G114<=DA$6,DA$6<$G114+$J114),IF(DA$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=DB$6,DB$6<$G114+$J114),IF(DB$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=DC$6,DC$6<$G114+$J114),IF(DC$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=DD$6,DD$6<$G114+$J114),IF(DD$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=DE$6,DE$6<$G114+$J114),IF(DE$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=DF$6,DF$6<$G114+$J114),IF(DF$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=DG$6,DG$6<$G114+$J114),IF(DG$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=DH$6,DH$6<$G114+$J114),IF(DH$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=DI$6,DI$6<$G114+$J114),IF(DI$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=DJ$6,DJ$6<$G114+$J114),IF(DJ$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=DK$6,DK$6<$G114+$J114),IF(DK$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G114<=DL$6,DL$6<$G114+$J114),IF(DL$6<=($G114+$J114-$M114),$I114*$P114,$N114*$P114),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E114=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGADM CHPNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A115,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A115,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Process and Systems Upgrades Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A115,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ADM CHP"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A115,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A115,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A115,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6165},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A115,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":54001559.439999998},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A115,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A115,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A115,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A115,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A115,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A115,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G115<=Q$6,Q$6<$G115+$J115),IF(Q$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G115<=R$6,R$6<$G115+$J115),IF(R$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G115<=S$6,S$6<$G115+$J115),IF(S$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G115<=T$6,T$6<$G115+$J115),IF(T$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G115<=U$6,U$6<$G115+$J115),IF(U$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G115<=V$6,V$6<$G115+$J115),IF(V$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=W$6,W$6<$G115+$J115),IF(W$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=X$6,X$6<$G115+$J115),IF(X$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=Y$6,Y$6<$G115+$J115),IF(Y$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=Z$6,Z$6<$G115+$J115),IF(Z$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=AA$6,AA$6<$G115+$J115),IF(AA$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=AB$6,AB$6<$G115+$J115),IF(AB$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=AC$6,AC$6<$G115+$J115),IF(AC$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=AD$6,AD$6<$G115+$J115),IF(AD$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=AE$6,AE$6<$G115+$J115),IF(AE$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=AF$6,AF$6<$G115+$J115),IF(AF$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=AG$6,AG$6<$G115+$J115),IF(AG$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=AH$6,AH$6<$G115+$J115),IF(AH$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=AI$6,AI$6<$G115+$J115),IF(AI$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=AJ$6,AJ$6<$G115+$J115),IF(AJ$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=AK$6,AK$6<$G115+$J115),IF(AK$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=AL$6,AL$6<$G115+$J115),IF(AL$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=AM$6,AM$6<$G115+$J115),IF(AM$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=AN$6,AN$6<$G115+$J115),IF(AN$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=AO$6,AO$6<$G115+$J115),IF(AO$6<=($G115+$J115-$M115),$H115*$L115*$P115,$O115*$L115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=AP$6,AP$6<$G115+$J115),IF(AP$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G115<=AQ$6,AQ$6<$G115+$J115),IF(AQ$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G115<=AR$6,AR$6<$G115+$J115),IF(AR$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G115<=AS$6,AS$6<$G115+$J115),IF(AS$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G115<=AT$6,AT$6<$G115+$J115),IF(AT$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G115<=AU$6,AU$6<$G115+$J115),IF(AU$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=AV$6,AV$6<$G115+$J115),IF(AV$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=AW$6,AW$6<$G115+$J115),IF(AW$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=AX$6,AX$6<$G115+$J115),IF(AX$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=AY$6,AY$6<$G115+$J115),IF(AY$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=AZ$6,AZ$6<$G115+$J115),IF(AZ$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=BA$6,BA$6<$G115+$J115),IF(BA$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=BB$6,BB$6<$G115+$J115),IF(BB$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=BC$6,BC$6<$G115+$J115),IF(BC$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=BD$6,BD$6<$G115+$J115),IF(BD$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=BE$6,BE$6<$G115+$J115),IF(BE$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=BF$6,BF$6<$G115+$J115),IF(BF$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=BG$6,BG$6<$G115+$J115),IF(BG$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=BH$6,BH$6<$G115+$J115),IF(BH$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=BI$6,BI$6<$G115+$J115),IF(BI$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=BJ$6,BJ$6<$G115+$J115),IF(BJ$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=BK$6,BK$6<$G115+$J115),IF(BK$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=BL$6,BL$6<$G115+$J115),IF(BL$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=BM$6,BM$6<$G115+$J115),IF(BM$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=BN$6,BN$6<$G115+$J115),IF(BN$6<=($G115+$J115-$M115),$I115*$K115*$P115,$N115*$K115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=BO$6,BO$6<$G115+$J115),IF(BO$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G115<=BP$6,BP$6<$G115+$J115),IF(BP$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G115<=BQ$6,BQ$6<$G115+$J115),IF(BQ$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G115<=BR$6,BR$6<$G115+$J115),IF(BR$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G115<=BS$6,BS$6<$G115+$J115),IF(BS$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G115<=BT$6,BT$6<$G115+$J115),IF(BT$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=BU$6,BU$6<$G115+$J115),IF(BU$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=BV$6,BV$6<$G115+$J115),IF(BV$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=BW$6,BW$6<$G115+$J115),IF(BW$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=BX$6,BX$6<$G115+$J115),IF(BX$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=BY$6,BY$6<$G115+$J115),IF(BY$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=BZ$6,BZ$6<$G115+$J115),IF(BZ$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=CA$6,CA$6<$G115+$J115),IF(CA$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=CB$6,CB$6<$G115+$J115),IF(CB$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=CC$6,CC$6<$G115+$J115),IF(CC$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=CD$6,CD$6<$G115+$J115),IF(CD$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=CE$6,CE$6<$G115+$J115),IF(CE$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=CF$6,CF$6<$G115+$J115),IF(CF$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=CG$6,CG$6<$G115+$J115),IF(CG$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=CH$6,CH$6<$G115+$J115),IF(CH$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=CI$6,CI$6<$G115+$J115),IF(CI$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=CJ$6,CJ$6<$G115+$J115),IF(CJ$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=CK$6,CK$6<$G115+$J115),IF(CK$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=CL$6,CL$6<$G115+$J115),IF(CL$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=CM$6,CM$6<$G115+$J115),IF(CM$6<=($G115+$J115-$M115),$H115*$P115,$O115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6607.7170418006435},{"$f":"IF(AND($G115<=CN$6,CN$6<$G115+$J115),IF(CN$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G115<=CO$6,CO$6<$G115+$J115),IF(CO$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G115<=CP$6,CP$6<$G115+$J115),IF(CP$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G115<=CQ$6,CQ$6<$G115+$J115),IF(CQ$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G115<=CR$6,CR$6<$G115+$J115),IF(CR$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G115<=CS$6,CS$6<$G115+$J115),IF(CS$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=CT$6,CT$6<$G115+$J115),IF(CT$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=CU$6,CU$6<$G115+$J115),IF(CU$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=CV$6,CV$6<$G115+$J115),IF(CV$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=CW$6,CW$6<$G115+$J115),IF(CW$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=CX$6,CX$6<$G115+$J115),IF(CX$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=CY$6,CY$6<$G115+$J115),IF(CY$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=CZ$6,CZ$6<$G115+$J115),IF(CZ$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=DA$6,DA$6<$G115+$J115),IF(DA$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=DB$6,DB$6<$G115+$J115),IF(DB$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=DC$6,DC$6<$G115+$J115),IF(DC$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=DD$6,DD$6<$G115+$J115),IF(DD$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=DE$6,DE$6<$G115+$J115),IF(DE$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=DF$6,DF$6<$G115+$J115),IF(DF$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=DG$6,DG$6<$G115+$J115),IF(DG$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=DH$6,DH$6<$G115+$J115),IF(DH$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=DI$6,DI$6<$G115+$J115),IF(DI$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=DJ$6,DJ$6<$G115+$J115),IF(DJ$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=DK$6,DK$6<$G115+$J115),IF(DK$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258},{"$f":"IF(AND($G115<=DL$6,DL$6<$G115+$J115),IF(DL$6<=($G115+$J115-$M115),$I115*$P115,$N115*$P115),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E115=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":57879484.930332258}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramCHPCHPwfcu - chp 2017NO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A116,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A116,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Process and Systems Upgrades Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A116,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"wfcu - chp 2017"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A116,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A116,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A116,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":516},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A116,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4493455},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A116,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A116,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A116,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A116,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A116,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A116,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G116<=Q$6,Q$6<$G116+$J116),IF(Q$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G116<=R$6,R$6<$G116+$J116),IF(R$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G116<=S$6,S$6<$G116+$J116),IF(S$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G116<=T$6,T$6<$G116+$J116),IF(T$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=U$6,U$6<$G116+$J116),IF(U$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=V$6,V$6<$G116+$J116),IF(V$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=W$6,W$6<$G116+$J116),IF(W$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=X$6,X$6<$G116+$J116),IF(X$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=Y$6,Y$6<$G116+$J116),IF(Y$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=Z$6,Z$6<$G116+$J116),IF(Z$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=AA$6,AA$6<$G116+$J116),IF(AA$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=AB$6,AB$6<$G116+$J116),IF(AB$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=AC$6,AC$6<$G116+$J116),IF(AC$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=AD$6,AD$6<$G116+$J116),IF(AD$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=AE$6,AE$6<$G116+$J116),IF(AE$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=AF$6,AF$6<$G116+$J116),IF(AF$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=AG$6,AG$6<$G116+$J116),IF(AG$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=AH$6,AH$6<$G116+$J116),IF(AH$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=AI$6,AI$6<$G116+$J116),IF(AI$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=AJ$6,AJ$6<$G116+$J116),IF(AJ$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=AK$6,AK$6<$G116+$J116),IF(AK$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=AL$6,AL$6<$G116+$J116),IF(AL$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=AM$6,AM$6<$G116+$J116),IF(AM$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=AN$6,AN$6<$G116+$J116),IF(AN$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G116<=AO$6,AO$6<$G116+$J116),IF(AO$6<=($G116+$J116-$M116),$H116*$L116*$P116,$O116*$L116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G116<=AP$6,AP$6<$G116+$J116),IF(AP$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G116<=AQ$6,AQ$6<$G116+$J116),IF(AQ$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G116<=AR$6,AR$6<$G116+$J116),IF(AR$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G116<=AS$6,AS$6<$G116+$J116),IF(AS$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=AT$6,AT$6<$G116+$J116),IF(AT$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=AU$6,AU$6<$G116+$J116),IF(AU$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=AV$6,AV$6<$G116+$J116),IF(AV$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=AW$6,AW$6<$G116+$J116),IF(AW$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=AX$6,AX$6<$G116+$J116),IF(AX$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=AY$6,AY$6<$G116+$J116),IF(AY$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=AZ$6,AZ$6<$G116+$J116),IF(AZ$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=BA$6,BA$6<$G116+$J116),IF(BA$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=BB$6,BB$6<$G116+$J116),IF(BB$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=BC$6,BC$6<$G116+$J116),IF(BC$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=BD$6,BD$6<$G116+$J116),IF(BD$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=BE$6,BE$6<$G116+$J116),IF(BE$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=BF$6,BF$6<$G116+$J116),IF(BF$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=BG$6,BG$6<$G116+$J116),IF(BG$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=BH$6,BH$6<$G116+$J116),IF(BH$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=BI$6,BI$6<$G116+$J116),IF(BI$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=BJ$6,BJ$6<$G116+$J116),IF(BJ$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=BK$6,BK$6<$G116+$J116),IF(BK$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=BL$6,BL$6<$G116+$J116),IF(BL$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=BM$6,BM$6<$G116+$J116),IF(BM$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G116<=BN$6,BN$6<$G116+$J116),IF(BN$6<=($G116+$J116-$M116),$I116*$K116*$P116,$N116*$K116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G116<=BO$6,BO$6<$G116+$J116),IF(BO$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G116<=BP$6,BP$6<$G116+$J116),IF(BP$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G116<=BQ$6,BQ$6<$G116+$J116),IF(BQ$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G116<=BR$6,BR$6<$G116+$J116),IF(BR$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=BS$6,BS$6<$G116+$J116),IF(BS$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=BT$6,BT$6<$G116+$J116),IF(BT$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=BU$6,BU$6<$G116+$J116),IF(BU$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=BV$6,BV$6<$G116+$J116),IF(BV$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=BW$6,BW$6<$G116+$J116),IF(BW$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=BX$6,BX$6<$G116+$J116),IF(BX$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=BY$6,BY$6<$G116+$J116),IF(BY$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=BZ$6,BZ$6<$G116+$J116),IF(BZ$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=CA$6,CA$6<$G116+$J116),IF(CA$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=CB$6,CB$6<$G116+$J116),IF(CB$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=CC$6,CC$6<$G116+$J116),IF(CC$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=CD$6,CD$6<$G116+$J116),IF(CD$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=CE$6,CE$6<$G116+$J116),IF(CE$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=CF$6,CF$6<$G116+$J116),IF(CF$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=CG$6,CG$6<$G116+$J116),IF(CG$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=CH$6,CH$6<$G116+$J116),IF(CH$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=CI$6,CI$6<$G116+$J116),IF(CI$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=CJ$6,CJ$6<$G116+$J116),IF(CJ$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=CK$6,CK$6<$G116+$J116),IF(CK$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":553.05466237942119},{"$f":"IF(AND($G116<=CL$6,CL$6<$G116+$J116),IF(CL$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G116<=CM$6,CM$6<$G116+$J116),IF(CM$6<=($G116+$J116-$M116),$H116*$P116,$O116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G116<=CN$6,CN$6<$G116+$J116),IF(CN$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G116<=CO$6,CO$6<$G116+$J116),IF(CO$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G116<=CP$6,CP$6<$G116+$J116),IF(CP$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G116<=CQ$6,CQ$6<$G116+$J116),IF(CQ$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=CR$6,CR$6<$G116+$J116),IF(CR$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=CS$6,CS$6<$G116+$J116),IF(CS$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=CT$6,CT$6<$G116+$J116),IF(CT$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=CU$6,CU$6<$G116+$J116),IF(CU$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=CV$6,CV$6<$G116+$J116),IF(CV$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=CW$6,CW$6<$G116+$J116),IF(CW$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=CX$6,CX$6<$G116+$J116),IF(CX$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=CY$6,CY$6<$G116+$J116),IF(CY$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=CZ$6,CZ$6<$G116+$J116),IF(CZ$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=DA$6,DA$6<$G116+$J116),IF(DA$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=DB$6,DB$6<$G116+$J116),IF(DB$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=DC$6,DC$6<$G116+$J116),IF(DC$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=DD$6,DD$6<$G116+$J116),IF(DD$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=DE$6,DE$6<$G116+$J116),IF(DE$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=DF$6,DF$6<$G116+$J116),IF(DF$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=DG$6,DG$6<$G116+$J116),IF(DG$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=DH$6,DH$6<$G116+$J116),IF(DH$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=DI$6,DI$6<$G116+$J116),IF(DI$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=DJ$6,DJ$6<$G116+$J116),IF(DJ$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4816136.1200428726},{"$f":"IF(AND($G116<=DK$6,DK$6<$G116+$J116),IF(DK$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G116<=DL$6,DL$6<$G116+$J116),IF(DL$6<=($G116+$J116-$M116),$I116*$P116,$N116*$P116),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E116=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramCHPCHPh.lodge chp 2017NO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A117,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A117,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Process and Systems Upgrades Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A117,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"h.lodge chp 2017"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A117,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A117,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A117,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":253},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A117,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2203475.0817327304},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A117,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A117,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A117,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A117,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A117,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A117,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G117<=Q$6,Q$6<$G117+$J117),IF(Q$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G117<=R$6,R$6<$G117+$J117),IF(R$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G117<=S$6,S$6<$G117+$J117),IF(S$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G117<=T$6,T$6<$G117+$J117),IF(T$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=U$6,U$6<$G117+$J117),IF(U$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=V$6,V$6<$G117+$J117),IF(V$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=W$6,W$6<$G117+$J117),IF(W$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=X$6,X$6<$G117+$J117),IF(X$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=Y$6,Y$6<$G117+$J117),IF(Y$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=Z$6,Z$6<$G117+$J117),IF(Z$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=AA$6,AA$6<$G117+$J117),IF(AA$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=AB$6,AB$6<$G117+$J117),IF(AB$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=AC$6,AC$6<$G117+$J117),IF(AC$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=AD$6,AD$6<$G117+$J117),IF(AD$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=AE$6,AE$6<$G117+$J117),IF(AE$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=AF$6,AF$6<$G117+$J117),IF(AF$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=AG$6,AG$6<$G117+$J117),IF(AG$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=AH$6,AH$6<$G117+$J117),IF(AH$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=AI$6,AI$6<$G117+$J117),IF(AI$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=AJ$6,AJ$6<$G117+$J117),IF(AJ$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=AK$6,AK$6<$G117+$J117),IF(AK$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=AL$6,AL$6<$G117+$J117),IF(AL$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=AM$6,AM$6<$G117+$J117),IF(AM$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=AN$6,AN$6<$G117+$J117),IF(AN$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G117<=AO$6,AO$6<$G117+$J117),IF(AO$6<=($G117+$J117-$M117),$H117*$L117*$P117,$O117*$L117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G117<=AP$6,AP$6<$G117+$J117),IF(AP$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G117<=AQ$6,AQ$6<$G117+$J117),IF(AQ$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G117<=AR$6,AR$6<$G117+$J117),IF(AR$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G117<=AS$6,AS$6<$G117+$J117),IF(AS$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=AT$6,AT$6<$G117+$J117),IF(AT$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=AU$6,AU$6<$G117+$J117),IF(AU$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=AV$6,AV$6<$G117+$J117),IF(AV$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=AW$6,AW$6<$G117+$J117),IF(AW$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=AX$6,AX$6<$G117+$J117),IF(AX$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=AY$6,AY$6<$G117+$J117),IF(AY$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=AZ$6,AZ$6<$G117+$J117),IF(AZ$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=BA$6,BA$6<$G117+$J117),IF(BA$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=BB$6,BB$6<$G117+$J117),IF(BB$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=BC$6,BC$6<$G117+$J117),IF(BC$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=BD$6,BD$6<$G117+$J117),IF(BD$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=BE$6,BE$6<$G117+$J117),IF(BE$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=BF$6,BF$6<$G117+$J117),IF(BF$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=BG$6,BG$6<$G117+$J117),IF(BG$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=BH$6,BH$6<$G117+$J117),IF(BH$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=BI$6,BI$6<$G117+$J117),IF(BI$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=BJ$6,BJ$6<$G117+$J117),IF(BJ$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=BK$6,BK$6<$G117+$J117),IF(BK$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=BL$6,BL$6<$G117+$J117),IF(BL$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=BM$6,BM$6<$G117+$J117),IF(BM$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G117<=BN$6,BN$6<$G117+$J117),IF(BN$6<=($G117+$J117-$M117),$I117*$K117*$P117,$N117*$K117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G117<=BO$6,BO$6<$G117+$J117),IF(BO$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G117<=BP$6,BP$6<$G117+$J117),IF(BP$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G117<=BQ$6,BQ$6<$G117+$J117),IF(BQ$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G117<=BR$6,BR$6<$G117+$J117),IF(BR$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=BS$6,BS$6<$G117+$J117),IF(BS$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=BT$6,BT$6<$G117+$J117),IF(BT$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=BU$6,BU$6<$G117+$J117),IF(BU$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=BV$6,BV$6<$G117+$J117),IF(BV$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=BW$6,BW$6<$G117+$J117),IF(BW$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=BX$6,BX$6<$G117+$J117),IF(BX$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=BY$6,BY$6<$G117+$J117),IF(BY$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=BZ$6,BZ$6<$G117+$J117),IF(BZ$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=CA$6,CA$6<$G117+$J117),IF(CA$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=CB$6,CB$6<$G117+$J117),IF(CB$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=CC$6,CC$6<$G117+$J117),IF(CC$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=CD$6,CD$6<$G117+$J117),IF(CD$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=CE$6,CE$6<$G117+$J117),IF(CE$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=CF$6,CF$6<$G117+$J117),IF(CF$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=CG$6,CG$6<$G117+$J117),IF(CG$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=CH$6,CH$6<$G117+$J117),IF(CH$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=CI$6,CI$6<$G117+$J117),IF(CI$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=CJ$6,CJ$6<$G117+$J117),IF(CJ$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=CK$6,CK$6<$G117+$J117),IF(CK$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":271.16827438370848},{"$f":"IF(AND($G117<=CL$6,CL$6<$G117+$J117),IF(CL$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G117<=CM$6,CM$6<$G117+$J117),IF(CM$6<=($G117+$J117-$M117),$H117*$P117,$O117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G117<=CN$6,CN$6<$G117+$J117),IF(CN$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G117<=CO$6,CO$6<$G117+$J117),IF(CO$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G117<=CP$6,CP$6<$G117+$J117),IF(CP$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G117<=CQ$6,CQ$6<$G117+$J117),IF(CQ$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=CR$6,CR$6<$G117+$J117),IF(CR$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=CS$6,CS$6<$G117+$J117),IF(CS$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=CT$6,CT$6<$G117+$J117),IF(CT$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=CU$6,CU$6<$G117+$J117),IF(CU$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=CV$6,CV$6<$G117+$J117),IF(CV$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=CW$6,CW$6<$G117+$J117),IF(CW$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=CX$6,CX$6<$G117+$J117),IF(CX$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=CY$6,CY$6<$G117+$J117),IF(CY$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=CZ$6,CZ$6<$G117+$J117),IF(CZ$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=DA$6,DA$6<$G117+$J117),IF(DA$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=DB$6,DB$6<$G117+$J117),IF(DB$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=DC$6,DC$6<$G117+$J117),IF(DC$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=DD$6,DD$6<$G117+$J117),IF(DD$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=DE$6,DE$6<$G117+$J117),IF(DE$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=DF$6,DF$6<$G117+$J117),IF(DF$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=DG$6,DG$6<$G117+$J117),IF(DG$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=DH$6,DH$6<$G117+$J117),IF(DH$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=DI$6,DI$6<$G117+$J117),IF(DI$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=DJ$6,DJ$6<$G117+$J117),IF(DJ$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2361709.6267231838},{"$f":"IF(AND($G117<=DK$6,DK$6<$G117+$J117),IF(DK$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G117<=DL$6,DL$6<$G117+$J117),IF(DL$6<=($G117+$J117-$M117),$I117*$P117,$N117*$P117),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E117=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramCHPCHPc.salt chpNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A118,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A118,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Process and Systems Upgrades Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A118,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"c.salt chp"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A118,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A118,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A118,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1498},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A118,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":13035825.865212718},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A118,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A118,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A118,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A118,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A118,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A118,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G118<=Q$6,Q$6<$G118+$J118),IF(Q$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G118<=R$6,R$6<$G118+$J118),IF(R$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G118<=S$6,S$6<$G118+$J118),IF(S$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G118<=T$6,T$6<$G118+$J118),IF(T$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=U$6,U$6<$G118+$J118),IF(U$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=V$6,V$6<$G118+$J118),IF(V$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=W$6,W$6<$G118+$J118),IF(W$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=X$6,X$6<$G118+$J118),IF(X$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=Y$6,Y$6<$G118+$J118),IF(Y$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=Z$6,Z$6<$G118+$J118),IF(Z$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=AA$6,AA$6<$G118+$J118),IF(AA$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=AB$6,AB$6<$G118+$J118),IF(AB$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=AC$6,AC$6<$G118+$J118),IF(AC$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=AD$6,AD$6<$G118+$J118),IF(AD$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=AE$6,AE$6<$G118+$J118),IF(AE$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=AF$6,AF$6<$G118+$J118),IF(AF$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=AG$6,AG$6<$G118+$J118),IF(AG$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=AH$6,AH$6<$G118+$J118),IF(AH$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=AI$6,AI$6<$G118+$J118),IF(AI$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=AJ$6,AJ$6<$G118+$J118),IF(AJ$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=AK$6,AK$6<$G118+$J118),IF(AK$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=AL$6,AL$6<$G118+$J118),IF(AL$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=AM$6,AM$6<$G118+$J118),IF(AM$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=AN$6,AN$6<$G118+$J118),IF(AN$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G118<=AO$6,AO$6<$G118+$J118),IF(AO$6<=($G118+$J118-$M118),$H118*$L118*$P118,$O118*$L118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G118<=AP$6,AP$6<$G118+$J118),IF(AP$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G118<=AQ$6,AQ$6<$G118+$J118),IF(AQ$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G118<=AR$6,AR$6<$G118+$J118),IF(AR$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G118<=AS$6,AS$6<$G118+$J118),IF(AS$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=AT$6,AT$6<$G118+$J118),IF(AT$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=AU$6,AU$6<$G118+$J118),IF(AU$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=AV$6,AV$6<$G118+$J118),IF(AV$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=AW$6,AW$6<$G118+$J118),IF(AW$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=AX$6,AX$6<$G118+$J118),IF(AX$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=AY$6,AY$6<$G118+$J118),IF(AY$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=AZ$6,AZ$6<$G118+$J118),IF(AZ$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=BA$6,BA$6<$G118+$J118),IF(BA$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=BB$6,BB$6<$G118+$J118),IF(BB$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=BC$6,BC$6<$G118+$J118),IF(BC$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=BD$6,BD$6<$G118+$J118),IF(BD$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=BE$6,BE$6<$G118+$J118),IF(BE$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=BF$6,BF$6<$G118+$J118),IF(BF$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=BG$6,BG$6<$G118+$J118),IF(BG$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=BH$6,BH$6<$G118+$J118),IF(BH$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=BI$6,BI$6<$G118+$J118),IF(BI$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=BJ$6,BJ$6<$G118+$J118),IF(BJ$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=BK$6,BK$6<$G118+$J118),IF(BK$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=BL$6,BL$6<$G118+$J118),IF(BL$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=BM$6,BM$6<$G118+$J118),IF(BM$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G118<=BN$6,BN$6<$G118+$J118),IF(BN$6<=($G118+$J118-$M118),$I118*$K118*$P118,$N118*$K118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G118<=BO$6,BO$6<$G118+$J118),IF(BO$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G118<=BP$6,BP$6<$G118+$J118),IF(BP$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G118<=BQ$6,BQ$6<$G118+$J118),IF(BQ$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G118<=BR$6,BR$6<$G118+$J118),IF(BR$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=BS$6,BS$6<$G118+$J118),IF(BS$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=BT$6,BT$6<$G118+$J118),IF(BT$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=BU$6,BU$6<$G118+$J118),IF(BU$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=BV$6,BV$6<$G118+$J118),IF(BV$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=BW$6,BW$6<$G118+$J118),IF(BW$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=BX$6,BX$6<$G118+$J118),IF(BX$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=BY$6,BY$6<$G118+$J118),IF(BY$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=BZ$6,BZ$6<$G118+$J118),IF(BZ$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=CA$6,CA$6<$G118+$J118),IF(CA$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=CB$6,CB$6<$G118+$J118),IF(CB$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=CC$6,CC$6<$G118+$J118),IF(CC$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=CD$6,CD$6<$G118+$J118),IF(CD$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=CE$6,CE$6<$G118+$J118),IF(CE$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=CF$6,CF$6<$G118+$J118),IF(CF$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=CG$6,CG$6<$G118+$J118),IF(CG$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=CH$6,CH$6<$G118+$J118),IF(CH$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=CI$6,CI$6<$G118+$J118),IF(CI$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=CJ$6,CJ$6<$G118+$J118),IF(CJ$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=CK$6,CK$6<$G118+$J118),IF(CK$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1605.5734190782423},{"$f":"IF(AND($G118<=CL$6,CL$6<$G118+$J118),IF(CL$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G118<=CM$6,CM$6<$G118+$J118),IF(CM$6<=($G118+$J118-$M118),$H118*$P118,$O118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G118<=CN$6,CN$6<$G118+$J118),IF(CN$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G118<=CO$6,CO$6<$G118+$J118),IF(CO$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G118<=CP$6,CP$6<$G118+$J118),IF(CP$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G118<=CQ$6,CQ$6<$G118+$J118),IF(CQ$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=CR$6,CR$6<$G118+$J118),IF(CR$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=CS$6,CS$6<$G118+$J118),IF(CS$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=CT$6,CT$6<$G118+$J118),IF(CT$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=CU$6,CU$6<$G118+$J118),IF(CU$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=CV$6,CV$6<$G118+$J118),IF(CV$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=CW$6,CW$6<$G118+$J118),IF(CW$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=CX$6,CX$6<$G118+$J118),IF(CX$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=CY$6,CY$6<$G118+$J118),IF(CY$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=CZ$6,CZ$6<$G118+$J118),IF(CZ$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=DA$6,DA$6<$G118+$J118),IF(DA$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=DB$6,DB$6<$G118+$J118),IF(DB$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=DC$6,DC$6<$G118+$J118),IF(DC$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=DD$6,DD$6<$G118+$J118),IF(DD$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=DE$6,DE$6<$G118+$J118),IF(DE$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=DF$6,DF$6<$G118+$J118),IF(DF$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=DG$6,DG$6<$G118+$J118),IF(DG$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=DH$6,DH$6<$G118+$J118),IF(DH$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=DI$6,DI$6<$G118+$J118),IF(DI$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=DJ$6,DJ$6<$G118+$J118),IF(DJ$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13971946.2649654},{"$f":"IF(AND($G118<=DK$6,DK$6<$G118+$J118),IF(DK$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G118<=DL$6,DL$6<$G118+$J118),IF(DL$6<=($G118+$J118-$M118),$I118*$P118,$N118*$P118),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E118=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramCHPCHPintnl nutrientsNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A119,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A119,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Process and Systems Upgrades Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A119,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"intnl nutrients"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A119,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A119,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A119,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":36},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A119,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":312379.23732306977},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A119,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A119,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A119,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A119,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A119,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A119,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G119<=Q$6,Q$6<$G119+$J119),IF(Q$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G119<=R$6,R$6<$G119+$J119),IF(R$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G119<=S$6,S$6<$G119+$J119),IF(S$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G119<=T$6,T$6<$G119+$J119),IF(T$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=U$6,U$6<$G119+$J119),IF(U$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=V$6,V$6<$G119+$J119),IF(V$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=W$6,W$6<$G119+$J119),IF(W$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=X$6,X$6<$G119+$J119),IF(X$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=Y$6,Y$6<$G119+$J119),IF(Y$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=Z$6,Z$6<$G119+$J119),IF(Z$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=AA$6,AA$6<$G119+$J119),IF(AA$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=AB$6,AB$6<$G119+$J119),IF(AB$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=AC$6,AC$6<$G119+$J119),IF(AC$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=AD$6,AD$6<$G119+$J119),IF(AD$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=AE$6,AE$6<$G119+$J119),IF(AE$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=AF$6,AF$6<$G119+$J119),IF(AF$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=AG$6,AG$6<$G119+$J119),IF(AG$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=AH$6,AH$6<$G119+$J119),IF(AH$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=AI$6,AI$6<$G119+$J119),IF(AI$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=AJ$6,AJ$6<$G119+$J119),IF(AJ$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=AK$6,AK$6<$G119+$J119),IF(AK$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=AL$6,AL$6<$G119+$J119),IF(AL$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=AM$6,AM$6<$G119+$J119),IF(AM$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=AN$6,AN$6<$G119+$J119),IF(AN$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G119<=AO$6,AO$6<$G119+$J119),IF(AO$6<=($G119+$J119-$M119),$H119*$L119*$P119,$O119*$L119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G119<=AP$6,AP$6<$G119+$J119),IF(AP$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G119<=AQ$6,AQ$6<$G119+$J119),IF(AQ$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G119<=AR$6,AR$6<$G119+$J119),IF(AR$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G119<=AS$6,AS$6<$G119+$J119),IF(AS$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=AT$6,AT$6<$G119+$J119),IF(AT$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=AU$6,AU$6<$G119+$J119),IF(AU$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=AV$6,AV$6<$G119+$J119),IF(AV$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=AW$6,AW$6<$G119+$J119),IF(AW$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=AX$6,AX$6<$G119+$J119),IF(AX$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=AY$6,AY$6<$G119+$J119),IF(AY$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=AZ$6,AZ$6<$G119+$J119),IF(AZ$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=BA$6,BA$6<$G119+$J119),IF(BA$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=BB$6,BB$6<$G119+$J119),IF(BB$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=BC$6,BC$6<$G119+$J119),IF(BC$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=BD$6,BD$6<$G119+$J119),IF(BD$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=BE$6,BE$6<$G119+$J119),IF(BE$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=BF$6,BF$6<$G119+$J119),IF(BF$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=BG$6,BG$6<$G119+$J119),IF(BG$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=BH$6,BH$6<$G119+$J119),IF(BH$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=BI$6,BI$6<$G119+$J119),IF(BI$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=BJ$6,BJ$6<$G119+$J119),IF(BJ$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=BK$6,BK$6<$G119+$J119),IF(BK$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=BL$6,BL$6<$G119+$J119),IF(BL$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=BM$6,BM$6<$G119+$J119),IF(BM$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G119<=BN$6,BN$6<$G119+$J119),IF(BN$6<=($G119+$J119-$M119),$I119*$K119*$P119,$N119*$K119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G119<=BO$6,BO$6<$G119+$J119),IF(BO$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G119<=BP$6,BP$6<$G119+$J119),IF(BP$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G119<=BQ$6,BQ$6<$G119+$J119),IF(BQ$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G119<=BR$6,BR$6<$G119+$J119),IF(BR$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=BS$6,BS$6<$G119+$J119),IF(BS$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=BT$6,BT$6<$G119+$J119),IF(BT$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=BU$6,BU$6<$G119+$J119),IF(BU$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=BV$6,BV$6<$G119+$J119),IF(BV$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=BW$6,BW$6<$G119+$J119),IF(BW$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=BX$6,BX$6<$G119+$J119),IF(BX$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=BY$6,BY$6<$G119+$J119),IF(BY$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=BZ$6,BZ$6<$G119+$J119),IF(BZ$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=CA$6,CA$6<$G119+$J119),IF(CA$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=CB$6,CB$6<$G119+$J119),IF(CB$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=CC$6,CC$6<$G119+$J119),IF(CC$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=CD$6,CD$6<$G119+$J119),IF(CD$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=CE$6,CE$6<$G119+$J119),IF(CE$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=CF$6,CF$6<$G119+$J119),IF(CF$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=CG$6,CG$6<$G119+$J119),IF(CG$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=CH$6,CH$6<$G119+$J119),IF(CH$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=CI$6,CI$6<$G119+$J119),IF(CI$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=CJ$6,CJ$6<$G119+$J119),IF(CJ$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=CK$6,CK$6<$G119+$J119),IF(CK$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.585209003215432},{"$f":"IF(AND($G119<=CL$6,CL$6<$G119+$J119),IF(CL$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G119<=CM$6,CM$6<$G119+$J119),IF(CM$6<=($G119+$J119-$M119),$H119*$P119,$O119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G119<=CN$6,CN$6<$G119+$J119),IF(CN$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G119<=CO$6,CO$6<$G119+$J119),IF(CO$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G119<=CP$6,CP$6<$G119+$J119),IF(CP$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G119<=CQ$6,CQ$6<$G119+$J119),IF(CQ$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=CR$6,CR$6<$G119+$J119),IF(CR$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=CS$6,CS$6<$G119+$J119),IF(CS$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=CT$6,CT$6<$G119+$J119),IF(CT$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=CU$6,CU$6<$G119+$J119),IF(CU$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=CV$6,CV$6<$G119+$J119),IF(CV$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=CW$6,CW$6<$G119+$J119),IF(CW$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=CX$6,CX$6<$G119+$J119),IF(CX$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=CY$6,CY$6<$G119+$J119),IF(CY$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=CZ$6,CZ$6<$G119+$J119),IF(CZ$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=DA$6,DA$6<$G119+$J119),IF(DA$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=DB$6,DB$6<$G119+$J119),IF(DB$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=DC$6,DC$6<$G119+$J119),IF(DC$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=DD$6,DD$6<$G119+$J119),IF(DD$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=DE$6,DE$6<$G119+$J119),IF(DE$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=DF$6,DF$6<$G119+$J119),IF(DF$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=DG$6,DG$6<$G119+$J119),IF(DG$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=DH$6,DH$6<$G119+$J119),IF(DH$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=DI$6,DI$6<$G119+$J119),IF(DI$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=DJ$6,DJ$6<$G119+$J119),IF(DJ$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334811.6155659912},{"$f":"IF(AND($G119<=DK$6,DK$6<$G119+$J119),IF(DK$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G119<=DL$6,DL$6<$G119+$J119),IF(DL$6<=($G119+$J119-$M119),$I119*$P119,$N119*$P119),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E119=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramCHPCHPwfcu-eeNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A120,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A120,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Process and Systems Upgrades Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A120,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"wfcu-ee"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A120,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A120,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A120,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":46},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A120,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":401287.17409963574},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A120,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A120,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A120,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A120,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A120,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A120,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G120<=Q$6,Q$6<$G120+$J120),IF(Q$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G120<=R$6,R$6<$G120+$J120),IF(R$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G120<=S$6,S$6<$G120+$J120),IF(S$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G120<=T$6,T$6<$G120+$J120),IF(T$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=U$6,U$6<$G120+$J120),IF(U$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=V$6,V$6<$G120+$J120),IF(V$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=W$6,W$6<$G120+$J120),IF(W$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=X$6,X$6<$G120+$J120),IF(X$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=Y$6,Y$6<$G120+$J120),IF(Y$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=Z$6,Z$6<$G120+$J120),IF(Z$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=AA$6,AA$6<$G120+$J120),IF(AA$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=AB$6,AB$6<$G120+$J120),IF(AB$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=AC$6,AC$6<$G120+$J120),IF(AC$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=AD$6,AD$6<$G120+$J120),IF(AD$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=AE$6,AE$6<$G120+$J120),IF(AE$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=AF$6,AF$6<$G120+$J120),IF(AF$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=AG$6,AG$6<$G120+$J120),IF(AG$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=AH$6,AH$6<$G120+$J120),IF(AH$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=AI$6,AI$6<$G120+$J120),IF(AI$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=AJ$6,AJ$6<$G120+$J120),IF(AJ$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=AK$6,AK$6<$G120+$J120),IF(AK$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=AL$6,AL$6<$G120+$J120),IF(AL$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=AM$6,AM$6<$G120+$J120),IF(AM$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=AN$6,AN$6<$G120+$J120),IF(AN$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G120<=AO$6,AO$6<$G120+$J120),IF(AO$6<=($G120+$J120-$M120),$H120*$L120*$P120,$O120*$L120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G120<=AP$6,AP$6<$G120+$J120),IF(AP$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G120<=AQ$6,AQ$6<$G120+$J120),IF(AQ$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G120<=AR$6,AR$6<$G120+$J120),IF(AR$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G120<=AS$6,AS$6<$G120+$J120),IF(AS$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=AT$6,AT$6<$G120+$J120),IF(AT$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=AU$6,AU$6<$G120+$J120),IF(AU$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=AV$6,AV$6<$G120+$J120),IF(AV$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=AW$6,AW$6<$G120+$J120),IF(AW$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=AX$6,AX$6<$G120+$J120),IF(AX$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=AY$6,AY$6<$G120+$J120),IF(AY$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=AZ$6,AZ$6<$G120+$J120),IF(AZ$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=BA$6,BA$6<$G120+$J120),IF(BA$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=BB$6,BB$6<$G120+$J120),IF(BB$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=BC$6,BC$6<$G120+$J120),IF(BC$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=BD$6,BD$6<$G120+$J120),IF(BD$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=BE$6,BE$6<$G120+$J120),IF(BE$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=BF$6,BF$6<$G120+$J120),IF(BF$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=BG$6,BG$6<$G120+$J120),IF(BG$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=BH$6,BH$6<$G120+$J120),IF(BH$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=BI$6,BI$6<$G120+$J120),IF(BI$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=BJ$6,BJ$6<$G120+$J120),IF(BJ$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=BK$6,BK$6<$G120+$J120),IF(BK$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=BL$6,BL$6<$G120+$J120),IF(BL$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=BM$6,BM$6<$G120+$J120),IF(BM$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G120<=BN$6,BN$6<$G120+$J120),IF(BN$6<=($G120+$J120-$M120),$I120*$K120*$P120,$N120*$K120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G120<=BO$6,BO$6<$G120+$J120),IF(BO$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G120<=BP$6,BP$6<$G120+$J120),IF(BP$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G120<=BQ$6,BQ$6<$G120+$J120),IF(BQ$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G120<=BR$6,BR$6<$G120+$J120),IF(BR$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=BS$6,BS$6<$G120+$J120),IF(BS$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=BT$6,BT$6<$G120+$J120),IF(BT$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=BU$6,BU$6<$G120+$J120),IF(BU$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=BV$6,BV$6<$G120+$J120),IF(BV$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=BW$6,BW$6<$G120+$J120),IF(BW$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=BX$6,BX$6<$G120+$J120),IF(BX$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=BY$6,BY$6<$G120+$J120),IF(BY$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=BZ$6,BZ$6<$G120+$J120),IF(BZ$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=CA$6,CA$6<$G120+$J120),IF(CA$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=CB$6,CB$6<$G120+$J120),IF(CB$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=CC$6,CC$6<$G120+$J120),IF(CC$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=CD$6,CD$6<$G120+$J120),IF(CD$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=CE$6,CE$6<$G120+$J120),IF(CE$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=CF$6,CF$6<$G120+$J120),IF(CF$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=CG$6,CG$6<$G120+$J120),IF(CG$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=CH$6,CH$6<$G120+$J120),IF(CH$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=CI$6,CI$6<$G120+$J120),IF(CI$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=CJ$6,CJ$6<$G120+$J120),IF(CJ$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=CK$6,CK$6<$G120+$J120),IF(CK$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.30332261521972},{"$f":"IF(AND($G120<=CL$6,CL$6<$G120+$J120),IF(CL$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G120<=CM$6,CM$6<$G120+$J120),IF(CM$6<=($G120+$J120-$M120),$H120*$P120,$O120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G120<=CN$6,CN$6<$G120+$J120),IF(CN$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G120<=CO$6,CO$6<$G120+$J120),IF(CO$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G120<=CP$6,CP$6<$G120+$J120),IF(CP$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G120<=CQ$6,CQ$6<$G120+$J120),IF(CQ$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=CR$6,CR$6<$G120+$J120),IF(CR$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=CS$6,CS$6<$G120+$J120),IF(CS$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=CT$6,CT$6<$G120+$J120),IF(CT$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=CU$6,CU$6<$G120+$J120),IF(CU$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=CV$6,CV$6<$G120+$J120),IF(CV$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=CW$6,CW$6<$G120+$J120),IF(CW$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=CX$6,CX$6<$G120+$J120),IF(CX$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=CY$6,CY$6<$G120+$J120),IF(CY$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=CZ$6,CZ$6<$G120+$J120),IF(CZ$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=DA$6,DA$6<$G120+$J120),IF(DA$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=DB$6,DB$6<$G120+$J120),IF(DB$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=DC$6,DC$6<$G120+$J120),IF(DC$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=DD$6,DD$6<$G120+$J120),IF(DD$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=DE$6,DE$6<$G120+$J120),IF(DE$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=DF$6,DF$6<$G120+$J120),IF(DF$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=DG$6,DG$6<$G120+$J120),IF(DG$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=DH$6,DH$6<$G120+$J120),IF(DH$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=DI$6,DI$6<$G120+$J120),IF(DI$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=DJ$6,DJ$6<$G120+$J120),IF(DJ$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":430104.152304004},{"$f":"IF(AND($G120<=DK$6,DK$6<$G120+$J120),IF(DK$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G120<=DL$6,DL$6<$G120+$J120),IF(DL$6<=($G120+$J120-$M120),$I120*$P120,$N120*$P120),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E120=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramStudies in 2017 2018Studies in 2017 2018Detailed Engineering StudiesNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A121,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A121,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Process and Systems Upgrades Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A121,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Detailed Engineering Studies"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A121,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A121,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A121,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A121,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A121,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A121,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A121,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A121,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A121,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A121,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G121<=Q$6,Q$6<$G121+$J121),IF(Q$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G121<=R$6,R$6<$G121+$J121),IF(R$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G121<=S$6,S$6<$G121+$J121),IF(S$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G121<=T$6,T$6<$G121+$J121),IF(T$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=U$6,U$6<$G121+$J121),IF(U$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=V$6,V$6<$G121+$J121),IF(V$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=W$6,W$6<$G121+$J121),IF(W$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=X$6,X$6<$G121+$J121),IF(X$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=Y$6,Y$6<$G121+$J121),IF(Y$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=Z$6,Z$6<$G121+$J121),IF(Z$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AA$6,AA$6<$G121+$J121),IF(AA$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AB$6,AB$6<$G121+$J121),IF(AB$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AC$6,AC$6<$G121+$J121),IF(AC$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AD$6,AD$6<$G121+$J121),IF(AD$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AE$6,AE$6<$G121+$J121),IF(AE$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AF$6,AF$6<$G121+$J121),IF(AF$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AG$6,AG$6<$G121+$J121),IF(AG$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AH$6,AH$6<$G121+$J121),IF(AH$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AI$6,AI$6<$G121+$J121),IF(AI$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AJ$6,AJ$6<$G121+$J121),IF(AJ$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AK$6,AK$6<$G121+$J121),IF(AK$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AL$6,AL$6<$G121+$J121),IF(AL$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AM$6,AM$6<$G121+$J121),IF(AM$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AN$6,AN$6<$G121+$J121),IF(AN$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G121<=AO$6,AO$6<$G121+$J121),IF(AO$6<=($G121+$J121-$M121),$H121*$L121*$P121,$O121*$L121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G121<=AP$6,AP$6<$G121+$J121),IF(AP$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G121<=AQ$6,AQ$6<$G121+$J121),IF(AQ$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G121<=AR$6,AR$6<$G121+$J121),IF(AR$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G121<=AS$6,AS$6<$G121+$J121),IF(AS$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AT$6,AT$6<$G121+$J121),IF(AT$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AU$6,AU$6<$G121+$J121),IF(AU$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AV$6,AV$6<$G121+$J121),IF(AV$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AW$6,AW$6<$G121+$J121),IF(AW$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AX$6,AX$6<$G121+$J121),IF(AX$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AY$6,AY$6<$G121+$J121),IF(AY$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=AZ$6,AZ$6<$G121+$J121),IF(AZ$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BA$6,BA$6<$G121+$J121),IF(BA$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BB$6,BB$6<$G121+$J121),IF(BB$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BC$6,BC$6<$G121+$J121),IF(BC$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BD$6,BD$6<$G121+$J121),IF(BD$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BE$6,BE$6<$G121+$J121),IF(BE$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BF$6,BF$6<$G121+$J121),IF(BF$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BG$6,BG$6<$G121+$J121),IF(BG$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BH$6,BH$6<$G121+$J121),IF(BH$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BI$6,BI$6<$G121+$J121),IF(BI$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BJ$6,BJ$6<$G121+$J121),IF(BJ$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BK$6,BK$6<$G121+$J121),IF(BK$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BL$6,BL$6<$G121+$J121),IF(BL$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BM$6,BM$6<$G121+$J121),IF(BM$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G121<=BN$6,BN$6<$G121+$J121),IF(BN$6<=($G121+$J121-$M121),$I121*$K121*$P121,$N121*$K121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G121<=BO$6,BO$6<$G121+$J121),IF(BO$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G121<=BP$6,BP$6<$G121+$J121),IF(BP$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G121<=BQ$6,BQ$6<$G121+$J121),IF(BQ$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G121<=BR$6,BR$6<$G121+$J121),IF(BR$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BS$6,BS$6<$G121+$J121),IF(BS$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BT$6,BT$6<$G121+$J121),IF(BT$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BU$6,BU$6<$G121+$J121),IF(BU$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BV$6,BV$6<$G121+$J121),IF(BV$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BW$6,BW$6<$G121+$J121),IF(BW$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BX$6,BX$6<$G121+$J121),IF(BX$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BY$6,BY$6<$G121+$J121),IF(BY$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=BZ$6,BZ$6<$G121+$J121),IF(BZ$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CA$6,CA$6<$G121+$J121),IF(CA$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CB$6,CB$6<$G121+$J121),IF(CB$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CC$6,CC$6<$G121+$J121),IF(CC$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CD$6,CD$6<$G121+$J121),IF(CD$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CE$6,CE$6<$G121+$J121),IF(CE$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CF$6,CF$6<$G121+$J121),IF(CF$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CG$6,CG$6<$G121+$J121),IF(CG$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CH$6,CH$6<$G121+$J121),IF(CH$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CI$6,CI$6<$G121+$J121),IF(CI$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CJ$6,CJ$6<$G121+$J121),IF(CJ$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CK$6,CK$6<$G121+$J121),IF(CK$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CL$6,CL$6<$G121+$J121),IF(CL$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G121<=CM$6,CM$6<$G121+$J121),IF(CM$6<=($G121+$J121-$M121),$H121*$P121,$O121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G121<=CN$6,CN$6<$G121+$J121),IF(CN$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G121<=CO$6,CO$6<$G121+$J121),IF(CO$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G121<=CP$6,CP$6<$G121+$J121),IF(CP$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G121<=CQ$6,CQ$6<$G121+$J121),IF(CQ$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CR$6,CR$6<$G121+$J121),IF(CR$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CS$6,CS$6<$G121+$J121),IF(CS$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CT$6,CT$6<$G121+$J121),IF(CT$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CU$6,CU$6<$G121+$J121),IF(CU$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CV$6,CV$6<$G121+$J121),IF(CV$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CW$6,CW$6<$G121+$J121),IF(CW$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CX$6,CX$6<$G121+$J121),IF(CX$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CY$6,CY$6<$G121+$J121),IF(CY$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=CZ$6,CZ$6<$G121+$J121),IF(CZ$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=DA$6,DA$6<$G121+$J121),IF(DA$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=DB$6,DB$6<$G121+$J121),IF(DB$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=DC$6,DC$6<$G121+$J121),IF(DC$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=DD$6,DD$6<$G121+$J121),IF(DD$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=DE$6,DE$6<$G121+$J121),IF(DE$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=DF$6,DF$6<$G121+$J121),IF(DF$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=DG$6,DG$6<$G121+$J121),IF(DG$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=DH$6,DH$6<$G121+$J121),IF(DH$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=DI$6,DI$6<$G121+$J121),IF(DI$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=DJ$6,DJ$6<$G121+$J121),IF(DJ$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G121<=DK$6,DK$6<$G121+$J121),IF(DK$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G121<=DL$6,DL$6<$G121+$J121),IF(DL$6<=($G121+$J121-$M121),$I121*$P121,$N121*$P121),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E121=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramProgress Payment ADMss Payment ADM - CHPProgress PaymentNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A122,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A122,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Process and Systems Upgrades Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A122,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Progress Payment"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A122,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A122,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A122,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A122,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A122,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A122,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A122,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A122,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A122,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A122,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G122<=Q$6,Q$6<$G122+$J122),IF(Q$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=R$6,R$6<$G122+$J122),IF(R$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=S$6,S$6<$G122+$J122),IF(S$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=T$6,T$6<$G122+$J122),IF(T$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=U$6,U$6<$G122+$J122),IF(U$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=V$6,V$6<$G122+$J122),IF(V$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=W$6,W$6<$G122+$J122),IF(W$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=X$6,X$6<$G122+$J122),IF(X$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=Y$6,Y$6<$G122+$J122),IF(Y$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=Z$6,Z$6<$G122+$J122),IF(Z$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AA$6,AA$6<$G122+$J122),IF(AA$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AB$6,AB$6<$G122+$J122),IF(AB$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AC$6,AC$6<$G122+$J122),IF(AC$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AD$6,AD$6<$G122+$J122),IF(AD$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AE$6,AE$6<$G122+$J122),IF(AE$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AF$6,AF$6<$G122+$J122),IF(AF$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AG$6,AG$6<$G122+$J122),IF(AG$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AH$6,AH$6<$G122+$J122),IF(AH$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AI$6,AI$6<$G122+$J122),IF(AI$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AJ$6,AJ$6<$G122+$J122),IF(AJ$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AK$6,AK$6<$G122+$J122),IF(AK$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AL$6,AL$6<$G122+$J122),IF(AL$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AM$6,AM$6<$G122+$J122),IF(AM$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AN$6,AN$6<$G122+$J122),IF(AN$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AO$6,AO$6<$G122+$J122),IF(AO$6<=($G122+$J122-$M122),$H122*$L122*$P122,$O122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AP$6,AP$6<$G122+$J122),IF(AP$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AQ$6,AQ$6<$G122+$J122),IF(AQ$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AR$6,AR$6<$G122+$J122),IF(AR$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AS$6,AS$6<$G122+$J122),IF(AS$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AT$6,AT$6<$G122+$J122),IF(AT$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AU$6,AU$6<$G122+$J122),IF(AU$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AV$6,AV$6<$G122+$J122),IF(AV$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AW$6,AW$6<$G122+$J122),IF(AW$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AX$6,AX$6<$G122+$J122),IF(AX$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AY$6,AY$6<$G122+$J122),IF(AY$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=AZ$6,AZ$6<$G122+$J122),IF(AZ$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BA$6,BA$6<$G122+$J122),IF(BA$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BB$6,BB$6<$G122+$J122),IF(BB$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BC$6,BC$6<$G122+$J122),IF(BC$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BD$6,BD$6<$G122+$J122),IF(BD$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BE$6,BE$6<$G122+$J122),IF(BE$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BF$6,BF$6<$G122+$J122),IF(BF$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BG$6,BG$6<$G122+$J122),IF(BG$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BH$6,BH$6<$G122+$J122),IF(BH$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BI$6,BI$6<$G122+$J122),IF(BI$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BJ$6,BJ$6<$G122+$J122),IF(BJ$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BK$6,BK$6<$G122+$J122),IF(BK$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BL$6,BL$6<$G122+$J122),IF(BL$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BM$6,BM$6<$G122+$J122),IF(BM$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BN$6,BN$6<$G122+$J122),IF(BN$6<=($G122+$J122-$M122),$I122*$K122*$P122,$N122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BO$6,BO$6<$G122+$J122),IF(BO$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BP$6,BP$6<$G122+$J122),IF(BP$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BQ$6,BQ$6<$G122+$J122),IF(BQ$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BR$6,BR$6<$G122+$J122),IF(BR$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BS$6,BS$6<$G122+$J122),IF(BS$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BT$6,BT$6<$G122+$J122),IF(BT$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BU$6,BU$6<$G122+$J122),IF(BU$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BV$6,BV$6<$G122+$J122),IF(BV$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BW$6,BW$6<$G122+$J122),IF(BW$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BX$6,BX$6<$G122+$J122),IF(BX$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BY$6,BY$6<$G122+$J122),IF(BY$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=BZ$6,BZ$6<$G122+$J122),IF(BZ$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CA$6,CA$6<$G122+$J122),IF(CA$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CB$6,CB$6<$G122+$J122),IF(CB$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CC$6,CC$6<$G122+$J122),IF(CC$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CD$6,CD$6<$G122+$J122),IF(CD$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CE$6,CE$6<$G122+$J122),IF(CE$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CF$6,CF$6<$G122+$J122),IF(CF$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CG$6,CG$6<$G122+$J122),IF(CG$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CH$6,CH$6<$G122+$J122),IF(CH$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CI$6,CI$6<$G122+$J122),IF(CI$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CJ$6,CJ$6<$G122+$J122),IF(CJ$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CK$6,CK$6<$G122+$J122),IF(CK$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CL$6,CL$6<$G122+$J122),IF(CL$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CM$6,CM$6<$G122+$J122),IF(CM$6<=($G122+$J122-$M122),$H122*$P122,$O122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CN$6,CN$6<$G122+$J122),IF(CN$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CO$6,CO$6<$G122+$J122),IF(CO$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CP$6,CP$6<$G122+$J122),IF(CP$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CQ$6,CQ$6<$G122+$J122),IF(CQ$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CR$6,CR$6<$G122+$J122),IF(CR$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CS$6,CS$6<$G122+$J122),IF(CS$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CT$6,CT$6<$G122+$J122),IF(CT$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CU$6,CU$6<$G122+$J122),IF(CU$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CV$6,CV$6<$G122+$J122),IF(CV$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CW$6,CW$6<$G122+$J122),IF(CW$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CX$6,CX$6<$G122+$J122),IF(CX$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CY$6,CY$6<$G122+$J122),IF(CY$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=CZ$6,CZ$6<$G122+$J122),IF(CZ$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=DA$6,DA$6<$G122+$J122),IF(DA$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=DB$6,DB$6<$G122+$J122),IF(DB$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=DC$6,DC$6<$G122+$J122),IF(DC$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=DD$6,DD$6<$G122+$J122),IF(DD$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=DE$6,DE$6<$G122+$J122),IF(DE$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=DF$6,DF$6<$G122+$J122),IF(DF$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=DG$6,DG$6<$G122+$J122),IF(DG$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=DH$6,DH$6<$G122+$J122),IF(DH$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=DI$6,DI$6<$G122+$J122),IF(DI$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=DJ$6,DJ$6<$G122+$J122),IF(DJ$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G122<=DK$6,DK$6<$G122+$J122),IF(DK$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=DL$6,DL$6<$G122+$J122),IF(DL$6<=($G122+$J122-$M122),$I122*$P122,$N122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramProgress Payment ADMss Payment ADM - CHPProgress PaymentNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A123,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A123,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Process and Systems Upgrades Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A123,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Progress Payment"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A123,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A123,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A123,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A123,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A123,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A123,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A123,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A123,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A123,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A123,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G123<=Q$6,Q$6<$G123+$J123),IF(Q$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G123<=R$6,R$6<$G123+$J123),IF(R$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G123<=S$6,S$6<$G123+$J123),IF(S$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G123<=T$6,T$6<$G123+$J123),IF(T$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G123<=U$6,U$6<$G123+$J123),IF(U$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=V$6,V$6<$G123+$J123),IF(V$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=W$6,W$6<$G123+$J123),IF(W$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=X$6,X$6<$G123+$J123),IF(X$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=Y$6,Y$6<$G123+$J123),IF(Y$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=Z$6,Z$6<$G123+$J123),IF(Z$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AA$6,AA$6<$G123+$J123),IF(AA$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AB$6,AB$6<$G123+$J123),IF(AB$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AC$6,AC$6<$G123+$J123),IF(AC$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AD$6,AD$6<$G123+$J123),IF(AD$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AE$6,AE$6<$G123+$J123),IF(AE$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AF$6,AF$6<$G123+$J123),IF(AF$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AG$6,AG$6<$G123+$J123),IF(AG$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AH$6,AH$6<$G123+$J123),IF(AH$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AI$6,AI$6<$G123+$J123),IF(AI$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AJ$6,AJ$6<$G123+$J123),IF(AJ$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AK$6,AK$6<$G123+$J123),IF(AK$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AL$6,AL$6<$G123+$J123),IF(AL$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AM$6,AM$6<$G123+$J123),IF(AM$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AN$6,AN$6<$G123+$J123),IF(AN$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AO$6,AO$6<$G123+$J123),IF(AO$6<=($G123+$J123-$M123),$H123*$L123*$P123,$O123*$L123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G123<=AP$6,AP$6<$G123+$J123),IF(AP$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G123<=AQ$6,AQ$6<$G123+$J123),IF(AQ$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G123<=AR$6,AR$6<$G123+$J123),IF(AR$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G123<=AS$6,AS$6<$G123+$J123),IF(AS$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G123<=AT$6,AT$6<$G123+$J123),IF(AT$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AU$6,AU$6<$G123+$J123),IF(AU$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AV$6,AV$6<$G123+$J123),IF(AV$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AW$6,AW$6<$G123+$J123),IF(AW$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AX$6,AX$6<$G123+$J123),IF(AX$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AY$6,AY$6<$G123+$J123),IF(AY$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=AZ$6,AZ$6<$G123+$J123),IF(AZ$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BA$6,BA$6<$G123+$J123),IF(BA$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BB$6,BB$6<$G123+$J123),IF(BB$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BC$6,BC$6<$G123+$J123),IF(BC$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BD$6,BD$6<$G123+$J123),IF(BD$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BE$6,BE$6<$G123+$J123),IF(BE$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BF$6,BF$6<$G123+$J123),IF(BF$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BG$6,BG$6<$G123+$J123),IF(BG$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BH$6,BH$6<$G123+$J123),IF(BH$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BI$6,BI$6<$G123+$J123),IF(BI$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BJ$6,BJ$6<$G123+$J123),IF(BJ$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BK$6,BK$6<$G123+$J123),IF(BK$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BL$6,BL$6<$G123+$J123),IF(BL$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BM$6,BM$6<$G123+$J123),IF(BM$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BN$6,BN$6<$G123+$J123),IF(BN$6<=($G123+$J123-$M123),$I123*$K123*$P123,$N123*$K123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G123<=BO$6,BO$6<$G123+$J123),IF(BO$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G123<=BP$6,BP$6<$G123+$J123),IF(BP$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G123<=BQ$6,BQ$6<$G123+$J123),IF(BQ$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G123<=BR$6,BR$6<$G123+$J123),IF(BR$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G123<=BS$6,BS$6<$G123+$J123),IF(BS$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BT$6,BT$6<$G123+$J123),IF(BT$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BU$6,BU$6<$G123+$J123),IF(BU$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BV$6,BV$6<$G123+$J123),IF(BV$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BW$6,BW$6<$G123+$J123),IF(BW$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BX$6,BX$6<$G123+$J123),IF(BX$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BY$6,BY$6<$G123+$J123),IF(BY$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=BZ$6,BZ$6<$G123+$J123),IF(BZ$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CA$6,CA$6<$G123+$J123),IF(CA$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CB$6,CB$6<$G123+$J123),IF(CB$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CC$6,CC$6<$G123+$J123),IF(CC$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CD$6,CD$6<$G123+$J123),IF(CD$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CE$6,CE$6<$G123+$J123),IF(CE$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CF$6,CF$6<$G123+$J123),IF(CF$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CG$6,CG$6<$G123+$J123),IF(CG$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CH$6,CH$6<$G123+$J123),IF(CH$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CI$6,CI$6<$G123+$J123),IF(CI$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CJ$6,CJ$6<$G123+$J123),IF(CJ$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CK$6,CK$6<$G123+$J123),IF(CK$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CL$6,CL$6<$G123+$J123),IF(CL$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CM$6,CM$6<$G123+$J123),IF(CM$6<=($G123+$J123-$M123),$H123*$P123,$O123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G123<=CN$6,CN$6<$G123+$J123),IF(CN$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G123<=CO$6,CO$6<$G123+$J123),IF(CO$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G123<=CP$6,CP$6<$G123+$J123),IF(CP$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G123<=CQ$6,CQ$6<$G123+$J123),IF(CQ$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G123<=CR$6,CR$6<$G123+$J123),IF(CR$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CS$6,CS$6<$G123+$J123),IF(CS$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CT$6,CT$6<$G123+$J123),IF(CT$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CU$6,CU$6<$G123+$J123),IF(CU$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CV$6,CV$6<$G123+$J123),IF(CV$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CW$6,CW$6<$G123+$J123),IF(CW$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CX$6,CX$6<$G123+$J123),IF(CX$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CY$6,CY$6<$G123+$J123),IF(CY$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=CZ$6,CZ$6<$G123+$J123),IF(CZ$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=DA$6,DA$6<$G123+$J123),IF(DA$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=DB$6,DB$6<$G123+$J123),IF(DB$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=DC$6,DC$6<$G123+$J123),IF(DC$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=DD$6,DD$6<$G123+$J123),IF(DD$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=DE$6,DE$6<$G123+$J123),IF(DE$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=DF$6,DF$6<$G123+$J123),IF(DF$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=DG$6,DG$6<$G123+$J123),IF(DG$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=DH$6,DH$6<$G123+$J123),IF(DH$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=DI$6,DI$6<$G123+$J123),IF(DI$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=DJ$6,DJ$6<$G123+$J123),IF(DJ$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=DK$6,DK$6<$G123+$J123),IF(DK$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G123<=DL$6,DL$6<$G123+$J123),IF(DL$6<=($G123+$J123-$M123),$I123*$P123,$N123*$P123),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E123=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramCHPCHPFAC - CHP (2019)NO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A124,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A124,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Process and Systems Upgrades Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A124,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"FAC - CHP (2019)"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A124,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A124,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A124,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":537},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A124,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4672873},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A124,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A124,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A124,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A124,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A124,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A124,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G124<=Q$6,Q$6<$G124+$J124),IF(Q$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G124<=R$6,R$6<$G124+$J124),IF(R$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G124<=S$6,S$6<$G124+$J124),IF(S$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G124<=T$6,T$6<$G124+$J124),IF(T$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G124<=U$6,U$6<$G124+$J124),IF(U$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=V$6,V$6<$G124+$J124),IF(V$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=W$6,W$6<$G124+$J124),IF(W$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=X$6,X$6<$G124+$J124),IF(X$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=Y$6,Y$6<$G124+$J124),IF(Y$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=Z$6,Z$6<$G124+$J124),IF(Z$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=AA$6,AA$6<$G124+$J124),IF(AA$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=AB$6,AB$6<$G124+$J124),IF(AB$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=AC$6,AC$6<$G124+$J124),IF(AC$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=AD$6,AD$6<$G124+$J124),IF(AD$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=AE$6,AE$6<$G124+$J124),IF(AE$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=AF$6,AF$6<$G124+$J124),IF(AF$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=AG$6,AG$6<$G124+$J124),IF(AG$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=AH$6,AH$6<$G124+$J124),IF(AH$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=AI$6,AI$6<$G124+$J124),IF(AI$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=AJ$6,AJ$6<$G124+$J124),IF(AJ$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=AK$6,AK$6<$G124+$J124),IF(AK$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=AL$6,AL$6<$G124+$J124),IF(AL$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=AM$6,AM$6<$G124+$J124),IF(AM$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=AN$6,AN$6<$G124+$J124),IF(AN$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=AO$6,AO$6<$G124+$J124),IF(AO$6<=($G124+$J124-$M124),$H124*$L124*$P124,$O124*$L124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G124<=AP$6,AP$6<$G124+$J124),IF(AP$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G124<=AQ$6,AQ$6<$G124+$J124),IF(AQ$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G124<=AR$6,AR$6<$G124+$J124),IF(AR$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G124<=AS$6,AS$6<$G124+$J124),IF(AS$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G124<=AT$6,AT$6<$G124+$J124),IF(AT$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=AU$6,AU$6<$G124+$J124),IF(AU$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=AV$6,AV$6<$G124+$J124),IF(AV$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=AW$6,AW$6<$G124+$J124),IF(AW$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=AX$6,AX$6<$G124+$J124),IF(AX$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=AY$6,AY$6<$G124+$J124),IF(AY$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=AZ$6,AZ$6<$G124+$J124),IF(AZ$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=BA$6,BA$6<$G124+$J124),IF(BA$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=BB$6,BB$6<$G124+$J124),IF(BB$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=BC$6,BC$6<$G124+$J124),IF(BC$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=BD$6,BD$6<$G124+$J124),IF(BD$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=BE$6,BE$6<$G124+$J124),IF(BE$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=BF$6,BF$6<$G124+$J124),IF(BF$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=BG$6,BG$6<$G124+$J124),IF(BG$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=BH$6,BH$6<$G124+$J124),IF(BH$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=BI$6,BI$6<$G124+$J124),IF(BI$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=BJ$6,BJ$6<$G124+$J124),IF(BJ$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=BK$6,BK$6<$G124+$J124),IF(BK$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=BL$6,BL$6<$G124+$J124),IF(BL$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=BM$6,BM$6<$G124+$J124),IF(BM$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=BN$6,BN$6<$G124+$J124),IF(BN$6<=($G124+$J124-$M124),$I124*$K124*$P124,$N124*$K124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G124<=BO$6,BO$6<$G124+$J124),IF(BO$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G124<=BP$6,BP$6<$G124+$J124),IF(BP$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G124<=BQ$6,BQ$6<$G124+$J124),IF(BQ$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G124<=BR$6,BR$6<$G124+$J124),IF(BR$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G124<=BS$6,BS$6<$G124+$J124),IF(BS$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=BT$6,BT$6<$G124+$J124),IF(BT$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=BU$6,BU$6<$G124+$J124),IF(BU$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=BV$6,BV$6<$G124+$J124),IF(BV$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=BW$6,BW$6<$G124+$J124),IF(BW$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=BX$6,BX$6<$G124+$J124),IF(BX$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=BY$6,BY$6<$G124+$J124),IF(BY$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=BZ$6,BZ$6<$G124+$J124),IF(BZ$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=CA$6,CA$6<$G124+$J124),IF(CA$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=CB$6,CB$6<$G124+$J124),IF(CB$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=CC$6,CC$6<$G124+$J124),IF(CC$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=CD$6,CD$6<$G124+$J124),IF(CD$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=CE$6,CE$6<$G124+$J124),IF(CE$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=CF$6,CF$6<$G124+$J124),IF(CF$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=CG$6,CG$6<$G124+$J124),IF(CG$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=CH$6,CH$6<$G124+$J124),IF(CH$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=CI$6,CI$6<$G124+$J124),IF(CI$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=CJ$6,CJ$6<$G124+$J124),IF(CJ$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=CK$6,CK$6<$G124+$J124),IF(CK$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=CL$6,CL$6<$G124+$J124),IF(CL$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":575.56270096463027},{"$f":"IF(AND($G124<=CM$6,CM$6<$G124+$J124),IF(CM$6<=($G124+$J124-$M124),$H124*$P124,$O124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G124<=CN$6,CN$6<$G124+$J124),IF(CN$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G124<=CO$6,CO$6<$G124+$J124),IF(CO$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G124<=CP$6,CP$6<$G124+$J124),IF(CP$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G124<=CQ$6,CQ$6<$G124+$J124),IF(CQ$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G124<=CR$6,CR$6<$G124+$J124),IF(CR$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=CS$6,CS$6<$G124+$J124),IF(CS$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=CT$6,CT$6<$G124+$J124),IF(CT$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=CU$6,CU$6<$G124+$J124),IF(CU$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=CV$6,CV$6<$G124+$J124),IF(CV$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=CW$6,CW$6<$G124+$J124),IF(CW$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=CX$6,CX$6<$G124+$J124),IF(CX$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=CY$6,CY$6<$G124+$J124),IF(CY$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=CZ$6,CZ$6<$G124+$J124),IF(CZ$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=DA$6,DA$6<$G124+$J124),IF(DA$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=DB$6,DB$6<$G124+$J124),IF(DB$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=DC$6,DC$6<$G124+$J124),IF(DC$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=DD$6,DD$6<$G124+$J124),IF(DD$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=DE$6,DE$6<$G124+$J124),IF(DE$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=DF$6,DF$6<$G124+$J124),IF(DF$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=DG$6,DG$6<$G124+$J124),IF(DG$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=DH$6,DH$6<$G124+$J124),IF(DH$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=DI$6,DI$6<$G124+$J124),IF(DI$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=DJ$6,DJ$6<$G124+$J124),IF(DJ$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=DK$6,DK$6<$G124+$J124),IF(DK$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5008438.3708467307},{"$f":"IF(AND($G124<=DL$6,DL$6<$G124+$J124),IF(DL$6<=($G124+$J124-$M124),$I124*$P124,$N124*$P124),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E124=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A125,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A125,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A125,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - PRESCRIPTIVE LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A125,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A125,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A125,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":89},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A125,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1051099},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A125,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A125,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A125,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A125,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A125,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A125,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1.7664543377931111E-2},{"$f":"IF(AND($G125<=Q$6,Q$6<$G125+$J125),IF(Q$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=R$6,R$6<$G125+$J125),IF(R$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=S$6,S$6<$G125+$J125),IF(S$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=T$6,T$6<$G125+$J125),IF(T$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=U$6,U$6<$G125+$J125),IF(U$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=V$6,V$6<$G125+$J125),IF(V$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=W$6,W$6<$G125+$J125),IF(W$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=X$6,X$6<$G125+$J125),IF(X$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=Y$6,Y$6<$G125+$J125),IF(Y$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=Z$6,Z$6<$G125+$J125),IF(Z$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=AA$6,AA$6<$G125+$J125),IF(AA$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=AB$6,AB$6<$G125+$J125),IF(AB$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=AC$6,AC$6<$G125+$J125),IF(AC$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=AD$6,AD$6<$G125+$J125),IF(AD$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=AE$6,AE$6<$G125+$J125),IF(AE$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=AF$6,AF$6<$G125+$J125),IF(AF$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=AG$6,AG$6<$G125+$J125),IF(AG$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=AH$6,AH$6<$G125+$J125),IF(AH$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=AI$6,AI$6<$G125+$J125),IF(AI$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=AJ$6,AJ$6<$G125+$J125),IF(AJ$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=AK$6,AK$6<$G125+$J125),IF(AK$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=AL$6,AL$6<$G125+$J125),IF(AL$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=AM$6,AM$6<$G125+$J125),IF(AM$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=AN$6,AN$6<$G125+$J125),IF(AN$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=AO$6,AO$6<$G125+$J125),IF(AO$6<=($G125+$J125-$M125),$H125*$L125*$P125,$O125*$L125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=AP$6,AP$6<$G125+$J125),IF(AP$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=AQ$6,AQ$6<$G125+$J125),IF(AQ$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=AR$6,AR$6<$G125+$J125),IF(AR$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=AS$6,AS$6<$G125+$J125),IF(AS$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=AT$6,AT$6<$G125+$J125),IF(AT$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=AU$6,AU$6<$G125+$J125),IF(AU$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=AV$6,AV$6<$G125+$J125),IF(AV$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=AW$6,AW$6<$G125+$J125),IF(AW$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=AX$6,AX$6<$G125+$J125),IF(AX$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=AY$6,AY$6<$G125+$J125),IF(AY$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=AZ$6,AZ$6<$G125+$J125),IF(AZ$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=BA$6,BA$6<$G125+$J125),IF(BA$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=BB$6,BB$6<$G125+$J125),IF(BB$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=BC$6,BC$6<$G125+$J125),IF(BC$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=BD$6,BD$6<$G125+$J125),IF(BD$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=BE$6,BE$6<$G125+$J125),IF(BE$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=BF$6,BF$6<$G125+$J125),IF(BF$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=BG$6,BG$6<$G125+$J125),IF(BG$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=BH$6,BH$6<$G125+$J125),IF(BH$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=BI$6,BI$6<$G125+$J125),IF(BI$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=BJ$6,BJ$6<$G125+$J125),IF(BJ$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=BK$6,BK$6<$G125+$J125),IF(BK$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=BL$6,BL$6<$G125+$J125),IF(BL$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=BM$6,BM$6<$G125+$J125),IF(BM$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=BN$6,BN$6<$G125+$J125),IF(BN$6<=($G125+$J125-$M125),$I125*$K125*$P125,$N125*$K125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=BO$6,BO$6<$G125+$J125),IF(BO$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=BP$6,BP$6<$G125+$J125),IF(BP$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=BQ$6,BQ$6<$G125+$J125),IF(BQ$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=BR$6,BR$6<$G125+$J125),IF(BR$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=BS$6,BS$6<$G125+$J125),IF(BS$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=BT$6,BT$6<$G125+$J125),IF(BT$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=BU$6,BU$6<$G125+$J125),IF(BU$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=BV$6,BV$6<$G125+$J125),IF(BV$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=BW$6,BW$6<$G125+$J125),IF(BW$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=BX$6,BX$6<$G125+$J125),IF(BX$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=BY$6,BY$6<$G125+$J125),IF(BY$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=BZ$6,BZ$6<$G125+$J125),IF(BZ$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=CA$6,CA$6<$G125+$J125),IF(CA$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=CB$6,CB$6<$G125+$J125),IF(CB$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=CC$6,CC$6<$G125+$J125),IF(CC$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.6850421871767085},{"$f":"IF(AND($G125<=CD$6,CD$6<$G125+$J125),IF(CD$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=CE$6,CE$6<$G125+$J125),IF(CE$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=CF$6,CF$6<$G125+$J125),IF(CF$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=CG$6,CG$6<$G125+$J125),IF(CG$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=CH$6,CH$6<$G125+$J125),IF(CH$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=CI$6,CI$6<$G125+$J125),IF(CI$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=CJ$6,CJ$6<$G125+$J125),IF(CJ$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=CK$6,CK$6<$G125+$J125),IF(CK$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=CL$6,CL$6<$G125+$J125),IF(CL$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=CM$6,CM$6<$G125+$J125),IF(CM$6<=($G125+$J125-$M125),$H125*$P125,$O125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=CN$6,CN$6<$G125+$J125),IF(CN$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=CO$6,CO$6<$G125+$J125),IF(CO$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=CP$6,CP$6<$G125+$J125),IF(CP$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=CQ$6,CQ$6<$G125+$J125),IF(CQ$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=CR$6,CR$6<$G125+$J125),IF(CR$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=CS$6,CS$6<$G125+$J125),IF(CS$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=CT$6,CT$6<$G125+$J125),IF(CT$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=CU$6,CU$6<$G125+$J125),IF(CU$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=CV$6,CV$6<$G125+$J125),IF(CV$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=CW$6,CW$6<$G125+$J125),IF(CW$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=CX$6,CX$6<$G125+$J125),IF(CX$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=CY$6,CY$6<$G125+$J125),IF(CY$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=CZ$6,CZ$6<$G125+$J125),IF(CZ$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=DA$6,DA$6<$G125+$J125),IF(DA$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=DB$6,DB$6<$G125+$J125),IF(DB$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19900.518628081471},{"$f":"IF(AND($G125<=DC$6,DC$6<$G125+$J125),IF(DC$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=DD$6,DD$6<$G125+$J125),IF(DD$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=DE$6,DE$6<$G125+$J125),IF(DE$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=DF$6,DF$6<$G125+$J125),IF(DF$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=DG$6,DG$6<$G125+$J125),IF(DG$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=DH$6,DH$6<$G125+$J125),IF(DH$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=DI$6,DI$6<$G125+$J125),IF(DI$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=DJ$6,DJ$6<$G125+$J125),IF(DJ$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=DK$6,DK$6<$G125+$J125),IF(DK$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G125<=DL$6,DL$6<$G125+$J125),IF(DL$6<=($G125+$J125-$M125),$I125*$P125,$N125*$P125),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E125=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialRetrofitRetrofitCUSTOM LIGHTINGCUSTOM LIGHTINGARCHETYPE - CUSTOM LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A126,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A126,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A126,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - CUSTOM LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A126,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A126,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A126,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4.2352941176470589},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A126,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":44006.117647058818},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A126,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A126,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A126,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.73099999999999998},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A126,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A126,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A126,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1.9342846519654742},{"$f":"IF(AND($G126<=Q$6,Q$6<$G126+$J126),IF(Q$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=R$6,R$6<$G126+$J126),IF(R$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=S$6,S$6<$G126+$J126),IF(S$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=T$6,T$6<$G126+$J126),IF(T$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=U$6,U$6<$G126+$J126),IF(U$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.4185908708307702},{"$f":"IF(AND($G126<=V$6,V$6<$G126+$J126),IF(V$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.4185908708307702},{"$f":"IF(AND($G126<=W$6,W$6<$G126+$J126),IF(W$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.4185908708307702},{"$f":"IF(AND($G126<=X$6,X$6<$G126+$J126),IF(X$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.4185908708307702},{"$f":"IF(AND($G126<=Y$6,Y$6<$G126+$J126),IF(Y$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.4185908708307702},{"$f":"IF(AND($G126<=Z$6,Z$6<$G126+$J126),IF(Z$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.4185908708307702},{"$f":"IF(AND($G126<=AA$6,AA$6<$G126+$J126),IF(AA$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.4185908708307702},{"$f":"IF(AND($G126<=AB$6,AB$6<$G126+$J126),IF(AB$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.4185908708307702},{"$f":"IF(AND($G126<=AC$6,AC$6<$G126+$J126),IF(AC$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.4185908708307702},{"$f":"IF(AND($G126<=AD$6,AD$6<$G126+$J126),IF(AD$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.4185908708307702},{"$f":"IF(AND($G126<=AE$6,AE$6<$G126+$J126),IF(AE$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AF$6,AF$6<$G126+$J126),IF(AF$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AG$6,AG$6<$G126+$J126),IF(AG$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AH$6,AH$6<$G126+$J126),IF(AH$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AI$6,AI$6<$G126+$J126),IF(AI$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AJ$6,AJ$6<$G126+$J126),IF(AJ$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AK$6,AK$6<$G126+$J126),IF(AK$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AL$6,AL$6<$G126+$J126),IF(AL$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AM$6,AM$6<$G126+$J126),IF(AM$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AN$6,AN$6<$G126+$J126),IF(AN$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AO$6,AO$6<$G126+$J126),IF(AO$6<=($G126+$J126-$M126),$H126*$L126*$P126,$O126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AP$6,AP$6<$G126+$J126),IF(AP$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AQ$6,AQ$6<$G126+$J126),IF(AQ$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AR$6,AR$6<$G126+$J126),IF(AR$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AS$6,AS$6<$G126+$J126),IF(AS$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AT$6,AT$6<$G126+$J126),IF(AT$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62038.417375090205},{"$f":"IF(AND($G126<=AU$6,AU$6<$G126+$J126),IF(AU$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62038.417375090205},{"$f":"IF(AND($G126<=AV$6,AV$6<$G126+$J126),IF(AV$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62038.417375090205},{"$f":"IF(AND($G126<=AW$6,AW$6<$G126+$J126),IF(AW$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62038.417375090205},{"$f":"IF(AND($G126<=AX$6,AX$6<$G126+$J126),IF(AX$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62038.417375090205},{"$f":"IF(AND($G126<=AY$6,AY$6<$G126+$J126),IF(AY$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62038.417375090205},{"$f":"IF(AND($G126<=AZ$6,AZ$6<$G126+$J126),IF(AZ$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62038.417375090205},{"$f":"IF(AND($G126<=BA$6,BA$6<$G126+$J126),IF(BA$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62038.417375090205},{"$f":"IF(AND($G126<=BB$6,BB$6<$G126+$J126),IF(BB$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62038.417375090205},{"$f":"IF(AND($G126<=BC$6,BC$6<$G126+$J126),IF(BC$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62038.417375090205},{"$f":"IF(AND($G126<=BD$6,BD$6<$G126+$J126),IF(BD$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BE$6,BE$6<$G126+$J126),IF(BE$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BF$6,BF$6<$G126+$J126),IF(BF$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BG$6,BG$6<$G126+$J126),IF(BG$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BH$6,BH$6<$G126+$J126),IF(BH$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BI$6,BI$6<$G126+$J126),IF(BI$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BJ$6,BJ$6<$G126+$J126),IF(BJ$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BK$6,BK$6<$G126+$J126),IF(BK$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BL$6,BL$6<$G126+$J126),IF(BL$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BM$6,BM$6<$G126+$J126),IF(BM$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BN$6,BN$6<$G126+$J126),IF(BN$6<=($G126+$J126-$M126),$I126*$K126*$P126,$N126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BO$6,BO$6<$G126+$J126),IF(BO$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BP$6,BP$6<$G126+$J126),IF(BP$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BQ$6,BQ$6<$G126+$J126),IF(BQ$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BR$6,BR$6<$G126+$J126),IF(BR$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BS$6,BS$6<$G126+$J126),IF(BS$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.7805620667999573},{"$f":"IF(AND($G126<=BT$6,BT$6<$G126+$J126),IF(BT$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.7805620667999573},{"$f":"IF(AND($G126<=BU$6,BU$6<$G126+$J126),IF(BU$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.7805620667999573},{"$f":"IF(AND($G126<=BV$6,BV$6<$G126+$J126),IF(BV$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.7805620667999573},{"$f":"IF(AND($G126<=BW$6,BW$6<$G126+$J126),IF(BW$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.7805620667999573},{"$f":"IF(AND($G126<=BX$6,BX$6<$G126+$J126),IF(BX$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.7805620667999573},{"$f":"IF(AND($G126<=BY$6,BY$6<$G126+$J126),IF(BY$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.7805620667999573},{"$f":"IF(AND($G126<=BZ$6,BZ$6<$G126+$J126),IF(BZ$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.7805620667999573},{"$f":"IF(AND($G126<=CA$6,CA$6<$G126+$J126),IF(CA$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.7805620667999573},{"$f":"IF(AND($G126<=CB$6,CB$6<$G126+$J126),IF(CB$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.7805620667999573},{"$f":"IF(AND($G126<=CC$6,CC$6<$G126+$J126),IF(CC$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CD$6,CD$6<$G126+$J126),IF(CD$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CE$6,CE$6<$G126+$J126),IF(CE$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CF$6,CF$6<$G126+$J126),IF(CF$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CG$6,CG$6<$G126+$J126),IF(CG$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CH$6,CH$6<$G126+$J126),IF(CH$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CI$6,CI$6<$G126+$J126),IF(CI$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CJ$6,CJ$6<$G126+$J126),IF(CJ$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CK$6,CK$6<$G126+$J126),IF(CK$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CL$6,CL$6<$G126+$J126),IF(CL$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CM$6,CM$6<$G126+$J126),IF(CM$6<=($G126+$J126-$M126),$H126*$P126,$O126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CN$6,CN$6<$G126+$J126),IF(CN$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CO$6,CO$6<$G126+$J126),IF(CO$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CP$6,CP$6<$G126+$J126),IF(CP$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CQ$6,CQ$6<$G126+$J126),IF(CQ$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CR$6,CR$6<$G126+$J126),IF(CR$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":91232.966728073821},{"$f":"IF(AND($G126<=CS$6,CS$6<$G126+$J126),IF(CS$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":91232.966728073821},{"$f":"IF(AND($G126<=CT$6,CT$6<$G126+$J126),IF(CT$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":91232.966728073821},{"$f":"IF(AND($G126<=CU$6,CU$6<$G126+$J126),IF(CU$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":91232.966728073821},{"$f":"IF(AND($G126<=CV$6,CV$6<$G126+$J126),IF(CV$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":91232.966728073821},{"$f":"IF(AND($G126<=CW$6,CW$6<$G126+$J126),IF(CW$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":91232.966728073821},{"$f":"IF(AND($G126<=CX$6,CX$6<$G126+$J126),IF(CX$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":91232.966728073821},{"$f":"IF(AND($G126<=CY$6,CY$6<$G126+$J126),IF(CY$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":91232.966728073821},{"$f":"IF(AND($G126<=CZ$6,CZ$6<$G126+$J126),IF(CZ$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":91232.966728073821},{"$f":"IF(AND($G126<=DA$6,DA$6<$G126+$J126),IF(DA$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":91232.966728073821},{"$f":"IF(AND($G126<=DB$6,DB$6<$G126+$J126),IF(DB$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DC$6,DC$6<$G126+$J126),IF(DC$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DD$6,DD$6<$G126+$J126),IF(DD$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DE$6,DE$6<$G126+$J126),IF(DE$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DF$6,DF$6<$G126+$J126),IF(DF$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DG$6,DG$6<$G126+$J126),IF(DG$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DH$6,DH$6<$G126+$J126),IF(DH$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DI$6,DI$6<$G126+$J126),IF(DI$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DJ$6,DJ$6<$G126+$J126),IF(DJ$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DK$6,DK$6<$G126+$J126),IF(DK$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DL$6,DL$6<$G126+$J126),IF(DL$6<=($G126+$J126-$M126),$I126*$P126,$N126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialSmall Busis Lighting2018 YTD Historical2018 YTD HistoricalARCHETYPE - PAST PARTICIPANTBUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A127,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A127,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A127,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - PAST PARTICIPANT"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A127,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A127,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A127,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":96},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A127,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":435166},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A127,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A127,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A127,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A127,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A127,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A127,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G127<=Q$6,Q$6<$G127+$J127),IF(Q$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=R$6,R$6<$G127+$J127),IF(R$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=S$6,S$6<$G127+$J127),IF(S$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=T$6,T$6<$G127+$J127),IF(T$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G127<=U$6,U$6<$G127+$J127),IF(U$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G127<=V$6,V$6<$G127+$J127),IF(V$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G127<=W$6,W$6<$G127+$J127),IF(W$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G127<=X$6,X$6<$G127+$J127),IF(X$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G127<=Y$6,Y$6<$G127+$J127),IF(Y$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G127<=Z$6,Z$6<$G127+$J127),IF(Z$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G127<=AA$6,AA$6<$G127+$J127),IF(AA$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G127<=AB$6,AB$6<$G127+$J127),IF(AB$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G127<=AC$6,AC$6<$G127+$J127),IF(AC$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=AD$6,AD$6<$G127+$J127),IF(AD$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=AE$6,AE$6<$G127+$J127),IF(AE$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=AF$6,AF$6<$G127+$J127),IF(AF$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=AG$6,AG$6<$G127+$J127),IF(AG$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=AH$6,AH$6<$G127+$J127),IF(AH$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=AI$6,AI$6<$G127+$J127),IF(AI$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=AJ$6,AJ$6<$G127+$J127),IF(AJ$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=AK$6,AK$6<$G127+$J127),IF(AK$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=AL$6,AL$6<$G127+$J127),IF(AL$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=AM$6,AM$6<$G127+$J127),IF(AM$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=AN$6,AN$6<$G127+$J127),IF(AN$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=AO$6,AO$6<$G127+$J127),IF(AO$6<=($G127+$J127-$M127),$H127*$L127*$P127,$O127*$L127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=AP$6,AP$6<$G127+$J127),IF(AP$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=AQ$6,AQ$6<$G127+$J127),IF(AQ$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=AR$6,AR$6<$G127+$J127),IF(AR$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=AS$6,AS$6<$G127+$J127),IF(AS$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":466415.86280814576},{"$f":"IF(AND($G127<=AT$6,AT$6<$G127+$J127),IF(AT$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":466415.86280814576},{"$f":"IF(AND($G127<=AU$6,AU$6<$G127+$J127),IF(AU$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":466415.86280814576},{"$f":"IF(AND($G127<=AV$6,AV$6<$G127+$J127),IF(AV$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":466415.86280814576},{"$f":"IF(AND($G127<=AW$6,AW$6<$G127+$J127),IF(AW$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":466415.86280814576},{"$f":"IF(AND($G127<=AX$6,AX$6<$G127+$J127),IF(AX$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":466415.86280814576},{"$f":"IF(AND($G127<=AY$6,AY$6<$G127+$J127),IF(AY$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":466415.86280814576},{"$f":"IF(AND($G127<=AZ$6,AZ$6<$G127+$J127),IF(AZ$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":466415.86280814576},{"$f":"IF(AND($G127<=BA$6,BA$6<$G127+$J127),IF(BA$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":466415.86280814576},{"$f":"IF(AND($G127<=BB$6,BB$6<$G127+$J127),IF(BB$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=BC$6,BC$6<$G127+$J127),IF(BC$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=BD$6,BD$6<$G127+$J127),IF(BD$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=BE$6,BE$6<$G127+$J127),IF(BE$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=BF$6,BF$6<$G127+$J127),IF(BF$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=BG$6,BG$6<$G127+$J127),IF(BG$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=BH$6,BH$6<$G127+$J127),IF(BH$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=BI$6,BI$6<$G127+$J127),IF(BI$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=BJ$6,BJ$6<$G127+$J127),IF(BJ$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=BK$6,BK$6<$G127+$J127),IF(BK$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=BL$6,BL$6<$G127+$J127),IF(BL$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=BM$6,BM$6<$G127+$J127),IF(BM$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=BN$6,BN$6<$G127+$J127),IF(BN$6<=($G127+$J127-$M127),$I127*$K127*$P127,$N127*$K127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=BO$6,BO$6<$G127+$J127),IF(BO$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=BP$6,BP$6<$G127+$J127),IF(BP$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=BQ$6,BQ$6<$G127+$J127),IF(BQ$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=BR$6,BR$6<$G127+$J127),IF(BR$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G127<=BS$6,BS$6<$G127+$J127),IF(BS$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G127<=BT$6,BT$6<$G127+$J127),IF(BT$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G127<=BU$6,BU$6<$G127+$J127),IF(BU$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G127<=BV$6,BV$6<$G127+$J127),IF(BV$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G127<=BW$6,BW$6<$G127+$J127),IF(BW$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G127<=BX$6,BX$6<$G127+$J127),IF(BX$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G127<=BY$6,BY$6<$G127+$J127),IF(BY$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G127<=BZ$6,BZ$6<$G127+$J127),IF(BZ$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.89389067524115},{"$f":"IF(AND($G127<=CA$6,CA$6<$G127+$J127),IF(CA$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=CB$6,CB$6<$G127+$J127),IF(CB$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=CC$6,CC$6<$G127+$J127),IF(CC$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=CD$6,CD$6<$G127+$J127),IF(CD$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=CE$6,CE$6<$G127+$J127),IF(CE$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=CF$6,CF$6<$G127+$J127),IF(CF$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=CG$6,CG$6<$G127+$J127),IF(CG$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=CH$6,CH$6<$G127+$J127),IF(CH$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=CI$6,CI$6<$G127+$J127),IF(CI$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=CJ$6,CJ$6<$G127+$J127),IF(CJ$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=CK$6,CK$6<$G127+$J127),IF(CK$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=CL$6,CL$6<$G127+$J127),IF(CL$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=CM$6,CM$6<$G127+$J127),IF(CM$6<=($G127+$J127-$M127),$H127*$P127,$O127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=CN$6,CN$6<$G127+$J127),IF(CN$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=CO$6,CO$6<$G127+$J127),IF(CO$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=CP$6,CP$6<$G127+$J127),IF(CP$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=CQ$6,CQ$6<$G127+$J127),IF(CQ$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":466415.86280814576},{"$f":"IF(AND($G127<=CR$6,CR$6<$G127+$J127),IF(CR$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":466415.86280814576},{"$f":"IF(AND($G127<=CS$6,CS$6<$G127+$J127),IF(CS$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":466415.86280814576},{"$f":"IF(AND($G127<=CT$6,CT$6<$G127+$J127),IF(CT$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":466415.86280814576},{"$f":"IF(AND($G127<=CU$6,CU$6<$G127+$J127),IF(CU$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":466415.86280814576},{"$f":"IF(AND($G127<=CV$6,CV$6<$G127+$J127),IF(CV$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":466415.86280814576},{"$f":"IF(AND($G127<=CW$6,CW$6<$G127+$J127),IF(CW$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":466415.86280814576},{"$f":"IF(AND($G127<=CX$6,CX$6<$G127+$J127),IF(CX$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":466415.86280814576},{"$f":"IF(AND($G127<=CY$6,CY$6<$G127+$J127),IF(CY$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":466415.86280814576},{"$f":"IF(AND($G127<=CZ$6,CZ$6<$G127+$J127),IF(CZ$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=DA$6,DA$6<$G127+$J127),IF(DA$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=DB$6,DB$6<$G127+$J127),IF(DB$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=DC$6,DC$6<$G127+$J127),IF(DC$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=DD$6,DD$6<$G127+$J127),IF(DD$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=DE$6,DE$6<$G127+$J127),IF(DE$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=DF$6,DF$6<$G127+$J127),IF(DF$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=DG$6,DG$6<$G127+$J127),IF(DG$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=DH$6,DH$6<$G127+$J127),IF(DH$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=DI$6,DI$6<$G127+$J127),IF(DI$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=DJ$6,DJ$6<$G127+$J127),IF(DJ$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=DK$6,DK$6<$G127+$J127),IF(DK$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G127<=DL$6,DL$6<$G127+$J127),IF(DL$6<=($G127+$J127-$M127),$I127*$P127,$N127*$P127),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E127=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CResidentialHome Assisce ProgramHAP HOMEHAP HOMEARCHETYPE - HAP HOMEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A128,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A128,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Home Assistance Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A128,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - HAP HOME"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A128,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A128,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A128,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A128,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1597},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A128,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A128,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A128,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A128,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A128,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A128,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":4.6412022542266698},{"$f":"IF(AND($G128<=Q$6,Q$6<$G128+$J128),IF(Q$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=R$6,R$6<$G128+$J128),IF(R$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=S$6,S$6<$G128+$J128),IF(S$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=T$6,T$6<$G128+$J128),IF(T$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=U$6,U$6<$G128+$J128),IF(U$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=V$6,V$6<$G128+$J128),IF(V$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=W$6,W$6<$G128+$J128),IF(W$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=X$6,X$6<$G128+$J128),IF(X$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=Y$6,Y$6<$G128+$J128),IF(Y$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=Z$6,Z$6<$G128+$J128),IF(Z$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=AA$6,AA$6<$G128+$J128),IF(AA$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=AB$6,AB$6<$G128+$J128),IF(AB$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=AC$6,AC$6<$G128+$J128),IF(AC$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=AD$6,AD$6<$G128+$J128),IF(AD$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=AE$6,AE$6<$G128+$J128),IF(AE$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=AF$6,AF$6<$G128+$J128),IF(AF$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=AG$6,AG$6<$G128+$J128),IF(AG$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=AH$6,AH$6<$G128+$J128),IF(AH$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=AI$6,AI$6<$G128+$J128),IF(AI$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=AJ$6,AJ$6<$G128+$J128),IF(AJ$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=AK$6,AK$6<$G128+$J128),IF(AK$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=AL$6,AL$6<$G128+$J128),IF(AL$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=AM$6,AM$6<$G128+$J128),IF(AM$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=AN$6,AN$6<$G128+$J128),IF(AN$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=AO$6,AO$6<$G128+$J128),IF(AO$6<=($G128+$J128-$M128),$H128*$L128*$P128,$O128*$L128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=AP$6,AP$6<$G128+$J128),IF(AP$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=AQ$6,AQ$6<$G128+$J128),IF(AQ$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=AR$6,AR$6<$G128+$J128),IF(AR$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=AS$6,AS$6<$G128+$J128),IF(AS$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7944.2658092175689},{"$f":"IF(AND($G128<=AT$6,AT$6<$G128+$J128),IF(AT$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7944.2658092175689},{"$f":"IF(AND($G128<=AU$6,AU$6<$G128+$J128),IF(AU$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7944.2658092175689},{"$f":"IF(AND($G128<=AV$6,AV$6<$G128+$J128),IF(AV$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7944.2658092175689},{"$f":"IF(AND($G128<=AW$6,AW$6<$G128+$J128),IF(AW$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7944.2658092175689},{"$f":"IF(AND($G128<=AX$6,AX$6<$G128+$J128),IF(AX$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7944.2658092175689},{"$f":"IF(AND($G128<=AY$6,AY$6<$G128+$J128),IF(AY$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7944.2658092175689},{"$f":"IF(AND($G128<=AZ$6,AZ$6<$G128+$J128),IF(AZ$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7944.2658092175689},{"$f":"IF(AND($G128<=BA$6,BA$6<$G128+$J128),IF(BA$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7944.2658092175689},{"$f":"IF(AND($G128<=BB$6,BB$6<$G128+$J128),IF(BB$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BC$6,BC$6<$G128+$J128),IF(BC$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BD$6,BD$6<$G128+$J128),IF(BD$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BE$6,BE$6<$G128+$J128),IF(BE$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BF$6,BF$6<$G128+$J128),IF(BF$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BG$6,BG$6<$G128+$J128),IF(BG$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BH$6,BH$6<$G128+$J128),IF(BH$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BI$6,BI$6<$G128+$J128),IF(BI$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BJ$6,BJ$6<$G128+$J128),IF(BJ$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BK$6,BK$6<$G128+$J128),IF(BK$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BL$6,BL$6<$G128+$J128),IF(BL$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BM$6,BM$6<$G128+$J128),IF(BM$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BN$6,BN$6<$G128+$J128),IF(BN$6<=($G128+$J128-$M128),$I128*$K128*$P128,$N128*$K128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BO$6,BO$6<$G128+$J128),IF(BO$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BP$6,BP$6<$G128+$J128),IF(BP$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BQ$6,BQ$6<$G128+$J128),IF(BQ$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BR$6,BR$6<$G128+$J128),IF(BR$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BS$6,BS$6<$G128+$J128),IF(BS$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BT$6,BT$6<$G128+$J128),IF(BT$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BU$6,BU$6<$G128+$J128),IF(BU$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BV$6,BV$6<$G128+$J128),IF(BV$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BW$6,BW$6<$G128+$J128),IF(BW$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BX$6,BX$6<$G128+$J128),IF(BX$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BY$6,BY$6<$G128+$J128),IF(BY$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=BZ$6,BZ$6<$G128+$J128),IF(BZ$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=CA$6,CA$6<$G128+$J128),IF(CA$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=CB$6,CB$6<$G128+$J128),IF(CB$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=CC$6,CC$6<$G128+$J128),IF(CC$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=CD$6,CD$6<$G128+$J128),IF(CD$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=CE$6,CE$6<$G128+$J128),IF(CE$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=CF$6,CF$6<$G128+$J128),IF(CF$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=CG$6,CG$6<$G128+$J128),IF(CG$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=CH$6,CH$6<$G128+$J128),IF(CH$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=CI$6,CI$6<$G128+$J128),IF(CI$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=CJ$6,CJ$6<$G128+$J128),IF(CJ$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=CK$6,CK$6<$G128+$J128),IF(CK$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=CL$6,CL$6<$G128+$J128),IF(CL$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=CM$6,CM$6<$G128+$J128),IF(CM$6<=($G128+$J128-$M128),$H128*$P128,$O128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=CN$6,CN$6<$G128+$J128),IF(CN$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=CO$6,CO$6<$G128+$J128),IF(CO$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=CP$6,CP$6<$G128+$J128),IF(CP$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=CQ$6,CQ$6<$G128+$J128),IF(CQ$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7944.2658092175689},{"$f":"IF(AND($G128<=CR$6,CR$6<$G128+$J128),IF(CR$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7944.2658092175689},{"$f":"IF(AND($G128<=CS$6,CS$6<$G128+$J128),IF(CS$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7944.2658092175689},{"$f":"IF(AND($G128<=CT$6,CT$6<$G128+$J128),IF(CT$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7944.2658092175689},{"$f":"IF(AND($G128<=CU$6,CU$6<$G128+$J128),IF(CU$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7944.2658092175689},{"$f":"IF(AND($G128<=CV$6,CV$6<$G128+$J128),IF(CV$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7944.2658092175689},{"$f":"IF(AND($G128<=CW$6,CW$6<$G128+$J128),IF(CW$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7944.2658092175689},{"$f":"IF(AND($G128<=CX$6,CX$6<$G128+$J128),IF(CX$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7944.2658092175689},{"$f":"IF(AND($G128<=CY$6,CY$6<$G128+$J128),IF(CY$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7944.2658092175689},{"$f":"IF(AND($G128<=CZ$6,CZ$6<$G128+$J128),IF(CZ$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=DA$6,DA$6<$G128+$J128),IF(DA$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=DB$6,DB$6<$G128+$J128),IF(DB$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=DC$6,DC$6<$G128+$J128),IF(DC$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=DD$6,DD$6<$G128+$J128),IF(DD$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=DE$6,DE$6<$G128+$J128),IF(DE$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=DF$6,DF$6<$G128+$J128),IF(DF$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=DG$6,DG$6<$G128+$J128),IF(DG$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=DH$6,DH$6<$G128+$J128),IF(DH$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=DI$6,DI$6<$G128+$J128),IF(DI$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=DJ$6,DJ$6<$G128+$J128),IF(DJ$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=DK$6,DK$6<$G128+$J128),IF(DK$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G128<=DL$6,DL$6<$G128+$J128),IF(DL$6<=($G128+$J128-$M128),$I128*$P128,$N128*$P128),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E128=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramAdvanced Payment FCAnced Payment FCA -EEProgress PaymentNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A129,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A129,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Process and Systems Upgrades Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A129,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Progress Payment"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A129,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A129,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A129,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A129,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A129,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A129,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A129,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A129,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A129,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A129,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G129<=Q$6,Q$6<$G129+$J129),IF(Q$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G129<=R$6,R$6<$G129+$J129),IF(R$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G129<=S$6,S$6<$G129+$J129),IF(S$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G129<=T$6,T$6<$G129+$J129),IF(T$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=U$6,U$6<$G129+$J129),IF(U$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=V$6,V$6<$G129+$J129),IF(V$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=W$6,W$6<$G129+$J129),IF(W$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=X$6,X$6<$G129+$J129),IF(X$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=Y$6,Y$6<$G129+$J129),IF(Y$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=Z$6,Z$6<$G129+$J129),IF(Z$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AA$6,AA$6<$G129+$J129),IF(AA$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AB$6,AB$6<$G129+$J129),IF(AB$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AC$6,AC$6<$G129+$J129),IF(AC$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AD$6,AD$6<$G129+$J129),IF(AD$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AE$6,AE$6<$G129+$J129),IF(AE$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AF$6,AF$6<$G129+$J129),IF(AF$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AG$6,AG$6<$G129+$J129),IF(AG$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AH$6,AH$6<$G129+$J129),IF(AH$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AI$6,AI$6<$G129+$J129),IF(AI$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AJ$6,AJ$6<$G129+$J129),IF(AJ$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AK$6,AK$6<$G129+$J129),IF(AK$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AL$6,AL$6<$G129+$J129),IF(AL$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AM$6,AM$6<$G129+$J129),IF(AM$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AN$6,AN$6<$G129+$J129),IF(AN$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G129<=AO$6,AO$6<$G129+$J129),IF(AO$6<=($G129+$J129-$M129),$H129*$L129*$P129,$O129*$L129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G129<=AP$6,AP$6<$G129+$J129),IF(AP$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G129<=AQ$6,AQ$6<$G129+$J129),IF(AQ$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G129<=AR$6,AR$6<$G129+$J129),IF(AR$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G129<=AS$6,AS$6<$G129+$J129),IF(AS$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AT$6,AT$6<$G129+$J129),IF(AT$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AU$6,AU$6<$G129+$J129),IF(AU$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AV$6,AV$6<$G129+$J129),IF(AV$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AW$6,AW$6<$G129+$J129),IF(AW$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AX$6,AX$6<$G129+$J129),IF(AX$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AY$6,AY$6<$G129+$J129),IF(AY$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=AZ$6,AZ$6<$G129+$J129),IF(AZ$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BA$6,BA$6<$G129+$J129),IF(BA$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BB$6,BB$6<$G129+$J129),IF(BB$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BC$6,BC$6<$G129+$J129),IF(BC$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BD$6,BD$6<$G129+$J129),IF(BD$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BE$6,BE$6<$G129+$J129),IF(BE$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BF$6,BF$6<$G129+$J129),IF(BF$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BG$6,BG$6<$G129+$J129),IF(BG$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BH$6,BH$6<$G129+$J129),IF(BH$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BI$6,BI$6<$G129+$J129),IF(BI$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BJ$6,BJ$6<$G129+$J129),IF(BJ$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BK$6,BK$6<$G129+$J129),IF(BK$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BL$6,BL$6<$G129+$J129),IF(BL$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BM$6,BM$6<$G129+$J129),IF(BM$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G129<=BN$6,BN$6<$G129+$J129),IF(BN$6<=($G129+$J129-$M129),$I129*$K129*$P129,$N129*$K129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G129<=BO$6,BO$6<$G129+$J129),IF(BO$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G129<=BP$6,BP$6<$G129+$J129),IF(BP$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G129<=BQ$6,BQ$6<$G129+$J129),IF(BQ$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G129<=BR$6,BR$6<$G129+$J129),IF(BR$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BS$6,BS$6<$G129+$J129),IF(BS$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BT$6,BT$6<$G129+$J129),IF(BT$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BU$6,BU$6<$G129+$J129),IF(BU$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BV$6,BV$6<$G129+$J129),IF(BV$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BW$6,BW$6<$G129+$J129),IF(BW$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BX$6,BX$6<$G129+$J129),IF(BX$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BY$6,BY$6<$G129+$J129),IF(BY$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=BZ$6,BZ$6<$G129+$J129),IF(BZ$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CA$6,CA$6<$G129+$J129),IF(CA$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CB$6,CB$6<$G129+$J129),IF(CB$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CC$6,CC$6<$G129+$J129),IF(CC$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CD$6,CD$6<$G129+$J129),IF(CD$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CE$6,CE$6<$G129+$J129),IF(CE$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CF$6,CF$6<$G129+$J129),IF(CF$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CG$6,CG$6<$G129+$J129),IF(CG$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CH$6,CH$6<$G129+$J129),IF(CH$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CI$6,CI$6<$G129+$J129),IF(CI$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CJ$6,CJ$6<$G129+$J129),IF(CJ$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CK$6,CK$6<$G129+$J129),IF(CK$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CL$6,CL$6<$G129+$J129),IF(CL$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G129<=CM$6,CM$6<$G129+$J129),IF(CM$6<=($G129+$J129-$M129),$H129*$P129,$O129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G129<=CN$6,CN$6<$G129+$J129),IF(CN$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G129<=CO$6,CO$6<$G129+$J129),IF(CO$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G129<=CP$6,CP$6<$G129+$J129),IF(CP$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G129<=CQ$6,CQ$6<$G129+$J129),IF(CQ$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CR$6,CR$6<$G129+$J129),IF(CR$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CS$6,CS$6<$G129+$J129),IF(CS$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CT$6,CT$6<$G129+$J129),IF(CT$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CU$6,CU$6<$G129+$J129),IF(CU$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CV$6,CV$6<$G129+$J129),IF(CV$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CW$6,CW$6<$G129+$J129),IF(CW$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CX$6,CX$6<$G129+$J129),IF(CX$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CY$6,CY$6<$G129+$J129),IF(CY$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=CZ$6,CZ$6<$G129+$J129),IF(CZ$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=DA$6,DA$6<$G129+$J129),IF(DA$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=DB$6,DB$6<$G129+$J129),IF(DB$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=DC$6,DC$6<$G129+$J129),IF(DC$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=DD$6,DD$6<$G129+$J129),IF(DD$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=DE$6,DE$6<$G129+$J129),IF(DE$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=DF$6,DF$6<$G129+$J129),IF(DF$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=DG$6,DG$6<$G129+$J129),IF(DG$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=DH$6,DH$6<$G129+$J129),IF(DH$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=DI$6,DI$6<$G129+$J129),IF(DI$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=DJ$6,DJ$6<$G129+$J129),IF(DJ$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G129<=DK$6,DK$6<$G129+$J129),IF(DK$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G129<=DL$6,DL$6<$G129+$J129),IF(DL$6<=($G129+$J129-$M129),$I129*$P129,$N129*$P129),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E129=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramStudies in 2017 2018Studies in 2017 2018Detailed Engineering StudiesNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A130,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A130,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Process and Systems Upgrades Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A130,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Detailed Engineering Studies"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A130,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A130,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A130,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A130,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A130,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A130,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A130,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A130,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A130,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A130,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G130<=Q$6,Q$6<$G130+$J130),IF(Q$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G130<=R$6,R$6<$G130+$J130),IF(R$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=S$6,S$6<$G130+$J130),IF(S$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=T$6,T$6<$G130+$J130),IF(T$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=U$6,U$6<$G130+$J130),IF(U$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=V$6,V$6<$G130+$J130),IF(V$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=W$6,W$6<$G130+$J130),IF(W$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=X$6,X$6<$G130+$J130),IF(X$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=Y$6,Y$6<$G130+$J130),IF(Y$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=Z$6,Z$6<$G130+$J130),IF(Z$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AA$6,AA$6<$G130+$J130),IF(AA$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AB$6,AB$6<$G130+$J130),IF(AB$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AC$6,AC$6<$G130+$J130),IF(AC$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AD$6,AD$6<$G130+$J130),IF(AD$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AE$6,AE$6<$G130+$J130),IF(AE$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AF$6,AF$6<$G130+$J130),IF(AF$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AG$6,AG$6<$G130+$J130),IF(AG$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AH$6,AH$6<$G130+$J130),IF(AH$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AI$6,AI$6<$G130+$J130),IF(AI$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AJ$6,AJ$6<$G130+$J130),IF(AJ$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AK$6,AK$6<$G130+$J130),IF(AK$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AL$6,AL$6<$G130+$J130),IF(AL$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G130<=AM$6,AM$6<$G130+$J130),IF(AM$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G130<=AN$6,AN$6<$G130+$J130),IF(AN$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G130<=AO$6,AO$6<$G130+$J130),IF(AO$6<=($G130+$J130-$M130),$H130*$L130*$P130,$O130*$L130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G130<=AP$6,AP$6<$G130+$J130),IF(AP$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G130<=AQ$6,AQ$6<$G130+$J130),IF(AQ$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AR$6,AR$6<$G130+$J130),IF(AR$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AS$6,AS$6<$G130+$J130),IF(AS$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AT$6,AT$6<$G130+$J130),IF(AT$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AU$6,AU$6<$G130+$J130),IF(AU$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AV$6,AV$6<$G130+$J130),IF(AV$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AW$6,AW$6<$G130+$J130),IF(AW$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AX$6,AX$6<$G130+$J130),IF(AX$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AY$6,AY$6<$G130+$J130),IF(AY$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=AZ$6,AZ$6<$G130+$J130),IF(AZ$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BA$6,BA$6<$G130+$J130),IF(BA$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BB$6,BB$6<$G130+$J130),IF(BB$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BC$6,BC$6<$G130+$J130),IF(BC$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BD$6,BD$6<$G130+$J130),IF(BD$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BE$6,BE$6<$G130+$J130),IF(BE$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BF$6,BF$6<$G130+$J130),IF(BF$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BG$6,BG$6<$G130+$J130),IF(BG$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BH$6,BH$6<$G130+$J130),IF(BH$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BI$6,BI$6<$G130+$J130),IF(BI$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BJ$6,BJ$6<$G130+$J130),IF(BJ$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BK$6,BK$6<$G130+$J130),IF(BK$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G130<=BL$6,BL$6<$G130+$J130),IF(BL$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G130<=BM$6,BM$6<$G130+$J130),IF(BM$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G130<=BN$6,BN$6<$G130+$J130),IF(BN$6<=($G130+$J130-$M130),$I130*$K130*$P130,$N130*$K130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G130<=BO$6,BO$6<$G130+$J130),IF(BO$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G130<=BP$6,BP$6<$G130+$J130),IF(BP$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BQ$6,BQ$6<$G130+$J130),IF(BQ$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BR$6,BR$6<$G130+$J130),IF(BR$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BS$6,BS$6<$G130+$J130),IF(BS$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BT$6,BT$6<$G130+$J130),IF(BT$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BU$6,BU$6<$G130+$J130),IF(BU$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BV$6,BV$6<$G130+$J130),IF(BV$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BW$6,BW$6<$G130+$J130),IF(BW$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BX$6,BX$6<$G130+$J130),IF(BX$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BY$6,BY$6<$G130+$J130),IF(BY$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=BZ$6,BZ$6<$G130+$J130),IF(BZ$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CA$6,CA$6<$G130+$J130),IF(CA$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CB$6,CB$6<$G130+$J130),IF(CB$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CC$6,CC$6<$G130+$J130),IF(CC$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CD$6,CD$6<$G130+$J130),IF(CD$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CE$6,CE$6<$G130+$J130),IF(CE$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CF$6,CF$6<$G130+$J130),IF(CF$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CG$6,CG$6<$G130+$J130),IF(CG$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CH$6,CH$6<$G130+$J130),IF(CH$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CI$6,CI$6<$G130+$J130),IF(CI$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CJ$6,CJ$6<$G130+$J130),IF(CJ$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G130<=CK$6,CK$6<$G130+$J130),IF(CK$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G130<=CL$6,CL$6<$G130+$J130),IF(CL$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G130<=CM$6,CM$6<$G130+$J130),IF(CM$6<=($G130+$J130-$M130),$H130*$P130,$O130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G130<=CN$6,CN$6<$G130+$J130),IF(CN$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G130<=CO$6,CO$6<$G130+$J130),IF(CO$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CP$6,CP$6<$G130+$J130),IF(CP$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CQ$6,CQ$6<$G130+$J130),IF(CQ$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CR$6,CR$6<$G130+$J130),IF(CR$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CS$6,CS$6<$G130+$J130),IF(CS$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CT$6,CT$6<$G130+$J130),IF(CT$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CU$6,CU$6<$G130+$J130),IF(CU$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CV$6,CV$6<$G130+$J130),IF(CV$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CW$6,CW$6<$G130+$J130),IF(CW$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CX$6,CX$6<$G130+$J130),IF(CX$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CY$6,CY$6<$G130+$J130),IF(CY$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=CZ$6,CZ$6<$G130+$J130),IF(CZ$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=DA$6,DA$6<$G130+$J130),IF(DA$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=DB$6,DB$6<$G130+$J130),IF(DB$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=DC$6,DC$6<$G130+$J130),IF(DC$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=DD$6,DD$6<$G130+$J130),IF(DD$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=DE$6,DE$6<$G130+$J130),IF(DE$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=DF$6,DF$6<$G130+$J130),IF(DF$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=DG$6,DG$6<$G130+$J130),IF(DG$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=DH$6,DH$6<$G130+$J130),IF(DH$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10718113612004287},{"$f":"IF(AND($G130<=DI$6,DI$6<$G130+$J130),IF(DI$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G130<=DJ$6,DJ$6<$G130+$J130),IF(DJ$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G130<=DK$6,DK$6<$G130+$J130),IF(DK$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G130<=DL$6,DL$6<$G130+$J130),IF(DL$6<=($G130+$J130-$M130),$I130*$P130,$N130*$P130),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E130=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A131,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A131,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A131,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - PRESCRIPTIVE LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A131,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A131,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A131,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":89},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A131,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1051099},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A131,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A131,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A131,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A131,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A131,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A131,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":7.5407854065126099},{"$f":"IF(AND($G131<=Q$6,Q$6<$G131+$J131),IF(Q$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=R$6,R$6<$G131+$J131),IF(R$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=S$6,S$6<$G131+$J131),IF(S$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=T$6,T$6<$G131+$J131),IF(T$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=U$6,U$6<$G131+$J131),IF(U$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=V$6,V$6<$G131+$J131),IF(V$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=W$6,W$6<$G131+$J131),IF(W$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=X$6,X$6<$G131+$J131),IF(X$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=Y$6,Y$6<$G131+$J131),IF(Y$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=Z$6,Z$6<$G131+$J131),IF(Z$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=AA$6,AA$6<$G131+$J131),IF(AA$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=AB$6,AB$6<$G131+$J131),IF(AB$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=AC$6,AC$6<$G131+$J131),IF(AC$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=AD$6,AD$6<$G131+$J131),IF(AD$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=AE$6,AE$6<$G131+$J131),IF(AE$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=AF$6,AF$6<$G131+$J131),IF(AF$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=AG$6,AG$6<$G131+$J131),IF(AG$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=AH$6,AH$6<$G131+$J131),IF(AH$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=AI$6,AI$6<$G131+$J131),IF(AI$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=AJ$6,AJ$6<$G131+$J131),IF(AJ$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=AK$6,AK$6<$G131+$J131),IF(AK$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=AL$6,AL$6<$G131+$J131),IF(AL$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=AM$6,AM$6<$G131+$J131),IF(AM$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=AN$6,AN$6<$G131+$J131),IF(AN$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=AO$6,AO$6<$G131+$J131),IF(AO$6<=($G131+$J131-$M131),$H131*$L131*$P131,$O131*$L131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=AP$6,AP$6<$G131+$J131),IF(AP$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=AQ$6,AQ$6<$G131+$J131),IF(AQ$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=AR$6,AR$6<$G131+$J131),IF(AR$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=AS$6,AS$6<$G131+$J131),IF(AS$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=AT$6,AT$6<$G131+$J131),IF(AT$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=AU$6,AU$6<$G131+$J131),IF(AU$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=AV$6,AV$6<$G131+$J131),IF(AV$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=AW$6,AW$6<$G131+$J131),IF(AW$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=AX$6,AX$6<$G131+$J131),IF(AX$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=AY$6,AY$6<$G131+$J131),IF(AY$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=AZ$6,AZ$6<$G131+$J131),IF(AZ$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=BA$6,BA$6<$G131+$J131),IF(BA$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=BB$6,BB$6<$G131+$J131),IF(BB$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=BC$6,BC$6<$G131+$J131),IF(BC$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=BD$6,BD$6<$G131+$J131),IF(BD$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=BE$6,BE$6<$G131+$J131),IF(BE$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=BF$6,BF$6<$G131+$J131),IF(BF$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=BG$6,BG$6<$G131+$J131),IF(BG$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=BH$6,BH$6<$G131+$J131),IF(BH$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=BI$6,BI$6<$G131+$J131),IF(BI$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=BJ$6,BJ$6<$G131+$J131),IF(BJ$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=BK$6,BK$6<$G131+$J131),IF(BK$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=BL$6,BL$6<$G131+$J131),IF(BL$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=BM$6,BM$6<$G131+$J131),IF(BM$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=BN$6,BN$6<$G131+$J131),IF(BN$6<=($G131+$J131-$M131),$I131*$K131*$P131,$N131*$K131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=BO$6,BO$6<$G131+$J131),IF(BO$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=BP$6,BP$6<$G131+$J131),IF(BP$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=BQ$6,BQ$6<$G131+$J131),IF(BQ$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=BR$6,BR$6<$G131+$J131),IF(BR$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=BS$6,BS$6<$G131+$J131),IF(BS$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=BT$6,BT$6<$G131+$J131),IF(BT$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=BU$6,BU$6<$G131+$J131),IF(BU$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=BV$6,BV$6<$G131+$J131),IF(BV$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=BW$6,BW$6<$G131+$J131),IF(BW$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=BX$6,BX$6<$G131+$J131),IF(BX$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=BY$6,BY$6<$G131+$J131),IF(BY$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=BZ$6,BZ$6<$G131+$J131),IF(BZ$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=CA$6,CA$6<$G131+$J131),IF(CA$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=CB$6,CB$6<$G131+$J131),IF(CB$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":719.32465292564018},{"$f":"IF(AND($G131<=CC$6,CC$6<$G131+$J131),IF(CC$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=CD$6,CD$6<$G131+$J131),IF(CD$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=CE$6,CE$6<$G131+$J131),IF(CE$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=CF$6,CF$6<$G131+$J131),IF(CF$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=CG$6,CG$6<$G131+$J131),IF(CG$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=CH$6,CH$6<$G131+$J131),IF(CH$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=CI$6,CI$6<$G131+$J131),IF(CI$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=CJ$6,CJ$6<$G131+$J131),IF(CJ$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=CK$6,CK$6<$G131+$J131),IF(CK$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=CL$6,CL$6<$G131+$J131),IF(CL$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=CM$6,CM$6<$G131+$J131),IF(CM$6<=($G131+$J131-$M131),$H131*$P131,$O131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=CN$6,CN$6<$G131+$J131),IF(CN$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=CO$6,CO$6<$G131+$J131),IF(CO$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=CP$6,CP$6<$G131+$J131),IF(CP$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=CQ$6,CQ$6<$G131+$J131),IF(CQ$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=CR$6,CR$6<$G131+$J131),IF(CR$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=CS$6,CS$6<$G131+$J131),IF(CS$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=CT$6,CT$6<$G131+$J131),IF(CT$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=CU$6,CU$6<$G131+$J131),IF(CU$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=CV$6,CV$6<$G131+$J131),IF(CV$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=CW$6,CW$6<$G131+$J131),IF(CW$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=CX$6,CX$6<$G131+$J131),IF(CX$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=CY$6,CY$6<$G131+$J131),IF(CY$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=CZ$6,CZ$6<$G131+$J131),IF(CZ$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=DA$6,DA$6<$G131+$J131),IF(DA$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8495296.89174705},{"$f":"IF(AND($G131<=DB$6,DB$6<$G131+$J131),IF(DB$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=DC$6,DC$6<$G131+$J131),IF(DC$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=DD$6,DD$6<$G131+$J131),IF(DD$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=DE$6,DE$6<$G131+$J131),IF(DE$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=DF$6,DF$6<$G131+$J131),IF(DF$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=DG$6,DG$6<$G131+$J131),IF(DG$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=DH$6,DH$6<$G131+$J131),IF(DH$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=DI$6,DI$6<$G131+$J131),IF(DI$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=DJ$6,DJ$6<$G131+$J131),IF(DJ$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=DK$6,DK$6<$G131+$J131),IF(DK$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G131<=DL$6,DL$6<$G131+$J131),IF(DL$6<=($G131+$J131-$M131),$I131*$P131,$N131*$P131),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E131=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialRetrofitRetrofitENGINEERED LIGHTINGENGINEERED LIGHTINGARCHETYPE - ENGINEERED LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A132,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A132,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A132,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - ENGINEERED LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A132,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A132,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A132,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":116},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A132,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":607475.60562678298},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A132,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A132,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A132,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A132,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A132,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A132,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G132<=Q$6,Q$6<$G132+$J132),IF(Q$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=R$6,R$6<$G132+$J132),IF(R$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=S$6,S$6<$G132+$J132),IF(S$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=T$6,T$6<$G132+$J132),IF(T$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":124.33011789924973},{"$f":"IF(AND($G132<=U$6,U$6<$G132+$J132),IF(U$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":124.33011789924973},{"$f":"IF(AND($G132<=V$6,V$6<$G132+$J132),IF(V$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":124.33011789924973},{"$f":"IF(AND($G132<=W$6,W$6<$G132+$J132),IF(W$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":124.33011789924973},{"$f":"IF(AND($G132<=X$6,X$6<$G132+$J132),IF(X$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":124.33011789924973},{"$f":"IF(AND($G132<=Y$6,Y$6<$G132+$J132),IF(Y$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":124.33011789924973},{"$f":"IF(AND($G132<=Z$6,Z$6<$G132+$J132),IF(Z$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":124.33011789924973},{"$f":"IF(AND($G132<=AA$6,AA$6<$G132+$J132),IF(AA$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":124.33011789924973},{"$f":"IF(AND($G132<=AB$6,AB$6<$G132+$J132),IF(AB$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":124.33011789924973},{"$f":"IF(AND($G132<=AC$6,AC$6<$G132+$J132),IF(AC$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=AD$6,AD$6<$G132+$J132),IF(AD$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=AE$6,AE$6<$G132+$J132),IF(AE$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=AF$6,AF$6<$G132+$J132),IF(AF$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=AG$6,AG$6<$G132+$J132),IF(AG$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=AH$6,AH$6<$G132+$J132),IF(AH$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=AI$6,AI$6<$G132+$J132),IF(AI$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=AJ$6,AJ$6<$G132+$J132),IF(AJ$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=AK$6,AK$6<$G132+$J132),IF(AK$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=AL$6,AL$6<$G132+$J132),IF(AL$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=AM$6,AM$6<$G132+$J132),IF(AM$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=AN$6,AN$6<$G132+$J132),IF(AN$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=AO$6,AO$6<$G132+$J132),IF(AO$6<=($G132+$J132-$M132),$H132*$L132*$P132,$O132*$L132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=AP$6,AP$6<$G132+$J132),IF(AP$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=AQ$6,AQ$6<$G132+$J132),IF(AQ$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=AR$6,AR$6<$G132+$J132),IF(AR$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=AS$6,AS$6<$G132+$J132),IF(AS$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":651099.25576289708},{"$f":"IF(AND($G132<=AT$6,AT$6<$G132+$J132),IF(AT$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":651099.25576289708},{"$f":"IF(AND($G132<=AU$6,AU$6<$G132+$J132),IF(AU$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":651099.25576289708},{"$f":"IF(AND($G132<=AV$6,AV$6<$G132+$J132),IF(AV$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":651099.25576289708},{"$f":"IF(AND($G132<=AW$6,AW$6<$G132+$J132),IF(AW$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":651099.25576289708},{"$f":"IF(AND($G132<=AX$6,AX$6<$G132+$J132),IF(AX$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":651099.25576289708},{"$f":"IF(AND($G132<=AY$6,AY$6<$G132+$J132),IF(AY$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":651099.25576289708},{"$f":"IF(AND($G132<=AZ$6,AZ$6<$G132+$J132),IF(AZ$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":651099.25576289708},{"$f":"IF(AND($G132<=BA$6,BA$6<$G132+$J132),IF(BA$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":651099.25576289708},{"$f":"IF(AND($G132<=BB$6,BB$6<$G132+$J132),IF(BB$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=BC$6,BC$6<$G132+$J132),IF(BC$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=BD$6,BD$6<$G132+$J132),IF(BD$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=BE$6,BE$6<$G132+$J132),IF(BE$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=BF$6,BF$6<$G132+$J132),IF(BF$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=BG$6,BG$6<$G132+$J132),IF(BG$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=BH$6,BH$6<$G132+$J132),IF(BH$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=BI$6,BI$6<$G132+$J132),IF(BI$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=BJ$6,BJ$6<$G132+$J132),IF(BJ$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=BK$6,BK$6<$G132+$J132),IF(BK$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=BL$6,BL$6<$G132+$J132),IF(BL$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=BM$6,BM$6<$G132+$J132),IF(BM$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=BN$6,BN$6<$G132+$J132),IF(BN$6<=($G132+$J132-$M132),$I132*$K132*$P132,$N132*$K132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=BO$6,BO$6<$G132+$J132),IF(BO$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=BP$6,BP$6<$G132+$J132),IF(BP$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=BQ$6,BQ$6<$G132+$J132),IF(BQ$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=BR$6,BR$6<$G132+$J132),IF(BR$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":124.33011789924973},{"$f":"IF(AND($G132<=BS$6,BS$6<$G132+$J132),IF(BS$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":124.33011789924973},{"$f":"IF(AND($G132<=BT$6,BT$6<$G132+$J132),IF(BT$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":124.33011789924973},{"$f":"IF(AND($G132<=BU$6,BU$6<$G132+$J132),IF(BU$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":124.33011789924973},{"$f":"IF(AND($G132<=BV$6,BV$6<$G132+$J132),IF(BV$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":124.33011789924973},{"$f":"IF(AND($G132<=BW$6,BW$6<$G132+$J132),IF(BW$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":124.33011789924973},{"$f":"IF(AND($G132<=BX$6,BX$6<$G132+$J132),IF(BX$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":124.33011789924973},{"$f":"IF(AND($G132<=BY$6,BY$6<$G132+$J132),IF(BY$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":124.33011789924973},{"$f":"IF(AND($G132<=BZ$6,BZ$6<$G132+$J132),IF(BZ$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":124.33011789924973},{"$f":"IF(AND($G132<=CA$6,CA$6<$G132+$J132),IF(CA$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=CB$6,CB$6<$G132+$J132),IF(CB$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=CC$6,CC$6<$G132+$J132),IF(CC$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=CD$6,CD$6<$G132+$J132),IF(CD$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=CE$6,CE$6<$G132+$J132),IF(CE$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=CF$6,CF$6<$G132+$J132),IF(CF$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=CG$6,CG$6<$G132+$J132),IF(CG$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=CH$6,CH$6<$G132+$J132),IF(CH$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=CI$6,CI$6<$G132+$J132),IF(CI$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=CJ$6,CJ$6<$G132+$J132),IF(CJ$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=CK$6,CK$6<$G132+$J132),IF(CK$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=CL$6,CL$6<$G132+$J132),IF(CL$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=CM$6,CM$6<$G132+$J132),IF(CM$6<=($G132+$J132-$M132),$H132*$P132,$O132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=CN$6,CN$6<$G132+$J132),IF(CN$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=CO$6,CO$6<$G132+$J132),IF(CO$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=CP$6,CP$6<$G132+$J132),IF(CP$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=CQ$6,CQ$6<$G132+$J132),IF(CQ$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":651099.25576289708},{"$f":"IF(AND($G132<=CR$6,CR$6<$G132+$J132),IF(CR$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":651099.25576289708},{"$f":"IF(AND($G132<=CS$6,CS$6<$G132+$J132),IF(CS$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":651099.25576289708},{"$f":"IF(AND($G132<=CT$6,CT$6<$G132+$J132),IF(CT$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":651099.25576289708},{"$f":"IF(AND($G132<=CU$6,CU$6<$G132+$J132),IF(CU$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":651099.25576289708},{"$f":"IF(AND($G132<=CV$6,CV$6<$G132+$J132),IF(CV$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":651099.25576289708},{"$f":"IF(AND($G132<=CW$6,CW$6<$G132+$J132),IF(CW$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":651099.25576289708},{"$f":"IF(AND($G132<=CX$6,CX$6<$G132+$J132),IF(CX$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":651099.25576289708},{"$f":"IF(AND($G132<=CY$6,CY$6<$G132+$J132),IF(CY$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":651099.25576289708},{"$f":"IF(AND($G132<=CZ$6,CZ$6<$G132+$J132),IF(CZ$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=DA$6,DA$6<$G132+$J132),IF(DA$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=DB$6,DB$6<$G132+$J132),IF(DB$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=DC$6,DC$6<$G132+$J132),IF(DC$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=DD$6,DD$6<$G132+$J132),IF(DD$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=DE$6,DE$6<$G132+$J132),IF(DE$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=DF$6,DF$6<$G132+$J132),IF(DF$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=DG$6,DG$6<$G132+$J132),IF(DG$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=DH$6,DH$6<$G132+$J132),IF(DH$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=DI$6,DI$6<$G132+$J132),IF(DI$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=DJ$6,DJ$6<$G132+$J132),IF(DJ$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=DK$6,DK$6<$G132+$J132),IF(DK$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G132<=DL$6,DL$6<$G132+$J132),IF(DL$6<=($G132+$J132-$M132),$I132*$P132,$N132*$P132),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E132=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialRetrofitRetrofitCUSTOM LIGHTINGCUSTOM LIGHTINGARCHETYPE - CUSTOM LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A133,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A133,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A133,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - CUSTOM LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A133,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A133,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A133,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4.2352941176470589},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A133,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":44006.117647058818},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A133,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A133,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.68},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A133,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.73099999999999998},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A133,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A133,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A133,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":502.48566542886999},{"$f":"IF(AND($G133<=Q$6,Q$6<$G133+$J133),IF(Q$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=R$6,R$6<$G133+$J133),IF(R$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=S$6,S$6<$G133+$J133),IF(S$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=T$6,T$6<$G133+$J133),IF(T$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1667.4122402655751},{"$f":"IF(AND($G133<=U$6,U$6<$G133+$J133),IF(U$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1667.4122402655751},{"$f":"IF(AND($G133<=V$6,V$6<$G133+$J133),IF(V$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1667.4122402655751},{"$f":"IF(AND($G133<=W$6,W$6<$G133+$J133),IF(W$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1667.4122402655751},{"$f":"IF(AND($G133<=X$6,X$6<$G133+$J133),IF(X$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1667.4122402655751},{"$f":"IF(AND($G133<=Y$6,Y$6<$G133+$J133),IF(Y$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1667.4122402655751},{"$f":"IF(AND($G133<=Z$6,Z$6<$G133+$J133),IF(Z$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1667.4122402655751},{"$f":"IF(AND($G133<=AA$6,AA$6<$G133+$J133),IF(AA$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1667.4122402655751},{"$f":"IF(AND($G133<=AB$6,AB$6<$G133+$J133),IF(AB$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1667.4122402655751},{"$f":"IF(AND($G133<=AC$6,AC$6<$G133+$J133),IF(AC$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1667.4122402655751},{"$f":"IF(AND($G133<=AD$6,AD$6<$G133+$J133),IF(AD$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AE$6,AE$6<$G133+$J133),IF(AE$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AF$6,AF$6<$G133+$J133),IF(AF$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AG$6,AG$6<$G133+$J133),IF(AG$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AH$6,AH$6<$G133+$J133),IF(AH$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AI$6,AI$6<$G133+$J133),IF(AI$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AJ$6,AJ$6<$G133+$J133),IF(AJ$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AK$6,AK$6<$G133+$J133),IF(AK$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AL$6,AL$6<$G133+$J133),IF(AL$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AM$6,AM$6<$G133+$J133),IF(AM$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AN$6,AN$6<$G133+$J133),IF(AN$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AO$6,AO$6<$G133+$J133),IF(AO$6<=($G133+$J133-$M133),$H133*$L133*$P133,$O133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AP$6,AP$6<$G133+$J133),IF(AP$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AQ$6,AQ$6<$G133+$J133),IF(AQ$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AR$6,AR$6<$G133+$J133),IF(AR$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AS$6,AS$6<$G133+$J133),IF(AS$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16116250.214362245},{"$f":"IF(AND($G133<=AT$6,AT$6<$G133+$J133),IF(AT$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16116250.214362245},{"$f":"IF(AND($G133<=AU$6,AU$6<$G133+$J133),IF(AU$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16116250.214362245},{"$f":"IF(AND($G133<=AV$6,AV$6<$G133+$J133),IF(AV$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16116250.214362245},{"$f":"IF(AND($G133<=AW$6,AW$6<$G133+$J133),IF(AW$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16116250.214362245},{"$f":"IF(AND($G133<=AX$6,AX$6<$G133+$J133),IF(AX$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16116250.214362245},{"$f":"IF(AND($G133<=AY$6,AY$6<$G133+$J133),IF(AY$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16116250.214362245},{"$f":"IF(AND($G133<=AZ$6,AZ$6<$G133+$J133),IF(AZ$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16116250.214362245},{"$f":"IF(AND($G133<=BA$6,BA$6<$G133+$J133),IF(BA$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16116250.214362245},{"$f":"IF(AND($G133<=BB$6,BB$6<$G133+$J133),IF(BB$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16116250.214362245},{"$f":"IF(AND($G133<=BC$6,BC$6<$G133+$J133),IF(BC$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BD$6,BD$6<$G133+$J133),IF(BD$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BE$6,BE$6<$G133+$J133),IF(BE$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BF$6,BF$6<$G133+$J133),IF(BF$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BG$6,BG$6<$G133+$J133),IF(BG$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BH$6,BH$6<$G133+$J133),IF(BH$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BI$6,BI$6<$G133+$J133),IF(BI$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BJ$6,BJ$6<$G133+$J133),IF(BJ$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BK$6,BK$6<$G133+$J133),IF(BK$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BL$6,BL$6<$G133+$J133),IF(BL$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BM$6,BM$6<$G133+$J133),IF(BM$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BN$6,BN$6<$G133+$J133),IF(BN$6<=($G133+$J133-$M133),$I133*$K133*$P133,$N133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BO$6,BO$6<$G133+$J133),IF(BO$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BP$6,BP$6<$G133+$J133),IF(BP$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BQ$6,BQ$6<$G133+$J133),IF(BQ$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BR$6,BR$6<$G133+$J133),IF(BR$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2281.0016966697335},{"$f":"IF(AND($G133<=BS$6,BS$6<$G133+$J133),IF(BS$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2281.0016966697335},{"$f":"IF(AND($G133<=BT$6,BT$6<$G133+$J133),IF(BT$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2281.0016966697335},{"$f":"IF(AND($G133<=BU$6,BU$6<$G133+$J133),IF(BU$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2281.0016966697335},{"$f":"IF(AND($G133<=BV$6,BV$6<$G133+$J133),IF(BV$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2281.0016966697335},{"$f":"IF(AND($G133<=BW$6,BW$6<$G133+$J133),IF(BW$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2281.0016966697335},{"$f":"IF(AND($G133<=BX$6,BX$6<$G133+$J133),IF(BX$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2281.0016966697335},{"$f":"IF(AND($G133<=BY$6,BY$6<$G133+$J133),IF(BY$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2281.0016966697335},{"$f":"IF(AND($G133<=BZ$6,BZ$6<$G133+$J133),IF(BZ$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2281.0016966697335},{"$f":"IF(AND($G133<=CA$6,CA$6<$G133+$J133),IF(CA$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2281.0016966697335},{"$f":"IF(AND($G133<=CB$6,CB$6<$G133+$J133),IF(CB$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CC$6,CC$6<$G133+$J133),IF(CC$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CD$6,CD$6<$G133+$J133),IF(CD$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CE$6,CE$6<$G133+$J133),IF(CE$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CF$6,CF$6<$G133+$J133),IF(CF$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CG$6,CG$6<$G133+$J133),IF(CG$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CH$6,CH$6<$G133+$J133),IF(CH$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CI$6,CI$6<$G133+$J133),IF(CI$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CJ$6,CJ$6<$G133+$J133),IF(CJ$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CK$6,CK$6<$G133+$J133),IF(CK$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CL$6,CL$6<$G133+$J133),IF(CL$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CM$6,CM$6<$G133+$J133),IF(CM$6<=($G133+$J133-$M133),$H133*$P133,$O133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CN$6,CN$6<$G133+$J133),IF(CN$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CO$6,CO$6<$G133+$J133),IF(CO$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CP$6,CP$6<$G133+$J133),IF(CP$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CQ$6,CQ$6<$G133+$J133),IF(CQ$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23700367.962297417},{"$f":"IF(AND($G133<=CR$6,CR$6<$G133+$J133),IF(CR$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23700367.962297417},{"$f":"IF(AND($G133<=CS$6,CS$6<$G133+$J133),IF(CS$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23700367.962297417},{"$f":"IF(AND($G133<=CT$6,CT$6<$G133+$J133),IF(CT$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23700367.962297417},{"$f":"IF(AND($G133<=CU$6,CU$6<$G133+$J133),IF(CU$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23700367.962297417},{"$f":"IF(AND($G133<=CV$6,CV$6<$G133+$J133),IF(CV$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23700367.962297417},{"$f":"IF(AND($G133<=CW$6,CW$6<$G133+$J133),IF(CW$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23700367.962297417},{"$f":"IF(AND($G133<=CX$6,CX$6<$G133+$J133),IF(CX$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23700367.962297417},{"$f":"IF(AND($G133<=CY$6,CY$6<$G133+$J133),IF(CY$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23700367.962297417},{"$f":"IF(AND($G133<=CZ$6,CZ$6<$G133+$J133),IF(CZ$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23700367.962297417},{"$f":"IF(AND($G133<=DA$6,DA$6<$G133+$J133),IF(DA$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DB$6,DB$6<$G133+$J133),IF(DB$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DC$6,DC$6<$G133+$J133),IF(DC$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DD$6,DD$6<$G133+$J133),IF(DD$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DE$6,DE$6<$G133+$J133),IF(DE$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DF$6,DF$6<$G133+$J133),IF(DF$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DG$6,DG$6<$G133+$J133),IF(DG$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DH$6,DH$6<$G133+$J133),IF(DH$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DI$6,DI$6<$G133+$J133),IF(DI$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DJ$6,DJ$6<$G133+$J133),IF(DJ$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DK$6,DK$6<$G133+$J133),IF(DK$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DL$6,DL$6<$G133+$J133),IF(DL$6<=($G133+$J133-$M133),$I133*$P133,$N133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CNon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A134,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Non-Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A134,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A134,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - PRESCRIPTIVE LIGHTING"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A134,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A134,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A134,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":89},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A134,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1051099},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A134,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A134,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A134,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A134,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A134,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A134,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0.97414936176325895},{"$f":"IF(AND($G134<=Q$6,Q$6<$G134+$J134),IF(Q$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=R$6,R$6<$G134+$J134),IF(R$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=S$6,S$6<$G134+$J134),IF(S$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=T$6,T$6<$G134+$J134),IF(T$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=U$6,U$6<$G134+$J134),IF(U$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=V$6,V$6<$G134+$J134),IF(V$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=W$6,W$6<$G134+$J134),IF(W$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=X$6,X$6<$G134+$J134),IF(X$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=Y$6,Y$6<$G134+$J134),IF(Y$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=Z$6,Z$6<$G134+$J134),IF(Z$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=AA$6,AA$6<$G134+$J134),IF(AA$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=AB$6,AB$6<$G134+$J134),IF(AB$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=AC$6,AC$6<$G134+$J134),IF(AC$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=AD$6,AD$6<$G134+$J134),IF(AD$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=AE$6,AE$6<$G134+$J134),IF(AE$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=AF$6,AF$6<$G134+$J134),IF(AF$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=AG$6,AG$6<$G134+$J134),IF(AG$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=AH$6,AH$6<$G134+$J134),IF(AH$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=AI$6,AI$6<$G134+$J134),IF(AI$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=AJ$6,AJ$6<$G134+$J134),IF(AJ$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=AK$6,AK$6<$G134+$J134),IF(AK$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=AL$6,AL$6<$G134+$J134),IF(AL$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=AM$6,AM$6<$G134+$J134),IF(AM$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=AN$6,AN$6<$G134+$J134),IF(AN$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=AO$6,AO$6<$G134+$J134),IF(AO$6<=($G134+$J134-$M134),$H134*$L134*$P134,$O134*$L134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=AP$6,AP$6<$G134+$J134),IF(AP$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=AQ$6,AQ$6<$G134+$J134),IF(AQ$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=AR$6,AR$6<$G134+$J134),IF(AR$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=AS$6,AS$6<$G134+$J134),IF(AS$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=AT$6,AT$6<$G134+$J134),IF(AT$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=AU$6,AU$6<$G134+$J134),IF(AU$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=AV$6,AV$6<$G134+$J134),IF(AV$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=AW$6,AW$6<$G134+$J134),IF(AW$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=AX$6,AX$6<$G134+$J134),IF(AX$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=AY$6,AY$6<$G134+$J134),IF(AY$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=AZ$6,AZ$6<$G134+$J134),IF(AZ$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=BA$6,BA$6<$G134+$J134),IF(BA$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=BB$6,BB$6<$G134+$J134),IF(BB$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=BC$6,BC$6<$G134+$J134),IF(BC$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=BD$6,BD$6<$G134+$J134),IF(BD$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=BE$6,BE$6<$G134+$J134),IF(BE$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=BF$6,BF$6<$G134+$J134),IF(BF$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=BG$6,BG$6<$G134+$J134),IF(BG$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=BH$6,BH$6<$G134+$J134),IF(BH$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=BI$6,BI$6<$G134+$J134),IF(BI$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=BJ$6,BJ$6<$G134+$J134),IF(BJ$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=BK$6,BK$6<$G134+$J134),IF(BK$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=BL$6,BL$6<$G134+$J134),IF(BL$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=BM$6,BM$6<$G134+$J134),IF(BM$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=BN$6,BN$6<$G134+$J134),IF(BN$6<=($G134+$J134-$M134),$I134*$K134*$P134,$N134*$K134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=BO$6,BO$6<$G134+$J134),IF(BO$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=BP$6,BP$6<$G134+$J134),IF(BP$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=BQ$6,BQ$6<$G134+$J134),IF(BQ$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=BR$6,BR$6<$G134+$J134),IF(BR$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=BS$6,BS$6<$G134+$J134),IF(BS$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=BT$6,BT$6<$G134+$J134),IF(BT$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=BU$6,BU$6<$G134+$J134),IF(BU$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=BV$6,BV$6<$G134+$J134),IF(BV$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=BW$6,BW$6<$G134+$J134),IF(BW$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=BX$6,BX$6<$G134+$J134),IF(BX$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=BY$6,BY$6<$G134+$J134),IF(BY$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=BZ$6,BZ$6<$G134+$J134),IF(BZ$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=CA$6,CA$6<$G134+$J134),IF(CA$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=CB$6,CB$6<$G134+$J134),IF(CB$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.925287456516656},{"$f":"IF(AND($G134<=CC$6,CC$6<$G134+$J134),IF(CC$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=CD$6,CD$6<$G134+$J134),IF(CD$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=CE$6,CE$6<$G134+$J134),IF(CE$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=CF$6,CF$6<$G134+$J134),IF(CF$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=CG$6,CG$6<$G134+$J134),IF(CG$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=CH$6,CH$6<$G134+$J134),IF(CH$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=CI$6,CI$6<$G134+$J134),IF(CI$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=CJ$6,CJ$6<$G134+$J134),IF(CJ$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=CK$6,CK$6<$G134+$J134),IF(CK$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=CL$6,CL$6<$G134+$J134),IF(CL$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=CM$6,CM$6<$G134+$J134),IF(CM$6<=($G134+$J134-$M134),$H134*$P134,$O134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=CN$6,CN$6<$G134+$J134),IF(CN$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=CO$6,CO$6<$G134+$J134),IF(CO$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=CP$6,CP$6<$G134+$J134),IF(CP$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=CQ$6,CQ$6<$G134+$J134),IF(CQ$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=CR$6,CR$6<$G134+$J134),IF(CR$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=CS$6,CS$6<$G134+$J134),IF(CS$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=CT$6,CT$6<$G134+$J134),IF(CT$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=CU$6,CU$6<$G134+$J134),IF(CU$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=CV$6,CV$6<$G134+$J134),IF(CV$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=CW$6,CW$6<$G134+$J134),IF(CW$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=CX$6,CX$6<$G134+$J134),IF(CX$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=CY$6,CY$6<$G134+$J134),IF(CY$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=CZ$6,CZ$6<$G134+$J134),IF(CZ$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=DA$6,DA$6<$G134+$J134),IF(DA$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1097457.0418006429},{"$f":"IF(AND($G134<=DB$6,DB$6<$G134+$J134),IF(DB$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=DC$6,DC$6<$G134+$J134),IF(DC$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=DD$6,DD$6<$G134+$J134),IF(DD$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=DE$6,DE$6<$G134+$J134),IF(DE$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=DF$6,DF$6<$G134+$J134),IF(DF$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=DG$6,DG$6<$G134+$J134),IF(DG$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=DH$6,DH$6<$G134+$J134),IF(DH$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=DI$6,DI$6<$G134+$J134),IF(DI$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=DJ$6,DJ$6<$G134+$J134),IF(DJ$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=DK$6,DK$6<$G134+$J134),IF(DK$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G134<=DL$6,DL$6<$G134+$J134),IF(DL$6<=($G134+$J134-$M134),$I134*$P134,$N134*$P134),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E134=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CResidentialInstant Dint ProgramCOUPONSCOUPONSARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A135,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A135,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Instant Discount Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A135,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ARCHETYPE - COUPONS"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A135,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A135,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A135,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":331},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A135,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4780890},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A135,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A135,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A135,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A135,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A135,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A135,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G135<=Q$6,Q$6<$G135+$J135),IF(Q$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=R$6,R$6<$G135+$J135),IF(R$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=S$6,S$6<$G135+$J135),IF(S$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=T$6,T$6<$G135+$J135),IF(T$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G135<=U$6,U$6<$G135+$J135),IF(U$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G135<=V$6,V$6<$G135+$J135),IF(V$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G135<=W$6,W$6<$G135+$J135),IF(W$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G135<=X$6,X$6<$G135+$J135),IF(X$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G135<=Y$6,Y$6<$G135+$J135),IF(Y$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G135<=Z$6,Z$6<$G135+$J135),IF(Z$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G135<=AA$6,AA$6<$G135+$J135),IF(AA$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=AB$6,AB$6<$G135+$J135),IF(AB$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=AC$6,AC$6<$G135+$J135),IF(AC$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=AD$6,AD$6<$G135+$J135),IF(AD$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=AE$6,AE$6<$G135+$J135),IF(AE$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=AF$6,AF$6<$G135+$J135),IF(AF$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=AG$6,AG$6<$G135+$J135),IF(AG$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=AH$6,AH$6<$G135+$J135),IF(AH$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=AI$6,AI$6<$G135+$J135),IF(AI$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=AJ$6,AJ$6<$G135+$J135),IF(AJ$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=AK$6,AK$6<$G135+$J135),IF(AK$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=AL$6,AL$6<$G135+$J135),IF(AL$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=AM$6,AM$6<$G135+$J135),IF(AM$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=AN$6,AN$6<$G135+$J135),IF(AN$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=AO$6,AO$6<$G135+$J135),IF(AO$6<=($G135+$J135-$M135),$H135*$L135*$P135,$O135*$L135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=AP$6,AP$6<$G135+$J135),IF(AP$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=AQ$6,AQ$6<$G135+$J135),IF(AQ$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=AR$6,AR$6<$G135+$J135),IF(AR$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=AS$6,AS$6<$G135+$J135),IF(AS$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G135<=AT$6,AT$6<$G135+$J135),IF(AT$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G135<=AU$6,AU$6<$G135+$J135),IF(AU$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G135<=AV$6,AV$6<$G135+$J135),IF(AV$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G135<=AW$6,AW$6<$G135+$J135),IF(AW$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G135<=AX$6,AX$6<$G135+$J135),IF(AX$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G135<=AY$6,AY$6<$G135+$J135),IF(AY$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G135<=AZ$6,AZ$6<$G135+$J135),IF(AZ$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=BA$6,BA$6<$G135+$J135),IF(BA$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=BB$6,BB$6<$G135+$J135),IF(BB$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=BC$6,BC$6<$G135+$J135),IF(BC$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=BD$6,BD$6<$G135+$J135),IF(BD$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=BE$6,BE$6<$G135+$J135),IF(BE$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=BF$6,BF$6<$G135+$J135),IF(BF$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=BG$6,BG$6<$G135+$J135),IF(BG$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=BH$6,BH$6<$G135+$J135),IF(BH$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=BI$6,BI$6<$G135+$J135),IF(BI$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=BJ$6,BJ$6<$G135+$J135),IF(BJ$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=BK$6,BK$6<$G135+$J135),IF(BK$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=BL$6,BL$6<$G135+$J135),IF(BL$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=BM$6,BM$6<$G135+$J135),IF(BM$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=BN$6,BN$6<$G135+$J135),IF(BN$6<=($G135+$J135-$M135),$I135*$K135*$P135,$N135*$K135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=BO$6,BO$6<$G135+$J135),IF(BO$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=BP$6,BP$6<$G135+$J135),IF(BP$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=BQ$6,BQ$6<$G135+$J135),IF(BQ$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=BR$6,BR$6<$G135+$J135),IF(BR$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G135<=BS$6,BS$6<$G135+$J135),IF(BS$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G135<=BT$6,BT$6<$G135+$J135),IF(BT$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G135<=BU$6,BU$6<$G135+$J135),IF(BU$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G135<=BV$6,BV$6<$G135+$J135),IF(BV$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G135<=BW$6,BW$6<$G135+$J135),IF(BW$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G135<=BX$6,BX$6<$G135+$J135),IF(BX$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":354.76956055734189},{"$f":"IF(AND($G135<=BY$6,BY$6<$G135+$J135),IF(BY$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=BZ$6,BZ$6<$G135+$J135),IF(BZ$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=CA$6,CA$6<$G135+$J135),IF(CA$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=CB$6,CB$6<$G135+$J135),IF(CB$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=CC$6,CC$6<$G135+$J135),IF(CC$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=CD$6,CD$6<$G135+$J135),IF(CD$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=CE$6,CE$6<$G135+$J135),IF(CE$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=CF$6,CF$6<$G135+$J135),IF(CF$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=CG$6,CG$6<$G135+$J135),IF(CG$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=CH$6,CH$6<$G135+$J135),IF(CH$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=CI$6,CI$6<$G135+$J135),IF(CI$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=CJ$6,CJ$6<$G135+$J135),IF(CJ$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=CK$6,CK$6<$G135+$J135),IF(CK$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=CL$6,CL$6<$G135+$J135),IF(CL$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=CM$6,CM$6<$G135+$J135),IF(CM$6<=($G135+$J135-$M135),$H135*$P135,$O135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=CN$6,CN$6<$G135+$J135),IF(CN$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=CO$6,CO$6<$G135+$J135),IF(CO$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=CP$6,CP$6<$G135+$J135),IF(CP$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=CQ$6,CQ$6<$G135+$J135),IF(CQ$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G135<=CR$6,CR$6<$G135+$J135),IF(CR$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G135<=CS$6,CS$6<$G135+$J135),IF(CS$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G135<=CT$6,CT$6<$G135+$J135),IF(CT$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G135<=CU$6,CU$6<$G135+$J135),IF(CU$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G135<=CV$6,CV$6<$G135+$J135),IF(CV$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G135<=CW$6,CW$6<$G135+$J135),IF(CW$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5124212.2186495177},{"$f":"IF(AND($G135<=CX$6,CX$6<$G135+$J135),IF(CX$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=CY$6,CY$6<$G135+$J135),IF(CY$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=CZ$6,CZ$6<$G135+$J135),IF(CZ$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=DA$6,DA$6<$G135+$J135),IF(DA$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=DB$6,DB$6<$G135+$J135),IF(DB$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=DC$6,DC$6<$G135+$J135),IF(DC$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=DD$6,DD$6<$G135+$J135),IF(DD$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=DE$6,DE$6<$G135+$J135),IF(DE$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=DF$6,DF$6<$G135+$J135),IF(DF$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=DG$6,DG$6<$G135+$J135),IF(DG$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=DH$6,DH$6<$G135+$J135),IF(DH$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=DI$6,DI$6<$G135+$J135),IF(DI$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=DJ$6,DJ$6<$G135+$J135),IF(DJ$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=DK$6,DK$6<$G135+$J135),IF(DK$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G135<=DL$6,DL$6<$G135+$J135),IF(DL$6<=($G135+$J135-$M135),$I135*$P135,$N135*$P135),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E135=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]

{"sheet":"Summary CE Results","index":17,"n_rows":6,"n_cols":8,"rows_kept":6,"cut":false,"hidden":false,"merged":[[0,2,0,5],[1,1,1,6]]}
[null,"Results Module: \nsummary results","This worksheet provides a summary of the cost-effectiveness ratios for the TRC and PAC test and the levelized costs in terms of both peak demand ($/KW) and energy ($/kWh) savings."]
[null,"The table below is populated from the \"Program Portfolio CE Results\" worksheet."]
[]
[]
[]
[null,"SECTOR","PROGRAM","PROGRAM YEAR","Total Resource Cost (TRC) Ratio","Program Administrator Cost (PAC) Ratio","Levelized Cost (LC) ($/kWh)","Levelized Cost (LC) ($/kW)"]

{"sheet":"ADMIN INPUT >>","index":18,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Admin Input Module"]
["INSTRUCTIONS:"]
["This module is intended for administrative use only."]
[]
[1,"Using the drop-down in the \"ADMIN OPTIONS\" worksheet, select the peak demand definition"]
[2,"Input the modeling assumption in the \"CE Parameters\" worksheet (e.g., inflation rate, discount rates, base year, etc.)"]
[3,"Input the current avoided ratepayer cost table in the \"Rates Table\" worksheet"]
[4,"Input the current avoided cost table in the \"Avoided Cost Table\" worksheet, keep in mind the peak definition used and the dollar year of the table when inputting the table"]

{"sheet":"ADMIN OPTIONS","index":19,"n_rows":11,"n_cols":4,"rows_kept":11,"cut":false,"hidden":false,"merged":[[0,2,0,3],[1,1,1,6]]}
[null,"Admin Input Module: \nAdministrative Options","OPA/admin users can modify the definition of peak demand (summer or winter) and the display format (depending on screen resolution)"]
[null,"Select the peak demand definition from the drop-down in cell B5. Select the display format from the drop-down in cell B11."]
[]
[null,"Peak Demand Savings Definition",null,"CAUTION: if modifying peak demand to winter from summer, the avoided cost assumptions may also need to be modified"]
[null,"Summer Peak Demand",null,"Click here to go to the avoided cost assumptions worksheet"]
[]
[]
[]
[]
[null,"Display Format",null,"Note: \"Small Format\" is recommended for displays with a resolution of 1024x768 or lower"]
[null,"Small Format"]

{"sheet":"CE Parameters","index":20,"n_rows":12,"n_cols":6,"rows_kept":12,"cut":false,"hidden":false,"merged":[[11,1,11,4],[0,2,0,3],[0,4,0,6],[1,1,1,6],[9,1,9,4],[10,1,10,4],[4,1,4,5],[5,1,5,4],[6,1,6,4],[7,1,7,4],[8,1,8,4]]}
[null,"Admin Input Module: \nCost Effectiveness Parameters","OPA/admin users can modify the assumptions used in the calculation of lifetime benefits and costs for each measure, initiative, and program. "]
[null,"Input the assumptions in the yellow cells in column F."]
[]
[]
[null,"Cost Effectiveness Parameters"]
[null,"Base Year of Projections:",null,null,null,2015]
[null,"Discount Rate (real): ",null,null,null,0.04]
[null,"Societal Discount Rate (real): ",null,null,null,0.04]
[null,"Inflation Rate:",null,null,null,0.02]
[null,"Transmission System Losses: ",null,null,null,2.5000000000000001E-2]
[null,"Distribution System Losses: ",null,null,null,4.2000000000000003E-2]
[null,"Non-Energy Benefits Adder",null,null,null,0.15]

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

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

{"sheet":"DEFINED INPUTS >>","index":23,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Defined Inputs Module"]
["INSTRUCTIONS: "]
[]
[1,"To create a custom load profile, select the \"Custom Load Profiles\" worksheet and follow the instructions within the worksheet"]
[2,"To view existing load, select the \"Formatted Load Profiles\" worksheet. "]
[3,"To view existing measures, select the \"Formatted Measure List\" worksheet. "]
[]
["In this Tool, measures are considered a combination of the technology, program, and assumptions. Keep this in mind when adding measures and working with the Program Design Module."]

{"sheet":"Custom Measure Input","index":24,"n_rows":6,"n_cols":34,"rows_kept":6,"cut":false,"hidden":false,"merged":[[4,23,4,30],[1,1,1,6],[0,2,0,5]]}
[null,"Program Design Module: \nCustom Measure Input","Users can create custom measures to add to the repository (\"Formatted Measure List\"). If the measure is not in the repository, it cannot be used in the next step in the program design module.\nCAUTION: If the measure name is already in the repository, the measure cannot be added (a measure name consists of all headings in the table below marked with \"*\")"]
[null,"Use the buttons to add and remove custom measures.\n\"Define Custom Measure\": Activates the form to input custom measure information and add it to the table below (if the entire form is not visible select \"small format\" in the drop down in the \"ADMIN OPTIONS\" tab)\n\"Delete Custom Measure(s)\": To delete measures in the table below, click or highlight any cell in the row of the measures you wish to delete and click the button\n\"Clear All Custom Measures\": Clears all measures\n\"Add Custom Measures to Formatted Measure List\": Once all custom measures are added, click this button to add them to the repository (\"Formatted Measure List\")."]
[null,"Click here to see existing measures in the \"Formatted Measure List\""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]
[null,"*","*","*",null,"*","*","*",null,null,null,null,null,null,null,null,null,"*",null,null,null,null,null,"DUAL BASELINE",null,null,null,null,null,null,null,"*","*"]
[null,"SOURCE","SECTOR","PROGRAM","END-USE","CONSERVATION MEASURE","MEASURE DESCRIPTION","BASE MEASURE","ASSUMED ANNUAL OPERATING HOURS","BASE CASE KW","BASE CASE KWH","CONSERVATION CASE KW","CONSERVATION CASE KWH","FIRST YEAR DEMAND SAVINGS (KW)","FIRST YEAR ENERGY SAVINGS (KWH)","PEAK DEMAND (KW)","EFFECTIVE USEFUL LIFE (YEAR)","END USE LOAD PROFILE","INCREMENTAL LIFE CYCLE COST ($)","2012 NET-TO-GROSS (ENERGY)","2012 NET-TO-GROSS (DEMAND)","FIRST YEAR NATURAL GAS SAVINGS (MMBtu)","FIRST YEAR WATER SAVINGS ($/Litre)","EARLY REPLACEMENT","REMAINNG USEFUL LIFE \n(YEAR)","REMAINING LIFE ANNUAL DEMAND SAVINGS (KW)","REMAINNG LIFE ANNUAL ENERGY SAVINGS (KWH)","REMAINING LIFE PEAK DEMAND SAVINGS (KW)","REMAINING LIFE NATURAL GAS SAVINGS (MMBtu)","REMAINING LIFE WATER SAVINGS ($/Litre)","REMAINING INCREMENTAL LIFE CYCLE COST ($)","Weather Sensitive Peak Demand","Distribution (Dx) or Transmission (Tx) Connected","Behind the Meter Project (True/False)"]

{"sheet":"Custom Load Profile Input","index":25,"n_rows":8792,"n_cols":98,"rows_kept":1125,"cut":true,"hidden":false,"merged":[[5,20,5,21],[6,20,6,21],[5,19,7,19],[5,18,7,18],[0,2,0,6],[1,1,1,7]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[null,"Defined Inputs Module: \nCustom Load Profiles","Users can create new load profiles to add to the repository. If the load profile is not in the repository, it cannot be used in new measure design.\nCAUTION: If the load profile name is already in the repository, the load profile cannot be added (a load profile name consists of all headings in the table below marked with \"*\")"]
[null,"Use the buttons to add and remove custom load profiles.\n\"Add Custom Load Profile: Seasonal Method\": if 8760 data is not available, click the button to open the form and add the information, note: energy load profile must sum to 100%\n\"Add Custom Load Profile: Hourly Method\": if 8760 data is available input the information on the right hand side of this worksheet according to the instructions, once this is complete click the button\n\"Add Custom Load Profiles to Formatted Load Profile List\": Once all desired custom load profiles have been added, click this button to import them to the lookup/reference tab.\n\"Delete Selected Custom Load Profile\": To delete a load profile from the table below, select any cell in the row of the measure you would like to delete and click the button\n\"Clear All Custom Load Profiles\": Click this button to completely clear the table below.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sector:"]
[null,"Click here to see existing load profiles in the \"Formatted Load Profiles\" list",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Segment:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Profile Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sector Lookup","Segment Lookup","Sector Lookup","Segment Lookup"]
[null,"*","*","*","*",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ6:CQ55)","v":2},{"$f":"SUM(CR6:CR55)","v":16}]
[null,"Load Profile Source","Sector","Segment","Load Profile Name","Winter Peak","Winter Mid-Peak","Winter Off Peak","Summer Peak","Summer Mid-Peak","Summer Off Peak","Shoulder Mid-Peak","Shoulder Off Peak","Summer Peak Demand","WX Summer Peak Demand","Winter Peak Demand","WX Winter Peak Demand",null,"Hour Index","Date (MM/DD/YYYY)","Load (kWh)",null,{"$f":"SUM(W9:W8792)","v":0},{"$f":"SUM(X9:X8792)","v":0},0,0,0,0,0,0,{"$f":"AVERAGE(AE9:AE8792)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(AF9:AF8792)","v":{"$error":"#DIV/0!"}},{"$f":"0.3*MAX(IF($AY$9:$AY$8792=0.3,1,0)*($V$9:$V$8792))+0.39*MAX(IF($AY$9:$AY$8792=0.39,1,0)*($V$9:$V$8792))+0.31*MAX(IF($AY$9:$AY$8792=0.31,1,0)*($V$9:$V$8792))","v":0},{"$f":"0.65*MAX(IF($AZ$9:$AZ$8792=0.65,1,0)*($V$9:$V$8792))+0.16*MAX(IF($AZ$9:$AZ$8792=0.16,1,0)*($V$9:$V$8792))+0.19*MAX(IF($AZ$9:$AZ$8792=0.19,1,0)*($V$9:$V$8792))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CS6=\"\",0,1)","v":1},{"$f":"IF(CT6=\"\",0,1)","v":1},{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS5,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS5, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":"Business"},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT5,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT5, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Commercial"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Profile (%)",null,{"$f":"W6/SUM($V$9:$V$8768)","v":{"$error":"#DIV/0!"}},{"$f":"X6/SUM($V$9:$V$8768)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AE6/SUM($V$9:$V$8792)","v":{"$error":"#DIV/0!"}},{"$f":"AF6/SUM($V$9:$V$8792)","v":{"$error":"#DIV/0!"}},{"$f":"AG6/SUM($V$9:$V$8792)","v":{"$error":"#DIV/0!"}},{"$f":"AH6/SUM($V$9:$V$8792)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CS7=\"\",0,1)","v":1},{"$f":"IF(CT7=\"\",0,1)","v":1},{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS6,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS6, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":"Consumer"},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT6,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT6, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Food_Retail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hour Ending","kWh","Winter Peak","Winter Mid-Peak","Winter Off Peak","Summer Peak","Summer Mid-Peak","Summer Off Peak","Shoulder Mid-Peak","Shoulder Off Peak","Standard Summer Peak Demand","Standard Winter Peak Demand","Alternative Summer Peak Demand","Alternative Winter Peak Demand",null,"Holiday Flag","Weekend Flag","Month","Winter","Summer","Shoulder","0000 - 0700","0700 - 1100","1100 - 1700","1700 - 2000","2000 - 2200","1700 - 2200","2200 - 2400","Standard Summer Peak Hours","Standard Winter Peak Hours","Alternative Summer Peak Hours","Alternative Winter Peak Hours",null,null,null,null,{"$f":"IF($T$5=BE9,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($T$5=BR9,1,0)","v":0},{"$f":"IF($T$5=BS9,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS7,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS7, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT7,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT7, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Hospital"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"DATE(T5,1,1)","v":"1900-01-01"},1,null,{"$f":"IFERROR(V9*IF(AND(AJ9=0,AK9=0,AM9=1,OR(AQ9=1,AS9=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V9*IF(AND(AJ9=0,AK9=0,AM9=1,OR(AR9=1,AT9=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V9*IF(OR(AND(AM9=1,AJ9=1),AND(AM9=1,AK9=1),AND(AJ9=0,AK9=0,AM9=1,OR(AP9=1,AV9=1))),1,\"\"),\"-\")","v":0},{"$f":"IFERROR(V9*IF(AND(AJ9=0,AK9=0,AN9=1,AR9=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V9*IF(AND(AJ9=0,AK9=0,AN9=1,OR(AQ9=1,AU9=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V9*IF(OR(AND(AN9=1,AJ9=1),AND(AN9=1,AK9=1),AND(AJ9=0,AK9=0,AN9=1,OR(AP9=1,AV9=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V9*IF(AND(AJ9=0,AK9=0,AO9=1,OR(AQ9=1,AR9=1,AU9=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V9*IF(OR(AND(AO9=1,OR(AJ9=1,AK9=1)),AND(AJ9=0,AK9=0,AO9=1,OR(AP9=1,AV9=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IF($V9*AW9>0,$V9*AW9,\"-\")","v":"-"},{"$f":"IF($V9*AX9>0,$V9*AX9,\"-\")","v":"-"},{"$f":"IF($V9*AY9>0,$V9*AY9,\"-\")","v":"-"},{"$f":"IF($V9*AZ9>0,$V9*AZ9,\"-\")","v":"-"},null,{"$f":"COUNTIF($BB$10:$BB$21,T9)","v":0},{"$f":"IF(OR(WEEKDAY(T9)=1,WEEKDAY(T9)=7),1,0)","v":1},{"$f":"MONTH(T9)","v":1},{"$f":"IF(OR(MONTH(T9)=12,MONTH(T9)=1,MONTH(T9)=2,MONTH(T9)=3),1,0)","v":1},{"$f":"IF(OR(MONTH(T9)=6,MONTH(T9)=7,MONTH(T9)=8,MONTH(T9)=9),1,0)","v":0},{"$f":"IF(OR(MONTH(T9)=4,MONTH(T9)=5,MONTH(T9)=10,MONTH(T9)=11),1,0)","v":0},{"$f":"IF(AND(U9>0,U9<8),1,0)","v":1},{"$f":"IF(AND(U9>7,U9<12),1,0)","v":0},{"$f":"IF(AND(U9>11,U9<18),1,0)","v":0},{"$f":"IF(AND(U9>17,U9<21),1,0)","v":0},{"$f":"IF(AND(U9>20,U9<23),1,0)","v":0},{"$f":"IF(AND(U9>17,U9<23),1,0)","v":0},{"$f":"IF(AND(U9>22,U9<25),1,0)","v":0},{"$f":"IF(AND(AK9=0,OR(MONTH(T9)=6, MONTH(T9)=7,MONTH(T9)=8),U9>13,U9<20),1,0)","v":0},{"$f":"IF(AND(AK9=0,OR(MONTH(T9)=1, MONTH(T9)=2,MONTH(T9)=12),U9>18,U9<21),1,0)","v":0},{"$f":"IF(AND(AK9=0,MONTH(T9)=6,U9>13,U9<20),0.3,IF(AND(AK9=0,MONTH(T9)=7,U9>13,U9<20),0.39,IF(AND(AK9=0,MONTH(T9)=8,U9>13,U9<20),0.31,0)))","v":0},{"$f":"IF(AND(AK9=0,MONTH(T9)=1,U9>18,U9<21),0.65,IF(AND(AK9=0,MONTH(T9)=2,U9>18,U9<21),0.16,IF(AND(AK9=0,MONTH(T9)=12,U9>18,U9<21),0.19,0)))","v":0},null,"Baseline Holidays",null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,{"$f":"BS9+1","v":2015},2016,2017,2018,2019,2020,2021,{"$f":"BZ9+1","v":2022},{"$f":"CA9+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS8,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS8, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT8,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT8, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Large_Hotel"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(T9=\"-\",T9,IF(U10=1,T9+1,T9))","v":"1900-01-01"},{"$f":"IF(U9+1>24,1,U9+1)","v":2},null,{"$f":"IFERROR(V10*IF(AND(AJ10=0,AK10=0,AM10=1,OR(AQ10=1,AS10=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V10*IF(AND(AJ10=0,AK10=0,AM10=1,OR(AR10=1,AT10=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V10*IF(OR(AND(AM10=1,AJ10=1),AND(AM10=1,AK10=1),AND(AJ10=0,AK10=0,AM10=1,OR(AP10=1,AV10=1))),1,\"\"),\"-\")","v":0},"-",{"$f":"IFERROR(V10*IF(AND(AJ10=0,AK10=0,AN10=1,OR(AQ10=1,AU10=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V10*IF(OR(AND(AN10=1,AJ10=1),AND(AN10=1,AK10=1),AND(AJ10=0,AK10=0,AN10=1,OR(AP10=1,AV10=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V10*IF(AND(AJ10=0,AK10=0,AO10=1,OR(AQ10=1,AR10=1,AU10=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V10*IF(OR(AND(AO10=1,OR(AJ10=1,AK10=1)),AND(AJ10=0,AK10=0,AO10=1,OR(AP10=1,AV10=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,0,1,1,1,0,0,{"$f":"IF(AND(U10>0,U10<8),1,0)","v":1},{"$f":"IF(AND(U10>7,U10<12),1,0)","v":0},{"$f":"IF(AND(U10>11,U10<18),1,0)","v":0},{"$f":"IF(AND(U10>17,U10<21),1,0)","v":0},{"$f":"IF(AND(U10>20,U10<23),1,0)","v":0},{"$f":"IF(AND(U10>17,U10<23),1,0)","v":0},{"$f":"IF(AND(U10>22,U10<25),1,0)","v":0},{"$f":"IF(AND(AK10=0,OR(MONTH(T10)=6, MONTH(T10)=7,MONTH(T10)=8),U10>13,U10<20),1,0)","v":0},{"$f":"IF(AND(AK10=0,OR(MONTH(T10)=1, MONTH(T10)=2,MONTH(T10)=12),U10>18,U10<21),1,0)","v":0},{"$f":"IF(AND(AK10=0,MONTH(T10)=6,U10>13,U10<20),0.3,IF(AND(AK10=0,MONTH(T10)=7,U10>13,U10<20),0.39,IF(AND(AK10=0,MONTH(T10)=8,U10>13,U10<20),0.31,0)))","v":0},{"$f":"IF(AND(AK10=0,MONTH(T10)=1,U10>18,U10<21),0.65,IF(AND(AK10=0,MONTH(T10)=2,U10>18,U10<21),0.16,IF(AND(AK10=0,MONTH(T10)=12,U10>18,U10<21),0.19,0)))","v":0},null,{"$f":"SUMPRODUCT($BE$8:$CN$8,BE10:CN10)","v":"00:00:00"},null,"New Years Day","2000-01-01",{"$f":"IF(WEEKDAY(DATE(BF9,1,1))=1,DATE(BF9,1,2),IF(WEEKDAY(DATE(BF9,1,1))=7,DATE(BF9,1,3),DATE(BF9,1,1)))","v":"2001-01-01"},{"$f":"IF(WEEKDAY(DATE(BG9,1,1))=1,DATE(BG9,1,2),IF(WEEKDAY(DATE(BG9,1,1))=7,DATE(BG9,1,3),DATE(BG9,1,1)))","v":"2002-01-01"},"2003-01-01","2004-01-01","2005-01-03","2006-01-02","2007-01-01","2008-01-01","2009-01-01","2010-01-01","2011-01-03","2012-01-02","2013-01-01","2014-01-01","2015-01-01","2016-01-01","2017-01-02","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-03","2023-01-02","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-03","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-03","2034-01-02","2035-01-01",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS9,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS9, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT9,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT9, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Large_Non_Food_Retail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(T10=\"-\",T10,IF(U11=1,T10+1,T10))","v":"1900-01-01"},{"$f":"IF(U10+1>24,1,U10+1)","v":3},null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT($BE$8:$CN$8,BE11:CN11)","v":"00:00:00"},null,"Family Day",null,null,null,null,null,null,null,null,"2008-02-18",{"$f":"CHOOSE(WEEKDAY(DATE(BN9,MONTH($BM$11),15),2),DATE(BN9,MONTH($BM$11),15),DATE(BN9,MONTH($BM$11),15)+6,DATE(BN9,MONTH($BM$11),15)+5,DATE(BN9,MONTH($BM$11),15)+4,DATE(BN9,MONTH($BM$11),15)+3,DATE(BN9,MONTH($BM$11),15)+2,DATE(BN9,MONTH($BM$11),15)+1)","v":"2009-02-16"},{"$f":"CHOOSE(WEEKDAY(DATE(BO9,MONTH($BM$11),15),2),DATE(BO9,MONTH($BM$11),15),DATE(BO9,MONTH($BM$11),15)+6,DATE(BO9,MONTH($BM$11),15)+5,DATE(BO9,MONTH($BM$11),15)+4,DATE(BO9,MONTH($BM$11),15)+3,DATE(BO9,MONTH($BM$11),15)+2,DATE(BO9,MONTH($BM$11),15)+1)","v":"2010-02-15"},"2011-02-21","2012-02-20","2013-02-18","2014-02-17","2015-02-16","2016-02-15","2017-02-20","2018-02-19","2019-02-18","2020-02-17","2021-02-15","2022-02-21","2023-02-20","2024-02-19","2025-02-17","2026-02-16","2027-02-15","2028-02-21","2029-02-19","2030-02-18","2031-02-17","2032-02-16","2033-02-21","2034-02-20","2035-02-19",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS10,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS10, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT10,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT10, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Large_Office"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"1900-01-01",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT($BE$8:$CN$8,BE12:CN12)","v":"00:00:00"},null,"Good Friday","2000-04-21","2001-04-13","2002-03-29","2003-04-18","2004-04-09","2005-03-25","2006-04-14","2007-04-06","2008-03-21","2009-04-10","2010-04-02","2011-04-22","2012-04-06","2013-03-29","2014-04-18","2015-04-03","2016-03-25","2017-04-14","2018-03-30","2019-04-19","2020-04-10","2021-04-02","2022-04-15","2023-04-07","2024-03-29","2025-04-18","2026-03-04","2027-03-26","2028-04-14","2029-03-30","2030-04-19","2031-04-11","2032-03-26","2033-04-15","2034-04-07","2035-03-23",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS11,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS11, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT11,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT11, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Nursing_Home"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"1900-01-01",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT($BE$8:$CN$8,BE13:CN13)","v":"00:00:00"},null,"Easter Monday",{"$f":"BE12+3","v":"2000-04-24"},{"$f":"BF12+3","v":"2001-04-16"},"2002-04-01","2003-04-21","2004-04-12","2005-03-28","2006-04-17","2007-04-09","2008-03-24","2009-04-13","2010-04-05","2011-04-25","2012-04-09","2013-04-01","2014-04-21","2015-04-06","2016-03-28","2017-04-17","2018-04-02","2019-04-22","2020-04-13","2021-04-05","2022-04-18","2023-04-10","2024-04-01","2025-04-21","2026-03-07","2027-03-29","2028-04-17","2029-04-02","2030-04-22","2031-04-14","2032-03-29","2033-04-18","2034-04-10",{"$f":"CN12+3","v":"2035-03-26"},null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS12,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS12, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT12,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT12, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Other_Commercial_Buildings"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"1900-01-01",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT($BE$8:$CN$8,BE14:CN14)","v":"00:00:00"},null,"Victoria Day","2000-05-22",{"$f":"CHOOSE(WEEKDAY(DATE(BF9,MONTH($BE$14),18),2),DATE(BF9,MONTH($BE$14),18),DATE(BF9,MONTH($BE$14),18)+6,DATE(BF9,MONTH($BE$14),18)+5,DATE(BF9,MONTH($BE$14),18)+4,DATE(BF9,MONTH($BE$14),18)+3,DATE(BF9,MONTH($BE$14),18)+2,DATE(BF9,MONTH($BE$14),18)+1)","v":"2001-05-21"},"2002-05-20","2003-05-19","2004-05-24","2005-05-23","2006-05-22","2007-05-21","2008-05-19","2009-05-18","2010-05-24","2011-05-23","2012-05-21","2013-05-20","2014-05-19","2015-05-18","2016-05-23","2017-05-22","2018-05-21","2019-05-20","2020-05-18","2021-05-24","2022-05-23","2023-05-22","2024-05-20","2025-05-19","2026-05-18","2027-05-24","2028-05-22","2029-05-21","2030-05-20","2031-05-19","2032-05-24","2033-05-23","2034-05-22","2035-05-21",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS13,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS13, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT13,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT13, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Other_Hotel_Motel"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"1900-01-01",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"00:00:00",null,"Canada Day","2000-07-01",{"$f":"DATE(BF9,7,1)","v":"2001-07-01"},"2002-07-01","2003-07-01","2004-07-01","2005-07-01","2006-07-01","2007-07-01","2008-07-01","2009-07-01","2010-07-01","2011-07-01","2012-07-01","2013-07-01","2014-07-01","2015-07-01","2016-07-01","2017-07-01","2018-07-01","2019-07-01","2020-07-01","2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS14,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS14, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT14,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT14, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Other_Non_Food_Retail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"1900-01-01",8,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,null,"00:00:00",null,"August Civic Holiday","2000-08-07",{"$f":"CHOOSE(WEEKDAY(DATE(BF9,MONTH($BE$16),1),2),DATE(BF9,MONTH($BE$16),1),DATE(BF9,MONTH($BE$16),1)+6,DATE(BF9,MONTH($BE$16),1)+5,DATE(BF9,MONTH($BE$16),1)+4,DATE(BF9,MONTH($BE$16),1)+3,DATE(BF9,MONTH($BE$16),1)+2,DATE(BF9,MONTH($BE$16),1)+1)","v":"2001-08-06"},"2002-08-05","2003-08-04","2004-08-02","2005-08-01","2006-08-07","2007-08-06","2008-08-04","2009-08-03","2010-08-02","2011-08-01","2012-08-06","2013-08-05","2014-08-04","2015-08-03","2016-08-01","2017-08-07","2018-08-06","2019-08-05","2020-08-03","2021-08-02","2022-08-01","2023-08-07","2024-08-05","2025-08-04","2026-08-03","2027-08-02","2028-08-07","2029-08-06","2030-08-05","2031-08-04","2032-08-02","2033-08-01","2034-08-07","2035-08-06",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS15,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS15, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT15,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT15, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Other_Office"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"1900-01-01",9,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,null,"00:00:00",null,"Labour Day","2000-09-04",{"$f":"CHOOSE(WEEKDAY(DATE(BF9,MONTH($BE$17),1),2),DATE(BF9,MONTH($BE$17),1),DATE(BF9,MONTH($BE$17),1)+6,DATE(BF9,MONTH($BE$17),1)+5,DATE(BF9,MONTH($BE$17),1)+4,DATE(BF9,MONTH($BE$17),1)+3,DATE(BF9,MONTH($BE$17),1)+2,DATE(BF9,MONTH($BE$17),1)+1)","v":"2001-09-03"},"2002-09-02","2003-09-01","2004-09-06","2005-09-05","2006-09-04","2007-09-03","2008-09-01","2009-09-07","2010-09-06","2011-09-05","2012-09-03","2013-09-02","2014-09-01","2015-09-07","2016-09-05","2017-09-04","2018-09-03","2019-09-02","2020-09-07","2021-09-06","2022-09-05","2023-09-04","2024-09-02","2025-09-01","2026-09-07","2027-09-06","2028-09-04","2029-09-03","2030-09-02","2031-09-01","2032-09-06","2033-09-05","2034-09-04","2035-09-03",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS16,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS16, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT16,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT16, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Restaurant"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"1900-01-01",10,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,null,"00:00:00",null,"Thanksgiving Day","2000-10-09",{"$f":"CHOOSE(WEEKDAY(DATE(BF9,MONTH($BE$18),8),2),DATE(BF9,MONTH($BE$18),8),DATE(BF9,MONTH($BE$18),8)+6,DATE(BF9,MONTH($BE$18),8)+5,DATE(BF9,MONTH($BE$18),8)+4,DATE(BF9,MONTH($BE$18),8)+3,DATE(BF9,MONTH($BE$18),8)+2,DATE(BF9,MONTH($BE$18),8)+1)","v":"2001-10-08"},"2002-10-14","2003-10-13","2004-10-11","2005-10-10","2006-10-09","2007-10-08","2008-10-13","2009-10-12","2010-10-11","2011-10-10","2012-10-08","2013-10-14","2014-10-13","2015-10-12","2016-10-10","2017-10-09","2018-10-08","2019-10-14","2020-10-12","2021-10-11","2022-10-10","2023-10-09","2024-10-14","2025-10-13","2026-10-12","2027-10-11","2028-10-09","2029-10-08","2030-10-14","2031-10-13","2032-10-11","2033-10-10","2034-10-09","2035-10-08",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS17,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS17, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT17,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT17, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Schools"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"1900-01-01",11,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,null,"00:00:00",null,"Remembrance Day","2000-11-11",{"$f":"DATE(BF9,11,11)","v":"2001-11-11"},{"$f":"DATE(BG9,11,11)","v":"2002-11-11"},"2003-11-11","2004-11-11","2005-11-11","2006-11-11","2007-11-11","2008-11-11","2009-11-11","2010-11-11","2011-11-11","2012-11-11","2013-11-11","2014-11-11","2015-11-11","2016-11-11","2017-11-11","2018-11-11","2019-11-11","2020-11-11","2021-11-11","2022-11-11","2023-11-11","2024-11-11","2025-11-11","2026-11-11","2027-11-11","2028-11-11","2029-11-11","2030-11-11","2031-11-11","2032-11-11","2033-11-11","2034-11-11","2035-11-11",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS18,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS18, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT18,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT18, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"University_Colleges"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"1900-01-01",12,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,"00:00:00",null,"Christmas Day","2000-12-25",{"$f":"IF(WEEKDAY(DATE(BF9,12,25))=1,DATE(BF9,12,27),IF(WEEKDAY(DATE(BF9,12,25))=7,DATE(BF9,12,28),DATE(BF9,12,25)))","v":"2001-12-25"},{"$f":"IF(WEEKDAY(DATE(BG9,12,25))=1,DATE(BG9,12,27),IF(WEEKDAY(DATE(BG9,12,25))=7,DATE(BG9,12,28),DATE(BG9,12,25)))","v":"2002-12-25"},"2003-12-25","2004-12-28","2005-12-27","2006-12-25","2007-12-25","2008-12-25","2009-12-25","2010-12-28","2011-12-27","2012-12-25","2013-12-25","2014-12-25","2015-12-25","2016-12-27","2017-12-25","2018-12-25","2019-12-25","2020-12-25","2021-12-28","2022-12-27","2023-12-25","2024-12-25","2025-12-25","2026-12-25","2027-12-28","2028-12-25","2029-12-25","2030-12-25","2031-12-25","2032-12-28","2033-12-27","2034-12-25","2035-12-25",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS19,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS19, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT19,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT19, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Warehouse_Wholesale"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"1900-01-01",13,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,"00:00:00",null,"Boxing Day","2000-12-26",{"$f":"IF(OR(WEEKDAY(DATE(BF9,12,26))=1,WEEKDAY(DATE(BF9,12,26))=7),DATE(BF9,12,27),DATE(BF9,12,26))","v":"2001-12-26"},{"$f":"IF(OR(WEEKDAY(DATE(BG9,12,26))=1,WEEKDAY(DATE(BG9,12,26))=7),DATE(BG9,12,27),DATE(BG9,12,26))","v":"2002-12-26"},"2003-12-26","2004-12-27","2005-12-26","2006-12-26","2007-12-26","2008-12-26","2009-12-27","2010-12-27","2011-12-26","2012-12-26","2013-12-26","2014-12-26","2015-12-27","2016-12-26","2017-12-26","2018-12-26","2019-12-26","2020-12-27","2021-12-27","2022-12-26","2023-12-26","2024-12-26","2025-12-26","2026-12-27","2027-12-27","2028-12-26","2029-12-26","2030-12-26","2031-12-26","2032-12-27","2033-12-26","2034-12-26","2035-12-26",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS20,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS20, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT20,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT20, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Residential"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"1900-01-01",14,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS21,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS21, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT21,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT21, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"1900-01-01",15,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS22,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS22, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT22,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT22, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"1900-01-01",16,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS23,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS23, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT23,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT23, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"1900-01-01",17,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS24,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS24, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT24,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT24, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"1900-01-01",18,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS25,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS25, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT25,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT25, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"1900-01-01",19,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CS27=\"\",0,1)","v":0},{"$f":"IF(CT27=\"\",0,1)","v":0},{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS26,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS26, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT26,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT26, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"1900-01-01",20,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS27,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS27, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT27,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT27, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"1900-01-01",21,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS28,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS28, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT28,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT28, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"1900-01-01",22,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS29,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS29, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT29,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT29, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"1900-01-01",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS30,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS30, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT30,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT30, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"1900-01-01",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS31,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS31, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT31,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT31, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"1900-01-02",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS32,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS32, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT32,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT32, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"1900-01-02",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS33,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS33, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT33,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT33, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"1900-01-02",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS34,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS34, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT34,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT34, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"1900-01-02",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS35,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS35, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT35,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT35, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"1900-01-02",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS36,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS36, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT36,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT36, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"1900-01-02",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS37,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS37, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT37,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT37, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"1900-01-02",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS38,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS38, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT38,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT38, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"1900-01-02",8,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS39,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS39, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT39,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT39, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"1900-01-02",9,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS40,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS40, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT40,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT40, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"1900-01-02",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS41,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS41, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT41,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT41, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"1900-01-02",11,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS42,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS42, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT42,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT42, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"1900-01-02",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS43,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS43, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT43,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT43, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"1900-01-02",13,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS44,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS44, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT44,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT44, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"1900-01-02",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS45,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS45, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT45,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT45, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"1900-01-02",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS46,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS46, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT46,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT46, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"1900-01-02",16,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS47,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS47, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT47,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT47, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"1900-01-02",17,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS48,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS48, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT48,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT48, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"1900-01-02",18,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS49,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS49, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT49,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT49, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"1900-01-02",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS50,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS50, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT50,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT50, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"1900-01-02",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS51,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS51, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT51,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT51, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"1900-01-02",21,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS52,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS52, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT52,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT52, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"1900-01-02",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS53,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS53, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT53,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT53, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"1900-01-02",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS54,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS54, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT54,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT54, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,"1900-01-02",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CS56=\"\",0,1)","v":0},{"$f":"IF(CT56=\"\",0,1)","v":0},{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS55,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS55, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT55,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT55, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,"1900-01-03",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS56,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS56, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT56,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT56, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,"1900-01-03",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS57,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS57, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT57,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT57, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,"1900-01-03",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS58,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS58, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT58,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT58, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,"1900-01-03",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS59,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS59, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT59,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT59, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,"1900-01-03",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS60,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS60, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT60,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT60, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,"1900-01-03",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS61,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS61, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT61,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT61, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,"1900-01-03",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS62,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS62, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT62,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT62, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,"1900-01-03",8,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS63,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS63, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT63,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT63, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,"1900-01-03",9,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS64,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS64, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT64,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT64, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,"1900-01-03",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS65,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS65, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT65,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT65, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,"1900-01-03",11,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS66,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS66, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT66,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT66, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,"1900-01-03",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS67,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS67, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT67,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT67, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,"1900-01-03",13,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS68,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS68, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT68,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT68, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,"1900-01-03",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS69,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS69, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT69,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT69, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,"1900-01-03",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS70,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS70, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT70,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT70, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,"1900-01-03",16,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS71,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS71, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT71,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT71, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,"1900-01-03",17,null,"-",0,"-","-","-","-","-","-",{"$f":"IF($V73*AW73>0,$V73*AW73,\"-\")","v":"-"},{"$f":"IF($V73*AX73>0,$V73*AX73,\"-\")","v":"-"},{"$f":"IF($V73*AY73>0,$V73*AY73,\"-\")","v":"-"},{"$f":"IF($V73*AZ73>0,$V73*AZ73,\"-\")","v":"-"},null,{"$f":"COUNTIF($BB$10:$BB$21,T73)","v":0},{"$f":"IF(OR(WEEKDAY(T73)=1,WEEKDAY(T73)=7),1,0)","v":0},{"$f":"MONTH(T73)","v":1},{"$f":"IF(OR(MONTH(T73)=12,MONTH(T73)=1,MONTH(T73)=2,MONTH(T73)=3),1,0)","v":1},{"$f":"IF(OR(MONTH(T73)=6,MONTH(T73)=7,MONTH(T73)=8,MONTH(T73)=9),1,0)","v":0},{"$f":"IF(OR(MONTH(T73)=4,MONTH(T73)=5,MONTH(T73)=10,MONTH(T73)=11),1,0)","v":0},0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS72,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS72, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT72,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT72, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,"1900-01-03",18,null,{"$f":"IFERROR(V74*IF(AND(AJ74=0,AK74=0,AM74=1,OR(AQ74=1,AS74=1)),1,\"\"),\"-\")","v":0},{"$f":"IFERROR(V74*IF(AND(AJ74=0,AK74=0,AM74=1,OR(AR74=1,AT74=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V74*IF(OR(AND(AM74=1,AJ74=1),AND(AM74=1,AK74=1),AND(AJ74=0,AK74=0,AM74=1,OR(AP74=1,AV74=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V74*IF(AND(AJ74=0,AK74=0,AN74=1,AR74=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V74*IF(AND(AJ74=0,AK74=0,AN74=1,OR(AQ74=1,AU74=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V74*IF(OR(AND(AN74=1,AJ74=1),AND(AN74=1,AK74=1),AND(AJ74=0,AK74=0,AN74=1,OR(AP74=1,AV74=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V74*IF(AND(AJ74=0,AK74=0,AO74=1,OR(AQ74=1,AR74=1,AU74=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V74*IF(OR(AND(AO74=1,OR(AJ74=1,AK74=1)),AND(AJ74=0,AK74=0,AO74=1,OR(AP74=1,AV74=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,0,0,1,1,0,0,{"$f":"IF(AND(U74>0,U74<8),1,0)","v":0},{"$f":"IF(AND(U74>7,U74<12),1,0)","v":0},{"$f":"IF(AND(U74>11,U74<18),1,0)","v":0},{"$f":"IF(AND(U74>17,U74<21),1,0)","v":1},{"$f":"IF(AND(U74>20,U74<23),1,0)","v":0},{"$f":"IF(AND(U74>17,U74<23),1,0)","v":1},{"$f":"IF(AND(U74>22,U74<25),1,0)","v":0},{"$f":"IF(AND(AK74=0,OR(MONTH(T74)=6, MONTH(T74)=7,MONTH(T74)=8),U74>13,U74<20),1,0)","v":0},{"$f":"IF(AND(AK74=0,OR(MONTH(T74)=1, MONTH(T74)=2,MONTH(T74)=12),U74>18,U74<21),1,0)","v":0},{"$f":"IF(AND(AK74=0,MONTH(T74)=6,U74>13,U74<20),0.3,IF(AND(AK74=0,MONTH(T74)=7,U74>13,U74<20),0.39,IF(AND(AK74=0,MONTH(T74)=8,U74>13,U74<20),0.31,0)))","v":0},{"$f":"IF(AND(AK74=0,MONTH(T74)=1,U74>18,U74<21),0.65,IF(AND(AK74=0,MONTH(T74)=2,U74>18,U74<21),0.16,IF(AND(AK74=0,MONTH(T74)=12,U74>18,U74<21),0.19,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS73,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS73, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT73,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT73, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,{"$f":"IF(T74=\"-\",T74,IF(U75=1,T74+1,T74))","v":"1900-01-03"},{"$f":"IF(U74+1>24,1,U74+1)","v":19},null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS74,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS74, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT74,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT74, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,"1900-01-03",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS75,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS75, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT75,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT75, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,"1900-01-03",21,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS76,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS76, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT76,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT76, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,"1900-01-03",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS77,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS77, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT77,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT77, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,"1900-01-03",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS78,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS78, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT78,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT78, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,"1900-01-03",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,"1900-01-04",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,"1900-01-04",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,"1900-01-04",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,"1900-01-04",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,"1900-01-04",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,"1900-01-04",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,"1900-01-04",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,"1900-01-04",8,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,"1900-01-04",9,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,"1900-01-04",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,"1900-01-04",11,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,"1900-01-04",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,"1900-01-04",13,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,"1900-01-04",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,"1900-01-04",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,"1900-01-04",16,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,"1900-01-04",17,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,"1900-01-04",18,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,"1900-01-04",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,"1900-01-04",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,"1900-01-04",21,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,"1900-01-04",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,"1900-01-04",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,"1900-01-04",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,"1900-01-05",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,"1900-01-05",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,"1900-01-05",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,"1900-01-05",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,"1900-01-05",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,"1900-01-05",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,"1900-01-05",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,"1900-01-05",8,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,"1900-01-05",9,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,"1900-01-05",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,"1900-01-05",11,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,"1900-01-05",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,"1900-01-05",13,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,"1900-01-05",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,"1900-01-05",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"1900-01-05",16,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,"1900-01-05",17,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,"1900-01-05",18,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,"1900-01-05",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,"1900-01-05",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,"1900-01-05",21,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,"1900-01-05",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,"1900-01-05",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,"1900-01-05",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,"1900-01-06",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,"1900-01-06",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,"1900-01-06",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,"1900-01-06",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,"1900-01-06",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,"1900-01-06",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,"1900-01-06",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,"1900-01-06",8,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,"1900-01-06",9,null,0,"-","-","-","-","-","-","-",{"$f":"IF($V137*AW137>0,$V137*AW137,\"-\")","v":"-"},{"$f":"IF($V137*AX137>0,$V137*AX137,\"-\")","v":"-"},{"$f":"IF($V137*AY137>0,$V137*AY137,\"-\")","v":"-"},{"$f":"IF($V137*AZ137>0,$V137*AZ137,\"-\")","v":"-"},null,{"$f":"COUNTIF($BB$10:$BB$21,T137)","v":0},{"$f":"IF(OR(WEEKDAY(T137)=1,WEEKDAY(T137)=7),1,0)","v":0},{"$f":"MONTH(T137)","v":1},{"$f":"IF(OR(MONTH(T137)=12,MONTH(T137)=1,MONTH(T137)=2,MONTH(T137)=3),1,0)","v":1},{"$f":"IF(OR(MONTH(T137)=6,MONTH(T137)=7,MONTH(T137)=8,MONTH(T137)=9),1,0)","v":0},{"$f":"IF(OR(MONTH(T137)=4,MONTH(T137)=5,MONTH(T137)=10,MONTH(T137)=11),1,0)","v":0},0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,"1900-01-06",10,null,{"$f":"IFERROR(V138*IF(AND(AJ138=0,AK138=0,AM138=1,OR(AQ138=1,AS138=1)),1,\"\"),\"-\")","v":0},{"$f":"IFERROR(V138*IF(AND(AJ138=0,AK138=0,AM138=1,OR(AR138=1,AT138=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V138*IF(OR(AND(AM138=1,AJ138=1),AND(AM138=1,AK138=1),AND(AJ138=0,AK138=0,AM138=1,OR(AP138=1,AV138=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V138*IF(AND(AJ138=0,AK138=0,AN138=1,AR138=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V138*IF(AND(AJ138=0,AK138=0,AN138=1,OR(AQ138=1,AU138=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V138*IF(OR(AND(AN138=1,AJ138=1),AND(AN138=1,AK138=1),AND(AJ138=0,AK138=0,AN138=1,OR(AP138=1,AV138=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V138*IF(AND(AJ138=0,AK138=0,AO138=1,OR(AQ138=1,AR138=1,AU138=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V138*IF(OR(AND(AO138=1,OR(AJ138=1,AK138=1)),AND(AJ138=0,AK138=0,AO138=1,OR(AP138=1,AV138=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,0,0,1,1,0,0,{"$f":"IF(AND(U138>0,U138<8),1,0)","v":0},{"$f":"IF(AND(U138>7,U138<12),1,0)","v":1},{"$f":"IF(AND(U138>11,U138<18),1,0)","v":0},{"$f":"IF(AND(U138>17,U138<21),1,0)","v":0},{"$f":"IF(AND(U138>20,U138<23),1,0)","v":0},{"$f":"IF(AND(U138>17,U138<23),1,0)","v":0},{"$f":"IF(AND(U138>22,U138<25),1,0)","v":0},{"$f":"IF(AND(AK138=0,OR(MONTH(T138)=6, MONTH(T138)=7,MONTH(T138)=8),U138>13,U138<20),1,0)","v":0},{"$f":"IF(AND(AK138=0,OR(MONTH(T138)=1, MONTH(T138)=2,MONTH(T138)=12),U138>18,U138<21),1,0)","v":0},{"$f":"IF(AND(AK138=0,MONTH(T138)=6,U138>13,U138<20),0.3,IF(AND(AK138=0,MONTH(T138)=7,U138>13,U138<20),0.39,IF(AND(AK138=0,MONTH(T138)=8,U138>13,U138<20),0.31,0)))","v":0},{"$f":"IF(AND(AK138=0,MONTH(T138)=1,U138>18,U138<21),0.65,IF(AND(AK138=0,MONTH(T138)=2,U138>18,U138<21),0.16,IF(AND(AK138=0,MONTH(T138)=12,U138>18,U138<21),0.19,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,{"$f":"IF(T138=\"-\",T138,IF(U139=1,T138+1,T138))","v":"1900-01-06"},{"$f":"IF(U138+1>24,1,U138+1)","v":11},null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"1900-01-06",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,"1900-01-06",13,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"1900-01-06",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,"1900-01-06",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"1900-01-06",16,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"1900-01-06",17,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"1900-01-06",18,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,"1900-01-06",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,"1900-01-06",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,"1900-01-06",21,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"1900-01-06",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,"1900-01-06",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"1900-01-06",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,"1900-01-07",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"1900-01-07",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,"1900-01-07",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,"1900-01-07",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,"1900-01-07",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,"1900-01-07",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,"1900-01-07",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,"1900-01-07",8,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,"1900-01-07",9,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,"1900-01-07",10,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,"1900-01-07",11,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,"1900-01-07",12,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,"1900-01-07",13,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,"1900-01-07",14,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,"1900-01-07",15,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,"1900-01-07",16,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161,"1900-01-07",17,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162,"1900-01-07",18,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163,"1900-01-07",19,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164,"1900-01-07",20,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,"1900-01-07",21,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,"1900-01-07",22,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167,"1900-01-07",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,"1900-01-07",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169,"1900-01-08",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,"1900-01-08",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171,"1900-01-08",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172,"1900-01-08",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173,"1900-01-08",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174,"1900-01-08",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,"1900-01-08",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,"1900-01-08",8,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177,"1900-01-08",9,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178,"1900-01-08",10,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179,"1900-01-08",11,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,"1900-01-08",12,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181,"1900-01-08",13,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182,"1900-01-08",14,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183,"1900-01-08",15,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184,"1900-01-08",16,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,"1900-01-08",17,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186,"1900-01-08",18,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187,"1900-01-08",19,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188,"1900-01-08",20,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189,"1900-01-08",21,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,"1900-01-08",22,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191,"1900-01-08",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192,"1900-01-08",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,"1900-01-09",1,null,"-","-",0,"-","-","-","-","-",{"$f":"IF($V201*AW201>0,$V201*AW201,\"-\")","v":"-"},{"$f":"IF($V201*AX201>0,$V201*AX201,\"-\")","v":"-"},{"$f":"IF($V201*AY201>0,$V201*AY201,\"-\")","v":"-"},{"$f":"IF($V201*AZ201>0,$V201*AZ201,\"-\")","v":"-"},null,{"$f":"COUNTIF($BB$10:$BB$21,T201)","v":0},{"$f":"IF(OR(WEEKDAY(T201)=1,WEEKDAY(T201)=7),1,0)","v":0},{"$f":"MONTH(T201)","v":1},{"$f":"IF(OR(MONTH(T201)=12,MONTH(T201)=1,MONTH(T201)=2,MONTH(T201)=3),1,0)","v":1},{"$f":"IF(OR(MONTH(T201)=6,MONTH(T201)=7,MONTH(T201)=8,MONTH(T201)=9),1,0)","v":0},{"$f":"IF(OR(MONTH(T201)=4,MONTH(T201)=5,MONTH(T201)=10,MONTH(T201)=11),1,0)","v":0},1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194,"1900-01-09",2,null,{"$f":"IFERROR(V202*IF(AND(AJ202=0,AK202=0,AM202=1,OR(AQ202=1,AS202=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V202*IF(AND(AJ202=0,AK202=0,AM202=1,OR(AR202=1,AT202=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V202*IF(OR(AND(AM202=1,AJ202=1),AND(AM202=1,AK202=1),AND(AJ202=0,AK202=0,AM202=1,OR(AP202=1,AV202=1))),1,\"\"),\"-\")","v":0},{"$f":"IFERROR(V202*IF(AND(AJ202=0,AK202=0,AN202=1,AR202=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V202*IF(AND(AJ202=0,AK202=0,AN202=1,OR(AQ202=1,AU202=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V202*IF(OR(AND(AN202=1,AJ202=1),AND(AN202=1,AK202=1),AND(AJ202=0,AK202=0,AN202=1,OR(AP202=1,AV202=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V202*IF(AND(AJ202=0,AK202=0,AO202=1,OR(AQ202=1,AR202=1,AU202=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V202*IF(OR(AND(AO202=1,OR(AJ202=1,AK202=1)),AND(AJ202=0,AK202=0,AO202=1,OR(AP202=1,AV202=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,0,0,1,1,0,0,{"$f":"IF(AND(U202>0,U202<8),1,0)","v":1},{"$f":"IF(AND(U202>7,U202<12),1,0)","v":0},{"$f":"IF(AND(U202>11,U202<18),1,0)","v":0},{"$f":"IF(AND(U202>17,U202<21),1,0)","v":0},{"$f":"IF(AND(U202>20,U202<23),1,0)","v":0},{"$f":"IF(AND(U202>17,U202<23),1,0)","v":0},{"$f":"IF(AND(U202>22,U202<25),1,0)","v":0},{"$f":"IF(AND(AK202=0,OR(MONTH(T202)=6, MONTH(T202)=7,MONTH(T202)=8),U202>13,U202<20),1,0)","v":0},{"$f":"IF(AND(AK202=0,OR(MONTH(T202)=1, MONTH(T202)=2,MONTH(T202)=12),U202>18,U202<21),1,0)","v":0},{"$f":"IF(AND(AK202=0,MONTH(T202)=6,U202>13,U202<20),0.3,IF(AND(AK202=0,MONTH(T202)=7,U202>13,U202<20),0.39,IF(AND(AK202=0,MONTH(T202)=8,U202>13,U202<20),0.31,0)))","v":0},{"$f":"IF(AND(AK202=0,MONTH(T202)=1,U202>18,U202<21),0.65,IF(AND(AK202=0,MONTH(T202)=2,U202>18,U202<21),0.16,IF(AND(AK202=0,MONTH(T202)=12,U202>18,U202<21),0.19,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195,{"$f":"IF(T202=\"-\",T202,IF(U203=1,T202+1,T202))","v":"1900-01-09"},{"$f":"IF(U202+1>24,1,U202+1)","v":3},null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,"1900-01-09",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197,"1900-01-09",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198,"1900-01-09",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199,"1900-01-09",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,"1900-01-09",8,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201,"1900-01-09",9,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202,"1900-01-09",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203,"1900-01-09",11,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,"1900-01-09",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205,"1900-01-09",13,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,206,"1900-01-09",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207,"1900-01-09",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,"1900-01-09",16,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,"1900-01-09",17,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,"1900-01-09",18,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211,"1900-01-09",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212,"1900-01-09",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,"1900-01-09",21,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214,"1900-01-09",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215,"1900-01-09",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216,"1900-01-09",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,"1900-01-10",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218,"1900-01-10",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219,"1900-01-10",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,"1900-01-10",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221,"1900-01-10",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222,"1900-01-10",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223,"1900-01-10",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224,"1900-01-10",8,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,"1900-01-10",9,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226,"1900-01-10",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227,"1900-01-10",11,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228,"1900-01-10",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229,"1900-01-10",13,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,"1900-01-10",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231,"1900-01-10",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232,"1900-01-10",16,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233,"1900-01-10",17,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,234,"1900-01-10",18,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235,"1900-01-10",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236,"1900-01-10",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237,"1900-01-10",21,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238,"1900-01-10",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,"1900-01-10",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240,"1900-01-10",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241,"1900-01-11",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242,"1900-01-11",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,"1900-01-11",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,244,"1900-01-11",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245,"1900-01-11",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246,"1900-01-11",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247,"1900-01-11",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248,"1900-01-11",8,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249,"1900-01-11",9,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,"1900-01-11",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251,"1900-01-11",11,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252,"1900-01-11",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253,"1900-01-11",13,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254,"1900-01-11",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255,"1900-01-11",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256,"1900-01-11",16,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257,"1900-01-11",17,null,"-",0,"-","-","-","-","-","-",{"$f":"IF($V265*AW265>0,$V265*AW265,\"-\")","v":"-"},{"$f":"IF($V265*AX265>0,$V265*AX265,\"-\")","v":"-"},{"$f":"IF($V265*AY265>0,$V265*AY265,\"-\")","v":"-"},{"$f":"IF($V265*AZ265>0,$V265*AZ265,\"-\")","v":"-"},null,{"$f":"COUNTIF($BB$10:$BB$21,T265)","v":0},{"$f":"IF(OR(WEEKDAY(T265)=1,WEEKDAY(T265)=7),1,0)","v":0},{"$f":"MONTH(T265)","v":1},{"$f":"IF(OR(MONTH(T265)=12,MONTH(T265)=1,MONTH(T265)=2,MONTH(T265)=3),1,0)","v":1},{"$f":"IF(OR(MONTH(T265)=6,MONTH(T265)=7,MONTH(T265)=8,MONTH(T265)=9),1,0)","v":0},{"$f":"IF(OR(MONTH(T265)=4,MONTH(T265)=5,MONTH(T265)=10,MONTH(T265)=11),1,0)","v":0},0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258,"1900-01-11",18,null,{"$f":"IFERROR(V266*IF(AND(AJ266=0,AK266=0,AM266=1,OR(AQ266=1,AS266=1)),1,\"\"),\"-\")","v":0},{"$f":"IFERROR(V266*IF(AND(AJ266=0,AK266=0,AM266=1,OR(AR266=1,AT266=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V266*IF(OR(AND(AM266=1,AJ266=1),AND(AM266=1,AK266=1),AND(AJ266=0,AK266=0,AM266=1,OR(AP266=1,AV266=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V266*IF(AND(AJ266=0,AK266=0,AN266=1,AR266=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V266*IF(AND(AJ266=0,AK266=0,AN266=1,OR(AQ266=1,AU266=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V266*IF(OR(AND(AN266=1,AJ266=1),AND(AN266=1,AK266=1),AND(AJ266=0,AK266=0,AN266=1,OR(AP266=1,AV266=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V266*IF(AND(AJ266=0,AK266=0,AO266=1,OR(AQ266=1,AR266=1,AU266=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V266*IF(OR(AND(AO266=1,OR(AJ266=1,AK266=1)),AND(AJ266=0,AK266=0,AO266=1,OR(AP266=1,AV266=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,0,0,1,1,0,0,{"$f":"IF(AND(U266>0,U266<8),1,0)","v":0},{"$f":"IF(AND(U266>7,U266<12),1,0)","v":0},{"$f":"IF(AND(U266>11,U266<18),1,0)","v":0},{"$f":"IF(AND(U266>17,U266<21),1,0)","v":1},{"$f":"IF(AND(U266>20,U266<23),1,0)","v":0},{"$f":"IF(AND(U266>17,U266<23),1,0)","v":1},{"$f":"IF(AND(U266>22,U266<25),1,0)","v":0},{"$f":"IF(AND(AK266=0,OR(MONTH(T266)=6, MONTH(T266)=7,MONTH(T266)=8),U266>13,U266<20),1,0)","v":0},{"$f":"IF(AND(AK266=0,OR(MONTH(T266)=1, MONTH(T266)=2,MONTH(T266)=12),U266>18,U266<21),1,0)","v":0},{"$f":"IF(AND(AK266=0,MONTH(T266)=6,U266>13,U266<20),0.3,IF(AND(AK266=0,MONTH(T266)=7,U266>13,U266<20),0.39,IF(AND(AK266=0,MONTH(T266)=8,U266>13,U266<20),0.31,0)))","v":0},{"$f":"IF(AND(AK266=0,MONTH(T266)=1,U266>18,U266<21),0.65,IF(AND(AK266=0,MONTH(T266)=2,U266>18,U266<21),0.16,IF(AND(AK266=0,MONTH(T266)=12,U266>18,U266<21),0.19,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,259,{"$f":"IF(T266=\"-\",T266,IF(U267=1,T266+1,T266))","v":"1900-01-11"},{"$f":"IF(U266+1>24,1,U266+1)","v":19},null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,"1900-01-11",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261,"1900-01-11",21,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,262,"1900-01-11",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263,"1900-01-11",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264,"1900-01-11",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265,"1900-01-12",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266,"1900-01-12",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267,"1900-01-12",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,268,"1900-01-12",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269,"1900-01-12",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270,"1900-01-12",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271,"1900-01-12",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272,"1900-01-12",8,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273,"1900-01-12",9,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274,"1900-01-12",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275,"1900-01-12",11,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276,"1900-01-12",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,277,"1900-01-12",13,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278,"1900-01-12",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279,"1900-01-12",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280,"1900-01-12",16,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281,"1900-01-12",17,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,282,"1900-01-12",18,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283,"1900-01-12",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284,"1900-01-12",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285,"1900-01-12",21,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286,"1900-01-12",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287,"1900-01-12",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288,"1900-01-12",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289,"1900-01-13",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,"1900-01-13",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,291,"1900-01-13",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292,"1900-01-13",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293,"1900-01-13",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294,"1900-01-13",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295,"1900-01-13",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296,"1900-01-13",8,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297,"1900-01-13",9,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,298,"1900-01-13",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299,"1900-01-13",11,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,"1900-01-13",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301,"1900-01-13",13,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302,"1900-01-13",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303,"1900-01-13",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,304,"1900-01-13",16,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305,"1900-01-13",17,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,306,"1900-01-13",18,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,307,"1900-01-13",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308,"1900-01-13",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309,"1900-01-13",21,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310,"1900-01-13",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,"1900-01-13",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312,"1900-01-13",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,"1900-01-14",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,314,"1900-01-14",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,315,"1900-01-14",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,316,"1900-01-14",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,317,"1900-01-14",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,318,"1900-01-14",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319,"1900-01-14",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320,"1900-01-14",8,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,321,"1900-01-14",9,null,"-","-",0,"-","-","-","-","-",{"$f":"IF($V329*AW329>0,$V329*AW329,\"-\")","v":"-"},{"$f":"IF($V329*AX329>0,$V329*AX329,\"-\")","v":"-"},{"$f":"IF($V329*AY329>0,$V329*AY329,\"-\")","v":"-"},{"$f":"IF($V329*AZ329>0,$V329*AZ329,\"-\")","v":"-"},null,{"$f":"COUNTIF($BB$10:$BB$21,T329)","v":0},{"$f":"IF(OR(WEEKDAY(T329)=1,WEEKDAY(T329)=7),1,0)","v":1},{"$f":"MONTH(T329)","v":1},{"$f":"IF(OR(MONTH(T329)=12,MONTH(T329)=1,MONTH(T329)=2,MONTH(T329)=3),1,0)","v":1},{"$f":"IF(OR(MONTH(T329)=6,MONTH(T329)=7,MONTH(T329)=8,MONTH(T329)=9),1,0)","v":0},{"$f":"IF(OR(MONTH(T329)=4,MONTH(T329)=5,MONTH(T329)=10,MONTH(T329)=11),1,0)","v":0},0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,322,"1900-01-14",10,null,{"$f":"IFERROR(V330*IF(AND(AJ330=0,AK330=0,AM330=1,OR(AQ330=1,AS330=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V330*IF(AND(AJ330=0,AK330=0,AM330=1,OR(AR330=1,AT330=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V330*IF(OR(AND(AM330=1,AJ330=1),AND(AM330=1,AK330=1),AND(AJ330=0,AK330=0,AM330=1,OR(AP330=1,AV330=1))),1,\"\"),\"-\")","v":0},{"$f":"IFERROR(V330*IF(AND(AJ330=0,AK330=0,AN330=1,AR330=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V330*IF(AND(AJ330=0,AK330=0,AN330=1,OR(AQ330=1,AU330=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V330*IF(OR(AND(AN330=1,AJ330=1),AND(AN330=1,AK330=1),AND(AJ330=0,AK330=0,AN330=1,OR(AP330=1,AV330=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V330*IF(AND(AJ330=0,AK330=0,AO330=1,OR(AQ330=1,AR330=1,AU330=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V330*IF(OR(AND(AO330=1,OR(AJ330=1,AK330=1)),AND(AJ330=0,AK330=0,AO330=1,OR(AP330=1,AV330=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,0,1,1,1,0,0,{"$f":"IF(AND(U330>0,U330<8),1,0)","v":0},{"$f":"IF(AND(U330>7,U330<12),1,0)","v":1},{"$f":"IF(AND(U330>11,U330<18),1,0)","v":0},{"$f":"IF(AND(U330>17,U330<21),1,0)","v":0},{"$f":"IF(AND(U330>20,U330<23),1,0)","v":0},{"$f":"IF(AND(U330>17,U330<23),1,0)","v":0},{"$f":"IF(AND(U330>22,U330<25),1,0)","v":0},{"$f":"IF(AND(AK330=0,OR(MONTH(T330)=6, MONTH(T330)=7,MONTH(T330)=8),U330>13,U330<20),1,0)","v":0},{"$f":"IF(AND(AK330=0,OR(MONTH(T330)=1, MONTH(T330)=2,MONTH(T330)=12),U330>18,U330<21),1,0)","v":0},{"$f":"IF(AND(AK330=0,MONTH(T330)=6,U330>13,U330<20),0.3,IF(AND(AK330=0,MONTH(T330)=7,U330>13,U330<20),0.39,IF(AND(AK330=0,MONTH(T330)=8,U330>13,U330<20),0.31,0)))","v":0},{"$f":"IF(AND(AK330=0,MONTH(T330)=1,U330>18,U330<21),0.65,IF(AND(AK330=0,MONTH(T330)=2,U330>18,U330<21),0.16,IF(AND(AK330=0,MONTH(T330)=12,U330>18,U330<21),0.19,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,323,{"$f":"IF(T330=\"-\",T330,IF(U331=1,T330+1,T330))","v":"1900-01-14"},{"$f":"IF(U330+1>24,1,U330+1)","v":11},null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324,"1900-01-14",12,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325,"1900-01-14",13,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,326,"1900-01-14",14,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,327,"1900-01-14",15,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328,"1900-01-14",16,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329,"1900-01-14",17,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,330,"1900-01-14",18,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,331,"1900-01-14",19,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332,"1900-01-14",20,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333,"1900-01-14",21,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334,"1900-01-14",22,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335,"1900-01-14",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,336,"1900-01-14",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,337,"1900-01-15",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,338,"1900-01-15",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,339,"1900-01-15",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340,"1900-01-15",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,341,"1900-01-15",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,342,"1900-01-15",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343,"1900-01-15",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,344,"1900-01-15",8,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,345,"1900-01-15",9,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,346,"1900-01-15",10,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347,"1900-01-15",11,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,348,"1900-01-15",12,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,349,"1900-01-15",13,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,"1900-01-15",14,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351,"1900-01-15",15,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352,"1900-01-15",16,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353,"1900-01-15",17,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354,"1900-01-15",18,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,355,"1900-01-15",19,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356,"1900-01-15",20,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357,"1900-01-15",21,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358,"1900-01-15",22,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359,"1900-01-15",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360,"1900-01-15",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,361,"1900-01-16",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362,"1900-01-16",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363,"1900-01-16",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364,"1900-01-16",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365,"1900-01-16",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366,"1900-01-16",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367,"1900-01-16",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368,"1900-01-16",8,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369,"1900-01-16",9,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370,"1900-01-16",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,371,"1900-01-16",11,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,372,"1900-01-16",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,373,"1900-01-16",13,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374,"1900-01-16",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375,"1900-01-16",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,376,"1900-01-16",16,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,377,"1900-01-16",17,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,378,"1900-01-16",18,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379,"1900-01-16",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380,"1900-01-16",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,381,"1900-01-16",21,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,382,"1900-01-16",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,383,"1900-01-16",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,384,"1900-01-16",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385,"1900-01-17",1,null,"-","-",0,"-","-","-","-","-",{"$f":"IF($V393*AW393>0,$V393*AW393,\"-\")","v":"-"},{"$f":"IF($V393*AX393>0,$V393*AX393,\"-\")","v":"-"},{"$f":"IF($V393*AY393>0,$V393*AY393,\"-\")","v":"-"},{"$f":"IF($V393*AZ393>0,$V393*AZ393,\"-\")","v":"-"},null,{"$f":"COUNTIF($BB$10:$BB$21,T393)","v":0},{"$f":"IF(OR(WEEKDAY(T393)=1,WEEKDAY(T393)=7),1,0)","v":0},{"$f":"MONTH(T393)","v":1},{"$f":"IF(OR(MONTH(T393)=12,MONTH(T393)=1,MONTH(T393)=2,MONTH(T393)=3),1,0)","v":1},{"$f":"IF(OR(MONTH(T393)=6,MONTH(T393)=7,MONTH(T393)=8,MONTH(T393)=9),1,0)","v":0},{"$f":"IF(OR(MONTH(T393)=4,MONTH(T393)=5,MONTH(T393)=10,MONTH(T393)=11),1,0)","v":0},1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,386,"1900-01-17",2,null,{"$f":"IFERROR(V394*IF(AND(AJ394=0,AK394=0,AM394=1,OR(AQ394=1,AS394=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V394*IF(AND(AJ394=0,AK394=0,AM394=1,OR(AR394=1,AT394=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V394*IF(OR(AND(AM394=1,AJ394=1),AND(AM394=1,AK394=1),AND(AJ394=0,AK394=0,AM394=1,OR(AP394=1,AV394=1))),1,\"\"),\"-\")","v":0},{"$f":"IFERROR(V394*IF(AND(AJ394=0,AK394=0,AN394=1,AR394=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V394*IF(AND(AJ394=0,AK394=0,AN394=1,OR(AQ394=1,AU394=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V394*IF(OR(AND(AN394=1,AJ394=1),AND(AN394=1,AK394=1),AND(AJ394=0,AK394=0,AN394=1,OR(AP394=1,AV394=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V394*IF(AND(AJ394=0,AK394=0,AO394=1,OR(AQ394=1,AR394=1,AU394=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V394*IF(OR(AND(AO394=1,OR(AJ394=1,AK394=1)),AND(AJ394=0,AK394=0,AO394=1,OR(AP394=1,AV394=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,0,0,1,1,0,0,{"$f":"IF(AND(U394>0,U394<8),1,0)","v":1},{"$f":"IF(AND(U394>7,U394<12),1,0)","v":0},{"$f":"IF(AND(U394>11,U394<18),1,0)","v":0},{"$f":"IF(AND(U394>17,U394<21),1,0)","v":0},{"$f":"IF(AND(U394>20,U394<23),1,0)","v":0},{"$f":"IF(AND(U394>17,U394<23),1,0)","v":0},{"$f":"IF(AND(U394>22,U394<25),1,0)","v":0},{"$f":"IF(AND(AK394=0,OR(MONTH(T394)=6, MONTH(T394)=7,MONTH(T394)=8),U394>13,U394<20),1,0)","v":0},{"$f":"IF(AND(AK394=0,OR(MONTH(T394)=1, MONTH(T394)=2,MONTH(T394)=12),U394>18,U394<21),1,0)","v":0},{"$f":"IF(AND(AK394=0,MONTH(T394)=6,U394>13,U394<20),0.3,IF(AND(AK394=0,MONTH(T394)=7,U394>13,U394<20),0.39,IF(AND(AK394=0,MONTH(T394)=8,U394>13,U394<20),0.31,0)))","v":0},{"$f":"IF(AND(AK394=0,MONTH(T394)=1,U394>18,U394<21),0.65,IF(AND(AK394=0,MONTH(T394)=2,U394>18,U394<21),0.16,IF(AND(AK394=0,MONTH(T394)=12,U394>18,U394<21),0.19,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,387,{"$f":"IF(T394=\"-\",T394,IF(U395=1,T394+1,T394))","v":"1900-01-17"},{"$f":"IF(U394+1>24,1,U394+1)","v":3},null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,388,"1900-01-17",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,389,"1900-01-17",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,390,"1900-01-17",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,391,"1900-01-17",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,392,"1900-01-17",8,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,393,"1900-01-17",9,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394,"1900-01-17",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,395,"1900-01-17",11,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,396,"1900-01-17",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,397,"1900-01-17",13,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,398,"1900-01-17",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,399,"1900-01-17",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,"1900-01-17",16,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401,"1900-01-17",17,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402,"1900-01-17",18,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,403,"1900-01-17",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,404,"1900-01-17",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405,"1900-01-17",21,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,406,"1900-01-17",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,407,"1900-01-17",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,408,"1900-01-17",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409,"1900-01-18",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410,"1900-01-18",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,411,"1900-01-18",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,412,"1900-01-18",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,413,"1900-01-18",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414,"1900-01-18",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415,"1900-01-18",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,416,"1900-01-18",8,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,417,"1900-01-18",9,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,418,"1900-01-18",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,419,"1900-01-18",11,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420,"1900-01-18",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,421,"1900-01-18",13,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,422,"1900-01-18",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,423,"1900-01-18",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424,"1900-01-18",16,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425,"1900-01-18",17,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,426,"1900-01-18",18,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,427,"1900-01-18",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,428,"1900-01-18",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429,"1900-01-18",21,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430,"1900-01-18",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,431,"1900-01-18",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,432,"1900-01-18",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,433,"1900-01-19",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,434,"1900-01-19",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435,"1900-01-19",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,436,"1900-01-19",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,437,"1900-01-19",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,438,"1900-01-19",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439,"1900-01-19",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440,"1900-01-19",8,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,441,"1900-01-19",9,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,442,"1900-01-19",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,443,"1900-01-19",11,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,444,"1900-01-19",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445,"1900-01-19",13,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,446,"1900-01-19",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,447,"1900-01-19",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,448,"1900-01-19",16,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449,"1900-01-19",17,null,"-",0,"-","-","-","-","-","-",{"$f":"IF($V457*AW457>0,$V457*AW457,\"-\")","v":"-"},{"$f":"IF($V457*AX457>0,$V457*AX457,\"-\")","v":"-"},{"$f":"IF($V457*AY457>0,$V457*AY457,\"-\")","v":"-"},{"$f":"IF($V457*AZ457>0,$V457*AZ457,\"-\")","v":"-"},null,{"$f":"COUNTIF($BB$10:$BB$21,T457)","v":0},{"$f":"IF(OR(WEEKDAY(T457)=1,WEEKDAY(T457)=7),1,0)","v":0},{"$f":"MONTH(T457)","v":1},{"$f":"IF(OR(MONTH(T457)=12,MONTH(T457)=1,MONTH(T457)=2,MONTH(T457)=3),1,0)","v":1},{"$f":"IF(OR(MONTH(T457)=6,MONTH(T457)=7,MONTH(T457)=8,MONTH(T457)=9),1,0)","v":0},{"$f":"IF(OR(MONTH(T457)=4,MONTH(T457)=5,MONTH(T457)=10,MONTH(T457)=11),1,0)","v":0},0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,"1900-01-19",18,null,{"$f":"IFERROR(V458*IF(AND(AJ458=0,AK458=0,AM458=1,OR(AQ458=1,AS458=1)),1,\"\"),\"-\")","v":0},{"$f":"IFERROR(V458*IF(AND(AJ458=0,AK458=0,AM458=1,OR(AR458=1,AT458=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V458*IF(OR(AND(AM458=1,AJ458=1),AND(AM458=1,AK458=1),AND(AJ458=0,AK458=0,AM458=1,OR(AP458=1,AV458=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V458*IF(AND(AJ458=0,AK458=0,AN458=1,AR458=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V458*IF(AND(AJ458=0,AK458=0,AN458=1,OR(AQ458=1,AU458=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V458*IF(OR(AND(AN458=1,AJ458=1),AND(AN458=1,AK458=1),AND(AJ458=0,AK458=0,AN458=1,OR(AP458=1,AV458=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V458*IF(AND(AJ458=0,AK458=0,AO458=1,OR(AQ458=1,AR458=1,AU458=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V458*IF(OR(AND(AO458=1,OR(AJ458=1,AK458=1)),AND(AJ458=0,AK458=0,AO458=1,OR(AP458=1,AV458=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,0,0,1,1,0,0,{"$f":"IF(AND(U458>0,U458<8),1,0)","v":0},{"$f":"IF(AND(U458>7,U458<12),1,0)","v":0},{"$f":"IF(AND(U458>11,U458<18),1,0)","v":0},{"$f":"IF(AND(U458>17,U458<21),1,0)","v":1},{"$f":"IF(AND(U458>20,U458<23),1,0)","v":0},{"$f":"IF(AND(U458>17,U458<23),1,0)","v":1},{"$f":"IF(AND(U458>22,U458<25),1,0)","v":0},{"$f":"IF(AND(AK458=0,OR(MONTH(T458)=6, MONTH(T458)=7,MONTH(T458)=8),U458>13,U458<20),1,0)","v":0},{"$f":"IF(AND(AK458=0,OR(MONTH(T458)=1, MONTH(T458)=2,MONTH(T458)=12),U458>18,U458<21),1,0)","v":0},{"$f":"IF(AND(AK458=0,MONTH(T458)=6,U458>13,U458<20),0.3,IF(AND(AK458=0,MONTH(T458)=7,U458>13,U458<20),0.39,IF(AND(AK458=0,MONTH(T458)=8,U458>13,U458<20),0.31,0)))","v":0},{"$f":"IF(AND(AK458=0,MONTH(T458)=1,U458>18,U458<21),0.65,IF(AND(AK458=0,MONTH(T458)=2,U458>18,U458<21),0.16,IF(AND(AK458=0,MONTH(T458)=12,U458>18,U458<21),0.19,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,451,{"$f":"IF(T458=\"-\",T458,IF(U459=1,T458+1,T458))","v":"1900-01-19"},{"$f":"IF(U458+1>24,1,U458+1)","v":19},null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,452,"1900-01-19",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453,"1900-01-19",21,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,454,"1900-01-19",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455,"1900-01-19",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,456,"1900-01-19",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,457,"1900-01-20",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,458,"1900-01-20",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,459,"1900-01-20",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460,"1900-01-20",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461,"1900-01-20",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,462,"1900-01-20",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,463,"1900-01-20",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,464,"1900-01-20",8,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465,"1900-01-20",9,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,466,"1900-01-20",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,467,"1900-01-20",11,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,468,"1900-01-20",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,469,"1900-01-20",13,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470,"1900-01-20",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,471,"1900-01-20",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,472,"1900-01-20",16,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,473,"1900-01-20",17,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,"1900-01-20",18,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475,"1900-01-20",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,476,"1900-01-20",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,477,"1900-01-20",21,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,478,"1900-01-20",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,479,"1900-01-20",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480,"1900-01-20",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,481,"1900-01-21",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,482,"1900-01-21",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,483,"1900-01-21",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,484,"1900-01-21",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,485,"1900-01-21",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486,"1900-01-21",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,487,"1900-01-21",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,488,"1900-01-21",8,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,489,"1900-01-21",9,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490,"1900-01-21",10,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,491,"1900-01-21",11,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,492,"1900-01-21",12,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,502,"1900-01-21",22,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,519,"1900-01-22",15,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,529,"1900-01-23",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,554,"1900-01-24",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,571,"1900-01-24",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,579,{"$f":"IF(T586=\"-\",T586,IF(U587=1,T586+1,T586))","v":"1900-01-25"},{"$f":"IF(U586+1>24,1,U586+1)","v":3},null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,606,"1900-01-26",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,607,"1900-01-26",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,630,"1900-01-27",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,642,"1900-01-27",18,null,{"$f":"IFERROR(V650*IF(AND(AJ650=0,AK650=0,AM650=1,OR(AQ650=1,AS650=1)),1,\"\"),\"-\")","v":0},{"$f":"IFERROR(V650*IF(AND(AJ650=0,AK650=0,AM650=1,OR(AR650=1,AT650=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V650*IF(OR(AND(AM650=1,AJ650=1),AND(AM650=1,AK650=1),AND(AJ650=0,AK650=0,AM650=1,OR(AP650=1,AV650=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V650*IF(AND(AJ650=0,AK650=0,AN650=1,AR650=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V650*IF(AND(AJ650=0,AK650=0,AN650=1,OR(AQ650=1,AU650=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V650*IF(OR(AND(AN650=1,AJ650=1),AND(AN650=1,AK650=1),AND(AJ650=0,AK650=0,AN650=1,OR(AP650=1,AV650=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V650*IF(AND(AJ650=0,AK650=0,AO650=1,OR(AQ650=1,AR650=1,AU650=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V650*IF(OR(AND(AO650=1,OR(AJ650=1,AK650=1)),AND(AJ650=0,AK650=0,AO650=1,OR(AP650=1,AV650=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,0,0,1,1,0,0,{"$f":"IF(AND(U650>0,U650<8),1,0)","v":0},{"$f":"IF(AND(U650>7,U650<12),1,0)","v":0},{"$f":"IF(AND(U650>11,U650<18),1,0)","v":0},{"$f":"IF(AND(U650>17,U650<21),1,0)","v":1},{"$f":"IF(AND(U650>20,U650<23),1,0)","v":0},{"$f":"IF(AND(U650>17,U650<23),1,0)","v":1},{"$f":"IF(AND(U650>22,U650<25),1,0)","v":0},{"$f":"IF(AND(AK650=0,OR(MONTH(T650)=6, MONTH(T650)=7,MONTH(T650)=8),U650>13,U650<20),1,0)","v":0},{"$f":"IF(AND(AK650=0,OR(MONTH(T650)=1, MONTH(T650)=2,MONTH(T650)=12),U650>18,U650<21),1,0)","v":0},{"$f":"IF(AND(AK650=0,MONTH(T650)=6,U650>13,U650<20),0.3,IF(AND(AK650=0,MONTH(T650)=7,U650>13,U650<20),0.39,IF(AND(AK650=0,MONTH(T650)=8,U650>13,U650<20),0.31,0)))","v":0},{"$f":"IF(AND(AK650=0,MONTH(T650)=1,U650>18,U650<21),0.65,IF(AND(AK650=0,MONTH(T650)=2,U650>18,U650<21),0.16,IF(AND(AK650=0,MONTH(T650)=12,U650>18,U650<21),0.19,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,659,"1900-01-28",11,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,680,"1900-01-29",8,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694,"1900-01-29",22,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,711,"1900-01-30",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,730,"1900-01-31",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,746,"1900-02-01",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763,"1900-02-01",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,0,0,1,0,1,0,0,1,0,0.16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,780,"1900-02-02",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,798,"1900-02-03",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,"1900-02-03",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,830,"1900-02-04",14,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,2,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,850,"1900-02-05",10,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,2,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,867,"1900-02-06",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,880,"1900-02-06",16,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,886,"1900-02-06",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,903,"1900-02-07",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,930,"1900-02-08",18,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,938,"1900-02-09",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,955,"1900-02-09",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,0,0,1,0,1,0,0,1,0,0.16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,981,"1900-02-10",21,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,990,"1900-02-11",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,2,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1007,"1900-02-11",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,2,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1031,"1900-02-12",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,2,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1042,"1900-02-13",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1059,"1900-02-14",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1064,"1900-02-14",8,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1094,"1900-02-15",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1111,"1900-02-16",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1114,"1900-02-16",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1130,"1900-02-17",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1147,"1900-02-17",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,0,0,1,0,1,0,0,1,0,0.16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1164,"1900-02-18",12,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,2,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1182,"1900-02-19",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,2,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1199,"1900-02-19",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,2,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1214,"1900-02-20",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1234,"1900-02-21",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1251,"1900-02-22",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1264,"1900-02-22",16,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1286,"1900-02-23",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1303,"1900-02-24",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1315,"1900-02-24",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,0,0,1,0,1,0,0,1,0,0.16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1338,"1900-02-25",18,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,2,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1355,"1900-02-26",11,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,2,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1365,"1900-02-26",21,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,2,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1390,"1900-02-27",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1391,"1900-02-27",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1415,"1900-02-28",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1426,60,10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1443,"1900-03-01",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1465,"1900-03-02",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1478,"1900-03-02",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1495,"1900-03-03",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,3,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1515,"1900-03-04",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,3,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1530,"1900-03-04",18,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,3,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1547,"1900-03-05",11,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1565,"1900-03-06",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1582,"1900-03-06",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1599,"1900-03-07",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1615,"1900-03-08",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1634,"1900-03-09",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1651,"1900-03-09",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1666,"1900-03-10",10,null,{"$f":"IFERROR(V1674*IF(AND(AJ1674=0,AK1674=0,AM1674=1,OR(AQ1674=1,AS1674=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V1674*IF(AND(AJ1674=0,AK1674=0,AM1674=1,OR(AR1674=1,AT1674=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V1674*IF(OR(AND(AM1674=1,AJ1674=1),AND(AM1674=1,AK1674=1),AND(AJ1674=0,AK1674=0,AM1674=1,OR(AP1674=1,AV1674=1))),1,\"\"),\"-\")","v":0},{"$f":"IFERROR(V1674*IF(AND(AJ1674=0,AK1674=0,AN1674=1,AR1674=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V1674*IF(AND(AJ1674=0,AK1674=0,AN1674=1,OR(AQ1674=1,AU1674=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V1674*IF(OR(AND(AN1674=1,AJ1674=1),AND(AN1674=1,AK1674=1),AND(AJ1674=0,AK1674=0,AN1674=1,OR(AP1674=1,AV1674=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V1674*IF(AND(AJ1674=0,AK1674=0,AO1674=1,OR(AQ1674=1,AR1674=1,AU1674=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V1674*IF(OR(AND(AO1674=1,OR(AJ1674=1,AK1674=1)),AND(AJ1674=0,AK1674=0,AO1674=1,OR(AP1674=1,AV1674=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,0,1,3,1,0,0,{"$f":"IF(AND(U1674>0,U1674<8),1,0)","v":0},{"$f":"IF(AND(U1674>7,U1674<12),1,0)","v":1},{"$f":"IF(AND(U1674>11,U1674<18),1,0)","v":0},{"$f":"IF(AND(U1674>17,U1674<21),1,0)","v":0},{"$f":"IF(AND(U1674>20,U1674<23),1,0)","v":0},{"$f":"IF(AND(U1674>17,U1674<23),1,0)","v":0},{"$f":"IF(AND(U1674>22,U1674<25),1,0)","v":0},{"$f":"IF(AND(AK1674=0,OR(MONTH(T1674)=6, MONTH(T1674)=7,MONTH(T1674)=8),U1674>13,U1674<20),1,0)","v":0},{"$f":"IF(AND(AK1674=0,OR(MONTH(T1674)=1, MONTH(T1674)=2,MONTH(T1674)=12),U1674>18,U1674<21),1,0)","v":0},{"$f":"IF(AND(AK1674=0,MONTH(T1674)=6,U1674>13,U1674<20),0.3,IF(AND(AK1674=0,MONTH(T1674)=7,U1674>13,U1674<20),0.39,IF(AND(AK1674=0,MONTH(T1674)=8,U1674>13,U1674<20),0.31,0)))","v":0},{"$f":"IF(AND(AK1674=0,MONTH(T1674)=1,U1674>18,U1674<21),0.65,IF(AND(AK1674=0,MONTH(T1674)=2,U1674>18,U1674<21),0.16,IF(AND(AK1674=0,MONTH(T1674)=12,U1674>18,U1674<21),0.19,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1670,"1900-03-10",14,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,3,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1687,"1900-03-11",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,3,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1716,"1900-03-12",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1722,"1900-03-12",18,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1739,"1900-03-13",11,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1766,"1900-03-14",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1774,"1900-03-14",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1791,"1900-03-15",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1799,"1900-03-15",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1826,"1900-03-17",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,3,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1843,"1900-03-17",19,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,3,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1849,"1900-03-18",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,3,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1878,"1900-03-19",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1895,"1900-03-19",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1899,"1900-03-20",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1914,"1900-03-20",18,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1931,"1900-03-21",11,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1949,"1900-03-22",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1966,"1900-03-22",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1983,"1900-03-23",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2000,"1900-03-24",8,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,3,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,"1900-03-25",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,3,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,"1900-03-25",19,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,3,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,"1900-03-26",10,null,{"$f":"IFERROR(V2058*IF(AND(AJ2058=0,AK2058=0,AM2058=1,OR(AQ2058=1,AS2058=1)),1,\"\"),\"-\")","v":0},{"$f":"IFERROR(V2058*IF(AND(AJ2058=0,AK2058=0,AM2058=1,OR(AR2058=1,AT2058=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V2058*IF(OR(AND(AM2058=1,AJ2058=1),AND(AM2058=1,AK2058=1),AND(AJ2058=0,AK2058=0,AM2058=1,OR(AP2058=1,AV2058=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V2058*IF(AND(AJ2058=0,AK2058=0,AN2058=1,AR2058=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V2058*IF(AND(AJ2058=0,AK2058=0,AN2058=1,OR(AQ2058=1,AU2058=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V2058*IF(OR(AND(AN2058=1,AJ2058=1),AND(AN2058=1,AK2058=1),AND(AJ2058=0,AK2058=0,AN2058=1,OR(AP2058=1,AV2058=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V2058*IF(AND(AJ2058=0,AK2058=0,AO2058=1,OR(AQ2058=1,AR2058=1,AU2058=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V2058*IF(OR(AND(AO2058=1,OR(AJ2058=1,AK2058=1)),AND(AJ2058=0,AK2058=0,AO2058=1,OR(AP2058=1,AV2058=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,0,0,3,1,0,0,{"$f":"IF(AND(U2058>0,U2058<8),1,0)","v":0},{"$f":"IF(AND(U2058>7,U2058<12),1,0)","v":1},{"$f":"IF(AND(U2058>11,U2058<18),1,0)","v":0},{"$f":"IF(AND(U2058>17,U2058<21),1,0)","v":0},{"$f":"IF(AND(U2058>20,U2058<23),1,0)","v":0},{"$f":"IF(AND(U2058>17,U2058<23),1,0)","v":0},{"$f":"IF(AND(U2058>22,U2058<25),1,0)","v":0},{"$f":"IF(AND(AK2058=0,OR(MONTH(T2058)=6, MONTH(T2058)=7,MONTH(T2058)=8),U2058>13,U2058<20),1,0)","v":0},{"$f":"IF(AND(AK2058=0,OR(MONTH(T2058)=1, MONTH(T2058)=2,MONTH(T2058)=12),U2058>18,U2058<21),1,0)","v":0},{"$f":"IF(AND(AK2058=0,MONTH(T2058)=6,U2058>13,U2058<20),0.3,IF(AND(AK2058=0,MONTH(T2058)=7,U2058>13,U2058<20),0.39,IF(AND(AK2058=0,MONTH(T2058)=8,U2058>13,U2058<20),0.31,0)))","v":0},{"$f":"IF(AND(AK2058=0,MONTH(T2058)=1,U2058>18,U2058<21),0.65,IF(AND(AK2058=0,MONTH(T2058)=2,U2058>18,U2058<21),0.16,IF(AND(AK2058=0,MONTH(T2058)=12,U2058>18,U2058<21),0.19,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070,"1900-03-27",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2087,"1900-03-27",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2100,"1900-03-28",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2122,"1900-03-29",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2139,"1900-03-30",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2150,"1900-03-30",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2174,"1900-03-31",14,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,3,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2175,"1900-03-31",15,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,3,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2200,"1900-04-01",16,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,4,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2210,"1900-04-02",2,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,4,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2227,"1900-04-02",19,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,4,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2250,"1900-04-03",18,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,4,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2262,"1900-04-04",6,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,4,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2279,"1900-04-04",23,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,4,0,0,1,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2301,"1900-04-05",21,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,4,0,0,1,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2314,"1900-04-06",10,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,4,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2331,"1900-04-07",3,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,4,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2351,"1900-04-07",23,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,4,0,0,1,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2366,"1900-04-08",14,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,4,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2383,"1900-04-09",7,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,4,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2401,"1900-04-10",1,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,4,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2418,"1900-04-10",18,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,4,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2435,{"$f":"IF(T2442=\"-\",T2442,IF(U2443=1,T2442+1,T2442))","v":"1900-04-11"},{"$f":"IF(U2442+1>24,1,U2442+1)","v":11},null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,4,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2451,"1900-04-12",3,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,4,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2454,"1900-04-12",6,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,4,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2471,"1900-04-12",23,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,4,0,0,1,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2501,"1900-04-14",5,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,4,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2506,"1900-04-14",10,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,4,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2523,"1900-04-15",3,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,4,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2534,"1900-04-15",14,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,4,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2558,"1900-04-16",14,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,4,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2575,"1900-04-17",7,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,4,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2584,"1900-04-17",16,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,4,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2610,"1900-04-18",18,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,4,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2627,{"$f":"IF(T2634=\"-\",T2634,IF(U2635=1,T2634+1,T2634))","v":"1900-04-19"},{"$f":"IF(U2634+1>24,1,U2634+1)","v":11},null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,4,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2635,"1900-04-19",19,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,4,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2662,"1900-04-20",22,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,4,0,0,1,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2679,"1900-04-21",15,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,4,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2685,"1900-04-21",21,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,4,0,0,1,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2698,"1900-04-22",10,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,4,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2715,"1900-04-23",3,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,4,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2735,"1900-04-23",23,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,4,0,0,1,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2750,"1900-04-24",14,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,4,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2767,"1900-04-25",7,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,4,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2785,"1900-04-26",1,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,4,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2802,"1900-04-26",18,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,4,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2819,{"$f":"IF(T2826=\"-\",T2826,IF(U2827=1,T2826+1,T2826))","v":"1900-04-27"},{"$f":"IF(U2826+1>24,1,U2826+1)","v":11},null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,4,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2835,"1900-04-28",3,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,4,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2854,"1900-04-28",22,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,4,0,0,1,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2871,"1900-04-29",15,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,4,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2885,"1900-04-30",5,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,4,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2906,"1900-05-01",2,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,5,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2923,"1900-05-01",19,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,5,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2935,"1900-05-02",7,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,5,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2958,"1900-05-03",6,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,5,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2959,"1900-05-03",7,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,5,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2986,"1900-05-04",10,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,5,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2994,"1900-05-04",18,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,5,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3011,{"$f":"IF(T3018=\"-\",T3018,IF(U3019=1,T3018+1,T3018))","v":"1900-05-05"},{"$f":"IF(U3018+1>24,1,U3018+1)","v":11},null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,5,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3036,"1900-05-06",12,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,5,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3046,"1900-05-06",22,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,5,0,0,1,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3063,"1900-05-07",15,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,5,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3086,"1900-05-08",14,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,5,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3098,"1900-05-09",2,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,5,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3115,"1900-05-09",19,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,5,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3136,"1900-05-10",16,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,5,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3150,"1900-05-11",6,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,5,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3167,"1900-05-11",23,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,5,0,0,1,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3186,"1900-05-12",18,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,5,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3202,"1900-05-13",10,null,{"$f":"IFERROR(V3210*IF(AND(AJ3210=0,AK3210=0,AM3210=1,OR(AQ3210=1,AS3210=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3210*IF(AND(AJ3210=0,AK3210=0,AM3210=1,OR(AR3210=1,AT3210=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3210*IF(OR(AND(AM3210=1,AJ3210=1),AND(AM3210=1,AK3210=1),AND(AJ3210=0,AK3210=0,AM3210=1,OR(AP3210=1,AV3210=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3210*IF(AND(AJ3210=0,AK3210=0,AN3210=1,AR3210=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3210*IF(AND(AJ3210=0,AK3210=0,AN3210=1,OR(AQ3210=1,AU3210=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3210*IF(OR(AND(AN3210=1,AJ3210=1),AND(AN3210=1,AK3210=1),AND(AJ3210=0,AK3210=0,AN3210=1,OR(AP3210=1,AV3210=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3210*IF(AND(AJ3210=0,AK3210=0,AO3210=1,OR(AQ3210=1,AR3210=1,AU3210=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3210*IF(OR(AND(AO3210=1,OR(AJ3210=1,AK3210=1)),AND(AJ3210=0,AK3210=0,AO3210=1,OR(AP3210=1,AV3210=1))),1,\"\"),\"-\")","v":0},"-","-","-","-",null,0,1,5,0,0,1,{"$f":"IF(AND(U3210>0,U3210<8),1,0)","v":0},{"$f":"IF(AND(U3210>7,U3210<12),1,0)","v":1},{"$f":"IF(AND(U3210>11,U3210<18),1,0)","v":0},{"$f":"IF(AND(U3210>17,U3210<21),1,0)","v":0},{"$f":"IF(AND(U3210>20,U3210<23),1,0)","v":0},{"$f":"IF(AND(U3210>17,U3210<23),1,0)","v":0},{"$f":"IF(AND(U3210>22,U3210<25),1,0)","v":0},{"$f":"IF(AND(AK3210=0,OR(MONTH(T3210)=6, MONTH(T3210)=7,MONTH(T3210)=8),U3210>13,U3210<20),1,0)","v":0},{"$f":"IF(AND(AK3210=0,OR(MONTH(T3210)=1, MONTH(T3210)=2,MONTH(T3210)=12),U3210>18,U3210<21),1,0)","v":0},{"$f":"IF(AND(AK3210=0,MONTH(T3210)=6,U3210>13,U3210<20),0.3,IF(AND(AK3210=0,MONTH(T3210)=7,U3210>13,U3210<20),0.39,IF(AND(AK3210=0,MONTH(T3210)=8,U3210>13,U3210<20),0.31,0)))","v":0},{"$f":"IF(AND(AK3210=0,MONTH(T3210)=1,U3210>18,U3210<21),0.65,IF(AND(AK3210=0,MONTH(T3210)=2,U3210>18,U3210<21),0.16,IF(AND(AK3210=0,MONTH(T3210)=12,U3210>18,U3210<21),0.19,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3219,"1900-05-14",3,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,5,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3236,"1900-05-14",20,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,5,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3238,"1900-05-14",22,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,5,0,0,1,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3255,"1900-05-15",15,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,5,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3269,"1900-05-16",5,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,5,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3290,"1900-05-17",2,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,5,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3307,"1900-05-17",19,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,5,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3320,"1900-05-18",8,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,5,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3342,"1900-05-19",6,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,5,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3359,"1900-05-19",23,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,5,0,0,1,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3370,"1900-05-20",10,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,5,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3394,"1900-05-21",10,null,{"$f":"IFERROR(V3402*IF(AND(AJ3402=0,AK3402=0,AM3402=1,OR(AQ3402=1,AS3402=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3402*IF(AND(AJ3402=0,AK3402=0,AM3402=1,OR(AR3402=1,AT3402=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3402*IF(OR(AND(AM3402=1,AJ3402=1),AND(AM3402=1,AK3402=1),AND(AJ3402=0,AK3402=0,AM3402=1,OR(AP3402=1,AV3402=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3402*IF(AND(AJ3402=0,AK3402=0,AN3402=1,AR3402=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3402*IF(AND(AJ3402=0,AK3402=0,AN3402=1,OR(AQ3402=1,AU3402=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3402*IF(OR(AND(AN3402=1,AJ3402=1),AND(AN3402=1,AK3402=1),AND(AJ3402=0,AK3402=0,AN3402=1,OR(AP3402=1,AV3402=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3402*IF(AND(AJ3402=0,AK3402=0,AO3402=1,OR(AQ3402=1,AR3402=1,AU3402=1)),1,\"\"),\"-\")","v":0},{"$f":"IFERROR(V3402*IF(OR(AND(AO3402=1,OR(AJ3402=1,AK3402=1)),AND(AJ3402=0,AK3402=0,AO3402=1,OR(AP3402=1,AV3402=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,0,0,5,0,0,1,{"$f":"IF(AND(U3402>0,U3402<8),1,0)","v":0},{"$f":"IF(AND(U3402>7,U3402<12),1,0)","v":1},{"$f":"IF(AND(U3402>11,U3402<18),1,0)","v":0},{"$f":"IF(AND(U3402>17,U3402<21),1,0)","v":0},{"$f":"IF(AND(U3402>20,U3402<23),1,0)","v":0},{"$f":"IF(AND(U3402>17,U3402<23),1,0)","v":0},{"$f":"IF(AND(U3402>22,U3402<25),1,0)","v":0},{"$f":"IF(AND(AK3402=0,OR(MONTH(T3402)=6, MONTH(T3402)=7,MONTH(T3402)=8),U3402>13,U3402<20),1,0)","v":0},{"$f":"IF(AND(AK3402=0,OR(MONTH(T3402)=1, MONTH(T3402)=2,MONTH(T3402)=12),U3402>18,U3402<21),1,0)","v":0},{"$f":"IF(AND(AK3402=0,MONTH(T3402)=6,U3402>13,U3402<20),0.3,IF(AND(AK3402=0,MONTH(T3402)=7,U3402>13,U3402<20),0.39,IF(AND(AK3402=0,MONTH(T3402)=8,U3402>13,U3402<20),0.31,0)))","v":0},{"$f":"IF(AND(AK3402=0,MONTH(T3402)=1,U3402>18,U3402<21),0.65,IF(AND(AK3402=0,MONTH(T3402)=2,U3402>18,U3402<21),0.16,IF(AND(AK3402=0,MONTH(T3402)=12,U3402>18,U3402<21),0.19,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3411,"1900-05-22",3,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,5,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3420,"1900-05-22",12,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,5,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3446,"1900-05-23",14,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,5,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3463,"1900-05-24",7,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,5,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3470,"1900-05-24",14,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,5,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3482,"1900-05-25",2,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,5,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3499,"1900-05-25",19,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,5,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3520,"1900-05-26",16,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,5,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3534,"1900-05-27",6,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,5,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3551,"1900-05-27",23,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,5,0,0,1,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3570,"1900-05-28",18,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,5,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3586,"1900-05-29",10,null,{"$f":"IFERROR(V3594*IF(AND(AJ3594=0,AK3594=0,AM3594=1,OR(AQ3594=1,AS3594=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3594*IF(AND(AJ3594=0,AK3594=0,AM3594=1,OR(AR3594=1,AT3594=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3594*IF(OR(AND(AM3594=1,AJ3594=1),AND(AM3594=1,AK3594=1),AND(AJ3594=0,AK3594=0,AM3594=1,OR(AP3594=1,AV3594=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3594*IF(AND(AJ3594=0,AK3594=0,AN3594=1,AR3594=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3594*IF(AND(AJ3594=0,AK3594=0,AN3594=1,OR(AQ3594=1,AU3594=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3594*IF(OR(AND(AN3594=1,AJ3594=1),AND(AN3594=1,AK3594=1),AND(AJ3594=0,AK3594=0,AN3594=1,OR(AP3594=1,AV3594=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3594*IF(AND(AJ3594=0,AK3594=0,AO3594=1,OR(AQ3594=1,AR3594=1,AU3594=1)),1,\"\"),\"-\")","v":0},{"$f":"IFERROR(V3594*IF(OR(AND(AO3594=1,OR(AJ3594=1,AK3594=1)),AND(AJ3594=0,AK3594=0,AO3594=1,OR(AP3594=1,AV3594=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,0,0,5,0,0,1,{"$f":"IF(AND(U3594>0,U3594<8),1,0)","v":0},{"$f":"IF(AND(U3594>7,U3594<12),1,0)","v":1},{"$f":"IF(AND(U3594>11,U3594<18),1,0)","v":0},{"$f":"IF(AND(U3594>17,U3594<21),1,0)","v":0},{"$f":"IF(AND(U3594>20,U3594<23),1,0)","v":0},{"$f":"IF(AND(U3594>17,U3594<23),1,0)","v":0},{"$f":"IF(AND(U3594>22,U3594<25),1,0)","v":0},{"$f":"IF(AND(AK3594=0,OR(MONTH(T3594)=6, MONTH(T3594)=7,MONTH(T3594)=8),U3594>13,U3594<20),1,0)","v":0},{"$f":"IF(AND(AK3594=0,OR(MONTH(T3594)=1, MONTH(T3594)=2,MONTH(T3594)=12),U3594>18,U3594<21),1,0)","v":0},{"$f":"IF(AND(AK3594=0,MONTH(T3594)=6,U3594>13,U3594<20),0.3,IF(AND(AK3594=0,MONTH(T3594)=7,U3594>13,U3594<20),0.39,IF(AND(AK3594=0,MONTH(T3594)=8,U3594>13,U3594<20),0.31,0)))","v":0},{"$f":"IF(AND(AK3594=0,MONTH(T3594)=1,U3594>18,U3594<21),0.65,IF(AND(AK3594=0,MONTH(T3594)=2,U3594>18,U3594<21),0.16,IF(AND(AK3594=0,MONTH(T3594)=12,U3594>18,U3594<21),0.19,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3603,"1900-05-30",3,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,5,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3620,"1900-05-30",20,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,5,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3638,"1900-05-31",14,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,5,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3655,"1900-06-01",7,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,6,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3671,"1900-06-01",23,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,6,0,1,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3690,"1900-06-02",18,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,6,0,1,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3707,"1900-06-03",11,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,6,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3721,"1900-06-04",1,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,6,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3742,"1900-06-04",22,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3743,"1900-06-04",23,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,6,0,1,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3771,"1900-06-06",3,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,6,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3778,"1900-06-06",10,null,{"$f":"IFERROR(V3786*IF(AND(AJ3786=0,AK3786=0,AM3786=1,OR(AQ3786=1,AS3786=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3786*IF(AND(AJ3786=0,AK3786=0,AM3786=1,OR(AR3786=1,AT3786=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3786*IF(OR(AND(AM3786=1,AJ3786=1),AND(AM3786=1,AK3786=1),AND(AJ3786=0,AK3786=0,AM3786=1,OR(AP3786=1,AV3786=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3786*IF(AND(AJ3786=0,AK3786=0,AN3786=1,AR3786=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3786*IF(AND(AJ3786=0,AK3786=0,AN3786=1,OR(AQ3786=1,AU3786=1)),1,\"\"),\"-\")","v":0},{"$f":"IFERROR(V3786*IF(OR(AND(AN3786=1,AJ3786=1),AND(AN3786=1,AK3786=1),AND(AJ3786=0,AK3786=0,AN3786=1,OR(AP3786=1,AV3786=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3786*IF(AND(AJ3786=0,AK3786=0,AO3786=1,OR(AQ3786=1,AR3786=1,AU3786=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V3786*IF(OR(AND(AO3786=1,OR(AJ3786=1,AK3786=1)),AND(AJ3786=0,AK3786=0,AO3786=1,OR(AP3786=1,AV3786=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,0,0,6,0,1,0,{"$f":"IF(AND(U3786>0,U3786<8),1,0)","v":0},{"$f":"IF(AND(U3786>7,U3786<12),1,0)","v":1},{"$f":"IF(AND(U3786>11,U3786<18),1,0)","v":0},{"$f":"IF(AND(U3786>17,U3786<21),1,0)","v":0},{"$f":"IF(AND(U3786>20,U3786<23),1,0)","v":0},{"$f":"IF(AND(U3786>17,U3786<23),1,0)","v":0},{"$f":"IF(AND(U3786>22,U3786<25),1,0)","v":0},{"$f":"IF(AND(AK3786=0,OR(MONTH(T3786)=6, MONTH(T3786)=7,MONTH(T3786)=8),U3786>13,U3786<20),1,0)","v":0},{"$f":"IF(AND(AK3786=0,OR(MONTH(T3786)=1, MONTH(T3786)=2,MONTH(T3786)=12),U3786>18,U3786<21),1,0)","v":0},{"$f":"IF(AND(AK3786=0,MONTH(T3786)=6,U3786>13,U3786<20),0.3,IF(AND(AK3786=0,MONTH(T3786)=7,U3786>13,U3786<20),0.39,IF(AND(AK3786=0,MONTH(T3786)=8,U3786>13,U3786<20),0.31,0)))","v":0},{"$f":"IF(AND(AK3786=0,MONTH(T3786)=1,U3786>18,U3786<21),0.65,IF(AND(AK3786=0,MONTH(T3786)=2,U3786>18,U3786<21),0.16,IF(AND(AK3786=0,MONTH(T3786)=12,U3786>18,U3786<21),0.19,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3795,"1900-06-07",3,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,6,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3821,"1900-06-08",5,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,6,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3830,"1900-06-08",14,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,0,1,0,0,0,0,1,0,0.3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3847,"1900-06-09",7,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,6,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3871,"1900-06-10",7,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,6,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3882,"1900-06-10",18,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,6,0,1,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3899,"1900-06-11",11,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3921,"1900-06-12",9,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3934,"1900-06-12",22,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3951,"1900-06-13",15,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,0,1,0,0,0,0,1,0,0.3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3971,{"$f":"IF(T3978=\"-\",T3978,IF(U3979=1,T3978+1,T3978))","v":"1900-06-14"},{"$f":"IF(U3978+1>24,1,U3978+1)","v":11},null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3986,"1900-06-15",2,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,6,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4003,"1900-06-15",19,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,0,0,1,0,1,0,1,0,0.3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4005,"1900-06-15",21,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4022,"1900-06-16",14,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,6,0,1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4039,"1900-06-17",7,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,6,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4055,"1900-06-17",23,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,6,0,1,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4074,"1900-06-18",18,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,0,0,1,0,1,0,1,0,0.3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4091,"1900-06-19",11,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4105,"1900-06-20",1,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,6,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4126,"1900-06-20",22,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4143,"1900-06-21",15,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,0,1,0,0,0,0,1,0,0.3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4155,"1900-06-22",3,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,6,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4178,"1900-06-23",2,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,6,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4195,"1900-06-23",19,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,6,0,1,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4205,"1900-06-24",5,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,6,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4230,"1900-06-25",6,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,6,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4247,"1900-06-25",23,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,6,0,1,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4255,"1900-06-26",7,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,6,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4266,"1900-06-26",18,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,0,0,1,0,1,0,1,0,0.3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4283,"1900-06-27",11,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4305,"1900-06-28",9,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4318,"1900-06-28",22,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4335,"1900-06-29",15,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,0,1,0,0,0,0,1,0,0.3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4356,"1900-06-30",12,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,6,0,1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4370,"1900-07-01",2,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,7,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4387,"1900-07-01",19,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,7,0,1,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4406,"1900-07-02",14,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,0,1,0,0,0,0,1,0,0.39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4422,"1900-07-03",6,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,7,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4439,"1900-07-03",23,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,7,0,1,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4456,"1900-07-04",16,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,0,1,0,0,0,0,1,0,0.39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4474,"1900-07-05",10,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4491,"1900-07-06",3,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,7,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4506,"1900-07-06",18,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,0,0,1,0,1,0,1,0,0.39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4526,"1900-07-07",14,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,7,0,1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4527,"1900-07-07",15,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,7,0,1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4556,"1900-07-08",20,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,7,0,1,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4562,"1900-07-09",2,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,7,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4579,"1900-07-09",19,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,0,0,1,0,1,0,1,0,0.39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4606,"1900-07-10",22,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4614,"1900-07-11",6,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,7,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4631,"1900-07-11",23,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,7,0,1,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4657,"1900-07-13",1,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,7,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4666,"1900-07-13",10,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4683,"1900-07-14",3,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,7,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4690,"1900-07-14",10,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,7,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4718,"1900-07-15",14,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,7,0,1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4735,"1900-07-16",7,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,7,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4740,"1900-07-16",12,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4770,"1900-07-17",18,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,0,0,1,0,1,0,1,0,0.39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4787,"1900-07-18",11,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4790,"1900-07-18",14,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,0,1,0,0,0,0,1,0,0.39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4806,"1900-07-19",6,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,7,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4823,"1900-07-19",23,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,7,0,1,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4840,"1900-07-20",16,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,0,1,0,0,0,0,1,0,0.39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4858,"1900-07-21",10,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,7,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4875,"1900-07-22",3,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,7,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4890,"1900-07-22",18,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,7,0,1,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4910,"1900-07-23",14,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,0,1,0,0,0,0,1,0,0.39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4927,"1900-07-24",7,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,7,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4940,"1900-07-24",20,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4962,"1900-07-25",18,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,0,0,1,0,1,0,1,0,0.39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4979,"1900-07-26",11,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4991,"1900-07-26",23,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,7,0,1,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5014,"1900-07-27",22,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5031,"1900-07-28",15,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,7,0,1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5041,"1900-07-29",1,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,7,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5050,"1900-07-29",10,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,7,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5067,"1900-07-30",3,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,7,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5091,"1900-07-31",3,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,7,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5102,"1900-07-31",14,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,0,1,0,0,0,0,1,0,0.39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5119,"1900-08-01",7,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,8,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5141,"1900-08-02",5,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,8,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5154,"1900-08-02",18,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,0,0,1,0,1,0,1,0,0.31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5171,"1900-08-03",11,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5191,"1900-08-04",7,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,8,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5206,"1900-08-04",22,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,8,0,1,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5223,"1900-08-05",15,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,8,0,1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5241,"1900-08-06",9,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5258,"1900-08-07",2,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,8,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5275,"1900-08-07",19,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,0,0,1,0,1,0,1,0,0.31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5291,"1900-08-08",11,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5310,"1900-08-09",6,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,8,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5311,"1900-08-09",7,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,8,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5342,"1900-08-10",14,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,0,1,0,0,0,0,1,0,0.31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5346,"1900-08-10",18,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,0,0,1,0,1,0,1,0,0.31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5363,"1900-08-11",11,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,8,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5392,"1900-08-12",16,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,8,0,1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5398,"1900-08-12",22,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,8,0,1,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5415,"1900-08-13",15,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,0,1,0,0,0,0,1,0,0.31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5425,"1900-08-14",1,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,8,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5450,"1900-08-15",2,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,8,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5467,"1900-08-15",19,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,0,0,1,0,1,0,1,0,0.31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5475,"1900-08-16",3,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,8,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5502,"1900-08-17",6,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,8,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5519,"1900-08-17",23,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,8,0,1,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5525,"1900-08-18",5,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,8,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5554,"1900-08-19",10,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,8,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5571,{"$f":"IF(T5578=\"-\",T5578,IF(U5579=1,T5578+1,T5578))","v":"1900-08-20"},{"$f":"IF(U5578+1>24,1,U5578+1)","v":3},null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,8,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5575,"1900-08-20",7,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,8,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5590,"1900-08-20",22,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5607,"1900-08-21",15,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,0,1,0,0,0,0,1,0,0.31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5625,"1900-08-22",9,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5642,"1900-08-23",2,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,8,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5659,"1900-08-23",19,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,0,0,1,0,1,0,1,0,0.31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5676,"1900-08-24",12,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5694,"1900-08-25",6,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,8,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5711,"1900-08-25",23,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,8,0,1,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5726,"1900-08-26",14,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,8,0,1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5746,"1900-08-27",10,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5763,{"$f":"IF(T5770=\"-\",T5770,IF(U5771=1,T5770+1,T5770))","v":"1900-08-28"},{"$f":"IF(U5770+1>24,1,U5770+1)","v":3},null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,8,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5776,"1900-08-28",16,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,0,1,0,0,0,0,1,0,0.31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5798,"1900-08-29",14,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,0,1,0,0,0,0,1,0,0.31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5815,"1900-08-30",7,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,8,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5826,"1900-08-30",18,null,{"$f":"IFERROR(V5834*IF(AND(AJ5834=0,AK5834=0,AM5834=1,OR(AQ5834=1,AS5834=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V5834*IF(AND(AJ5834=0,AK5834=0,AM5834=1,OR(AR5834=1,AT5834=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V5834*IF(OR(AND(AM5834=1,AJ5834=1),AND(AM5834=1,AK5834=1),AND(AJ5834=0,AK5834=0,AM5834=1,OR(AP5834=1,AV5834=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V5834*IF(AND(AJ5834=0,AK5834=0,AN5834=1,AR5834=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V5834*IF(AND(AJ5834=0,AK5834=0,AN5834=1,OR(AQ5834=1,AU5834=1)),1,\"\"),\"-\")","v":0},{"$f":"IFERROR(V5834*IF(OR(AND(AN5834=1,AJ5834=1),AND(AN5834=1,AK5834=1),AND(AJ5834=0,AK5834=0,AN5834=1,OR(AP5834=1,AV5834=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V5834*IF(AND(AJ5834=0,AK5834=0,AO5834=1,OR(AQ5834=1,AR5834=1,AU5834=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V5834*IF(OR(AND(AO5834=1,OR(AJ5834=1,AK5834=1)),AND(AJ5834=0,AK5834=0,AO5834=1,OR(AP5834=1,AV5834=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,0,0,8,0,1,0,{"$f":"IF(AND(U5834>0,U5834<8),1,0)","v":0},{"$f":"IF(AND(U5834>7,U5834<12),1,0)","v":0},{"$f":"IF(AND(U5834>11,U5834<18),1,0)","v":0},{"$f":"IF(AND(U5834>17,U5834<21),1,0)","v":1},{"$f":"IF(AND(U5834>20,U5834<23),1,0)","v":0},{"$f":"IF(AND(U5834>17,U5834<23),1,0)","v":1},{"$f":"IF(AND(U5834>22,U5834<25),1,0)","v":0},{"$f":"IF(AND(AK5834=0,OR(MONTH(T5834)=6, MONTH(T5834)=7,MONTH(T5834)=8),U5834>13,U5834<20),1,0)","v":1},{"$f":"IF(AND(AK5834=0,OR(MONTH(T5834)=1, MONTH(T5834)=2,MONTH(T5834)=12),U5834>18,U5834<21),1,0)","v":0},{"$f":"IF(AND(AK5834=0,MONTH(T5834)=6,U5834>13,U5834<20),0.3,IF(AND(AK5834=0,MONTH(T5834)=7,U5834>13,U5834<20),0.39,IF(AND(AK5834=0,MONTH(T5834)=8,U5834>13,U5834<20),0.31,0)))","v":0.31},{"$f":"IF(AND(AK5834=0,MONTH(T5834)=1,U5834>18,U5834<21),0.65,IF(AND(AK5834=0,MONTH(T5834)=2,U5834>18,U5834<21),0.16,IF(AND(AK5834=0,MONTH(T5834)=12,U5834>18,U5834<21),0.19,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5834,"1900-08-31",2,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,8,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5851,"1900-08-31",19,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,0,0,1,0,1,0,1,0,0.31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5876,"1900-09-01",20,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,9,0,1,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5886,"1900-09-02",6,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,9,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5903,"1900-09-02",23,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,9,0,1,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5926,"1900-09-03",22,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,9,0,1,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5938,"1900-09-04",10,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,9,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5955,{"$f":"IF(T5962=\"-\",T5962,IF(U5963=1,T5962+1,T5962))","v":"1900-09-05"},{"$f":"IF(U5962+1>24,1,U5962+1)","v":3},null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,9,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5976,"1900-09-05",24,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,9,0,1,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5990,"1900-09-06",14,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,9,0,1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6007,"1900-09-07",7,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,9,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6027,"1900-09-08",3,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,9,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6042,"1900-09-08",18,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,9,0,1,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6059,"1900-09-09",11,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,9,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6077,"1900-09-10",5,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,9,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6094,"1900-09-10",22,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,9,0,1,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6095,"1900-09-10",23,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,9,0,1,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6127,"1900-09-12",7,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,9,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6130,"1900-09-12",10,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,9,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6147,{"$f":"IF(T6154=\"-\",T6154,IF(U6155=1,T6154+1,T6154))","v":"1900-09-13"},{"$f":"IF(U6154+1>24,1,U6154+1)","v":3},null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,9,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6160,"1900-09-13",16,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,9,0,1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6182,"1900-09-14",14,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,9,0,1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6199,"1900-09-15",7,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,9,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6210,"1900-09-15",18,null,{"$f":"IFERROR(V6218*IF(AND(AJ6218=0,AK6218=0,AM6218=1,OR(AQ6218=1,AS6218=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6218*IF(AND(AJ6218=0,AK6218=0,AM6218=1,OR(AR6218=1,AT6218=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6218*IF(OR(AND(AM6218=1,AJ6218=1),AND(AM6218=1,AK6218=1),AND(AJ6218=0,AK6218=0,AM6218=1,OR(AP6218=1,AV6218=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6218*IF(AND(AJ6218=0,AK6218=0,AN6218=1,AR6218=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6218*IF(AND(AJ6218=0,AK6218=0,AN6218=1,OR(AQ6218=1,AU6218=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6218*IF(OR(AND(AN6218=1,AJ6218=1),AND(AN6218=1,AK6218=1),AND(AJ6218=0,AK6218=0,AN6218=1,OR(AP6218=1,AV6218=1))),1,\"\"),\"-\")","v":0},{"$f":"IFERROR(V6218*IF(AND(AJ6218=0,AK6218=0,AO6218=1,OR(AQ6218=1,AR6218=1,AU6218=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6218*IF(OR(AND(AO6218=1,OR(AJ6218=1,AK6218=1)),AND(AJ6218=0,AK6218=0,AO6218=1,OR(AP6218=1,AV6218=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,0,1,9,0,1,0,{"$f":"IF(AND(U6218>0,U6218<8),1,0)","v":0},{"$f":"IF(AND(U6218>7,U6218<12),1,0)","v":0},{"$f":"IF(AND(U6218>11,U6218<18),1,0)","v":0},{"$f":"IF(AND(U6218>17,U6218<21),1,0)","v":1},{"$f":"IF(AND(U6218>20,U6218<23),1,0)","v":0},{"$f":"IF(AND(U6218>17,U6218<23),1,0)","v":1},{"$f":"IF(AND(U6218>22,U6218<25),1,0)","v":0},{"$f":"IF(AND(AK6218=0,OR(MONTH(T6218)=6, MONTH(T6218)=7,MONTH(T6218)=8),U6218>13,U6218<20),1,0)","v":0},{"$f":"IF(AND(AK6218=0,OR(MONTH(T6218)=1, MONTH(T6218)=2,MONTH(T6218)=12),U6218>18,U6218<21),1,0)","v":0},{"$f":"IF(AND(AK6218=0,MONTH(T6218)=6,U6218>13,U6218<20),0.3,IF(AND(AK6218=0,MONTH(T6218)=7,U6218>13,U6218<20),0.39,IF(AND(AK6218=0,MONTH(T6218)=8,U6218>13,U6218<20),0.31,0)))","v":0},{"$f":"IF(AND(AK6218=0,MONTH(T6218)=1,U6218>18,U6218<21),0.65,IF(AND(AK6218=0,MONTH(T6218)=2,U6218>18,U6218<21),0.16,IF(AND(AK6218=0,MONTH(T6218)=12,U6218>18,U6218<21),0.19,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6234,"1900-09-16",18,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,9,0,1,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6251,"1900-09-17",11,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,9,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6260,"1900-09-17",20,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,9,0,1,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6286,"1900-09-18",22,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,9,0,1,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6303,"1900-09-19",15,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,9,0,1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6310,"1900-09-19",22,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,9,0,1,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6338,"1900-09-21",2,null,{"$f":"IFERROR(V6346*IF(AND(AJ6346=0,AK6346=0,AM6346=1,OR(AQ6346=1,AS6346=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6346*IF(AND(AJ6346=0,AK6346=0,AM6346=1,OR(AR6346=1,AT6346=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6346*IF(OR(AND(AM6346=1,AJ6346=1),AND(AM6346=1,AK6346=1),AND(AJ6346=0,AK6346=0,AM6346=1,OR(AP6346=1,AV6346=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6346*IF(AND(AJ6346=0,AK6346=0,AN6346=1,AR6346=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6346*IF(AND(AJ6346=0,AK6346=0,AN6346=1,OR(AQ6346=1,AU6346=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6346*IF(OR(AND(AN6346=1,AJ6346=1),AND(AN6346=1,AK6346=1),AND(AJ6346=0,AK6346=0,AN6346=1,OR(AP6346=1,AV6346=1))),1,\"\"),\"-\")","v":0},{"$f":"IFERROR(V6346*IF(AND(AJ6346=0,AK6346=0,AO6346=1,OR(AQ6346=1,AR6346=1,AU6346=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6346*IF(OR(AND(AO6346=1,OR(AJ6346=1,AK6346=1)),AND(AJ6346=0,AK6346=0,AO6346=1,OR(AP6346=1,AV6346=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,0,0,9,0,1,0,{"$f":"IF(AND(U6346>0,U6346<8),1,0)","v":1},{"$f":"IF(AND(U6346>7,U6346<12),1,0)","v":0},{"$f":"IF(AND(U6346>11,U6346<18),1,0)","v":0},{"$f":"IF(AND(U6346>17,U6346<21),1,0)","v":0},{"$f":"IF(AND(U6346>20,U6346<23),1,0)","v":0},{"$f":"IF(AND(U6346>17,U6346<23),1,0)","v":0},{"$f":"IF(AND(U6346>22,U6346<25),1,0)","v":0},{"$f":"IF(AND(AK6346=0,OR(MONTH(T6346)=6, MONTH(T6346)=7,MONTH(T6346)=8),U6346>13,U6346<20),1,0)","v":0},{"$f":"IF(AND(AK6346=0,OR(MONTH(T6346)=1, MONTH(T6346)=2,MONTH(T6346)=12),U6346>18,U6346<21),1,0)","v":0},{"$f":"IF(AND(AK6346=0,MONTH(T6346)=6,U6346>13,U6346<20),0.3,IF(AND(AK6346=0,MONTH(T6346)=7,U6346>13,U6346<20),0.39,IF(AND(AK6346=0,MONTH(T6346)=8,U6346>13,U6346<20),0.31,0)))","v":0},{"$f":"IF(AND(AK6346=0,MONTH(T6346)=1,U6346>18,U6346<21),0.65,IF(AND(AK6346=0,MONTH(T6346)=2,U6346>18,U6346<21),0.16,IF(AND(AK6346=0,MONTH(T6346)=12,U6346>18,U6346<21),0.19,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6355,"1900-09-21",19,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,9,0,1,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6361,"1900-09-22",1,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,9,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6374,"1900-09-22",14,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,9,0,1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6391,"1900-09-23",7,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,9,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6411,"1900-09-24",3,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,9,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6426,"1900-09-24",18,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,9,0,1,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6443,"1900-09-25",11,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,9,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6461,"1900-09-26",5,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,9,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6478,"1900-09-26",22,null,"-","-","-","-",0,"-","-","-","-","-","-","-",null,0,0,9,0,1,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6495,"1900-09-27",15,null,"-","-","-",0,"-","-","-","-","-","-","-","-",null,0,0,9,0,1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6511,"1900-09-28",7,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,0,9,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6530,"1900-09-29",2,null,{"$f":"IFERROR(V6538*IF(AND(AJ6538=0,AK6538=0,AM6538=1,OR(AQ6538=1,AS6538=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6538*IF(AND(AJ6538=0,AK6538=0,AM6538=1,OR(AR6538=1,AT6538=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6538*IF(OR(AND(AM6538=1,AJ6538=1),AND(AM6538=1,AK6538=1),AND(AJ6538=0,AK6538=0,AM6538=1,OR(AP6538=1,AV6538=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6538*IF(AND(AJ6538=0,AK6538=0,AN6538=1,AR6538=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6538*IF(AND(AJ6538=0,AK6538=0,AN6538=1,OR(AQ6538=1,AU6538=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6538*IF(OR(AND(AN6538=1,AJ6538=1),AND(AN6538=1,AK6538=1),AND(AJ6538=0,AK6538=0,AN6538=1,OR(AP6538=1,AV6538=1))),1,\"\"),\"-\")","v":0},{"$f":"IFERROR(V6538*IF(AND(AJ6538=0,AK6538=0,AO6538=1,OR(AQ6538=1,AR6538=1,AU6538=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6538*IF(OR(AND(AO6538=1,OR(AJ6538=1,AK6538=1)),AND(AJ6538=0,AK6538=0,AO6538=1,OR(AP6538=1,AV6538=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,0,1,9,0,1,0,{"$f":"IF(AND(U6538>0,U6538<8),1,0)","v":1},{"$f":"IF(AND(U6538>7,U6538<12),1,0)","v":0},{"$f":"IF(AND(U6538>11,U6538<18),1,0)","v":0},{"$f":"IF(AND(U6538>17,U6538<21),1,0)","v":0},{"$f":"IF(AND(U6538>20,U6538<23),1,0)","v":0},{"$f":"IF(AND(U6538>17,U6538<23),1,0)","v":0},{"$f":"IF(AND(U6538>22,U6538<25),1,0)","v":0},{"$f":"IF(AND(AK6538=0,OR(MONTH(T6538)=6, MONTH(T6538)=7,MONTH(T6538)=8),U6538>13,U6538<20),1,0)","v":0},{"$f":"IF(AND(AK6538=0,OR(MONTH(T6538)=1, MONTH(T6538)=2,MONTH(T6538)=12),U6538>18,U6538<21),1,0)","v":0},{"$f":"IF(AND(AK6538=0,MONTH(T6538)=6,U6538>13,U6538<20),0.3,IF(AND(AK6538=0,MONTH(T6538)=7,U6538>13,U6538<20),0.39,IF(AND(AK6538=0,MONTH(T6538)=8,U6538>13,U6538<20),0.31,0)))","v":0},{"$f":"IF(AND(AK6538=0,MONTH(T6538)=1,U6538>18,U6538<21),0.65,IF(AND(AK6538=0,MONTH(T6538)=2,U6538>18,U6538<21),0.16,IF(AND(AK6538=0,MONTH(T6538)=12,U6538>18,U6538<21),0.19,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6547,"1900-09-29",19,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,9,0,1,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6561,"1900-09-30",9,null,"-","-","-","-","-",0,"-","-","-","-","-","-",null,0,1,9,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6582,"1900-10-01",6,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,10,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6599,"1900-10-01",23,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,10,0,0,1,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6611,"1900-10-02",11,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6618,"1900-10-02",18,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6635,"1900-10-03",11,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6662,"1900-10-04",14,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6670,"1900-10-04",22,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6687,"1900-10-05",15,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6712,"1900-10-06",16,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,10,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6722,"1900-10-07",2,null,{"$f":"IFERROR(V6730*IF(AND(AJ6730=0,AK6730=0,AM6730=1,OR(AQ6730=1,AS6730=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6730*IF(AND(AJ6730=0,AK6730=0,AM6730=1,OR(AR6730=1,AT6730=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6730*IF(OR(AND(AM6730=1,AJ6730=1),AND(AM6730=1,AK6730=1),AND(AJ6730=0,AK6730=0,AM6730=1,OR(AP6730=1,AV6730=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6730*IF(AND(AJ6730=0,AK6730=0,AN6730=1,AR6730=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6730*IF(AND(AJ6730=0,AK6730=0,AN6730=1,OR(AQ6730=1,AU6730=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6730*IF(OR(AND(AN6730=1,AJ6730=1),AND(AN6730=1,AK6730=1),AND(AJ6730=0,AK6730=0,AN6730=1,OR(AP6730=1,AV6730=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6730*IF(AND(AJ6730=0,AK6730=0,AO6730=1,OR(AQ6730=1,AR6730=1,AU6730=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6730*IF(OR(AND(AO6730=1,OR(AJ6730=1,AK6730=1)),AND(AJ6730=0,AK6730=0,AO6730=1,OR(AP6730=1,AV6730=1))),1,\"\"),\"-\")","v":0},"-","-","-","-",null,0,1,10,0,0,1,{"$f":"IF(AND(U6730>0,U6730<8),1,0)","v":1},{"$f":"IF(AND(U6730>7,U6730<12),1,0)","v":0},{"$f":"IF(AND(U6730>11,U6730<18),1,0)","v":0},{"$f":"IF(AND(U6730>17,U6730<21),1,0)","v":0},{"$f":"IF(AND(U6730>20,U6730<23),1,0)","v":0},{"$f":"IF(AND(U6730>17,U6730<23),1,0)","v":0},{"$f":"IF(AND(U6730>22,U6730<25),1,0)","v":0},{"$f":"IF(AND(AK6730=0,OR(MONTH(T6730)=6, MONTH(T6730)=7,MONTH(T6730)=8),U6730>13,U6730<20),1,0)","v":0},{"$f":"IF(AND(AK6730=0,OR(MONTH(T6730)=1, MONTH(T6730)=2,MONTH(T6730)=12),U6730>18,U6730<21),1,0)","v":0},{"$f":"IF(AND(AK6730=0,MONTH(T6730)=6,U6730>13,U6730<20),0.3,IF(AND(AK6730=0,MONTH(T6730)=7,U6730>13,U6730<20),0.39,IF(AND(AK6730=0,MONTH(T6730)=8,U6730>13,U6730<20),0.31,0)))","v":0},{"$f":"IF(AND(AK6730=0,MONTH(T6730)=1,U6730>18,U6730<21),0.65,IF(AND(AK6730=0,MONTH(T6730)=2,U6730>18,U6730<21),0.16,IF(AND(AK6730=0,MONTH(T6730)=12,U6730>18,U6730<21),0.19,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6739,"1900-10-07",19,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,10,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6762,"1900-10-08",18,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6774,"1900-10-09",6,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,10,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6791,"1900-10-09",23,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,10,0,0,1,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6812,"1900-10-10",20,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6826,"1900-10-11",10,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6843,"1900-10-12",3,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,10,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6862,"1900-10-12",22,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6878,"1900-10-13",14,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,10,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6879,"1900-10-13",15,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,10,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6895,"1900-10-14",7,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,10,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6914,"1900-10-15",2,null,{"$f":"IFERROR(V6922*IF(AND(AJ6922=0,AK6922=0,AM6922=1,OR(AQ6922=1,AS6922=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6922*IF(AND(AJ6922=0,AK6922=0,AM6922=1,OR(AR6922=1,AT6922=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6922*IF(OR(AND(AM6922=1,AJ6922=1),AND(AM6922=1,AK6922=1),AND(AJ6922=0,AK6922=0,AM6922=1,OR(AP6922=1,AV6922=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6922*IF(AND(AJ6922=0,AK6922=0,AN6922=1,AR6922=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6922*IF(AND(AJ6922=0,AK6922=0,AN6922=1,OR(AQ6922=1,AU6922=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6922*IF(OR(AND(AN6922=1,AJ6922=1),AND(AN6922=1,AK6922=1),AND(AJ6922=0,AK6922=0,AN6922=1,OR(AP6922=1,AV6922=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6922*IF(AND(AJ6922=0,AK6922=0,AO6922=1,OR(AQ6922=1,AR6922=1,AU6922=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V6922*IF(OR(AND(AO6922=1,OR(AJ6922=1,AK6922=1)),AND(AJ6922=0,AK6922=0,AO6922=1,OR(AP6922=1,AV6922=1))),1,\"\"),\"-\")","v":0},"-","-","-","-",null,0,0,10,0,0,1,{"$f":"IF(AND(U6922>0,U6922<8),1,0)","v":1},{"$f":"IF(AND(U6922>7,U6922<12),1,0)","v":0},{"$f":"IF(AND(U6922>11,U6922<18),1,0)","v":0},{"$f":"IF(AND(U6922>17,U6922<21),1,0)","v":0},{"$f":"IF(AND(U6922>20,U6922<23),1,0)","v":0},{"$f":"IF(AND(U6922>17,U6922<23),1,0)","v":0},{"$f":"IF(AND(U6922>22,U6922<25),1,0)","v":0},{"$f":"IF(AND(AK6922=0,OR(MONTH(T6922)=6, MONTH(T6922)=7,MONTH(T6922)=8),U6922>13,U6922<20),1,0)","v":0},{"$f":"IF(AND(AK6922=0,OR(MONTH(T6922)=1, MONTH(T6922)=2,MONTH(T6922)=12),U6922>18,U6922<21),1,0)","v":0},{"$f":"IF(AND(AK6922=0,MONTH(T6922)=6,U6922>13,U6922<20),0.3,IF(AND(AK6922=0,MONTH(T6922)=7,U6922>13,U6922<20),0.39,IF(AND(AK6922=0,MONTH(T6922)=8,U6922>13,U6922<20),0.31,0)))","v":0},{"$f":"IF(AND(AK6922=0,MONTH(T6922)=1,U6922>18,U6922<21),0.65,IF(AND(AK6922=0,MONTH(T6922)=2,U6922>18,U6922<21),0.16,IF(AND(AK6922=0,MONTH(T6922)=12,U6922>18,U6922<21),0.19,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6931,"1900-10-15",19,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6945,"1900-10-16",9,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6966,"1900-10-17",6,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,10,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6983,"1900-10-17",23,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,10,0,0,1,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6996,"1900-10-18",12,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7018,"1900-10-19",10,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7035,"1900-10-20",3,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,10,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7046,"1900-10-20",14,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,10,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7070,"1900-10-21",14,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,10,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7087,"1900-10-22",7,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,10,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7096,"1900-10-22",16,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7122,"1900-10-23",18,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7139,"1900-10-24",11,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7146,"1900-10-24",18,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7158,"1900-10-25",6,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,10,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7175,"1900-10-25",23,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,10,0,0,1,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7196,"1900-10-26",20,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7210,"1900-10-27",10,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,10,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7227,"1900-10-28",3,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,10,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7246,"1900-10-28",22,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,10,0,0,1,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7262,"1900-10-29",14,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7279,"1900-10-30",7,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,10,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7296,"1900-10-30",24,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,10,0,0,1,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7314,"1900-10-31",18,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,10,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7331,"1900-11-01",11,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,11,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7347,"1900-11-02",3,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,11,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7366,"1900-11-02",22,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,11,0,0,1,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7383,"1900-11-03",15,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,11,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7397,"1900-11-04",5,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,11,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7402,"1900-11-04",10,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,11,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7419,"1900-11-05",3,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,11,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7447,"1900-11-06",7,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,11,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7454,"1900-11-06",14,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,11,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7471,"1900-11-07",7,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,11,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7497,"1900-11-08",9,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,11,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7506,"1900-11-08",18,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,11,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7523,"1900-11-09",11,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,11,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7547,"1900-11-10",11,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,11,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7558,"1900-11-10",22,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,11,0,0,1,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7575,"1900-11-11",15,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,11,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7597,"1900-11-12",13,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,11,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7610,"1900-11-13",2,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,11,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7627,"1900-11-13",19,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,11,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7630,"1900-11-13",22,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,11,0,0,1,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7662,"1900-11-15",6,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,11,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7663,"1900-11-15",7,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,11,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7681,"1900-11-16",1,null,"-","-","-","-","-","-","-",0,{"$f":"IF($V7689*AW7689>0,$V7689*AW7689,\"-\")","v":"-"},{"$f":"IF($V7689*AX7689>0,$V7689*AX7689,\"-\")","v":"-"},{"$f":"IF($V7689*AY7689>0,$V7689*AY7689,\"-\")","v":"-"},{"$f":"IF($V7689*AZ7689>0,$V7689*AZ7689,\"-\")","v":"-"},null,{"$f":"COUNTIF($BB$10:$BB$21,T7689)","v":0},{"$f":"IF(OR(WEEKDAY(T7689)=1,WEEKDAY(T7689)=7),1,0)","v":0},{"$f":"MONTH(T7689)","v":11},{"$f":"IF(OR(MONTH(T7689)=12,MONTH(T7689)=1,MONTH(T7689)=2,MONTH(T7689)=3),1,0)","v":0},{"$f":"IF(OR(MONTH(T7689)=6,MONTH(T7689)=7,MONTH(T7689)=8,MONTH(T7689)=9),1,0)","v":0},{"$f":"IF(OR(MONTH(T7689)=4,MONTH(T7689)=5,MONTH(T7689)=10,MONTH(T7689)=11),1,0)","v":1},1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7698,"1900-11-16",18,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,11,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7715,"1900-11-17",11,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,11,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7731,"1900-11-18",3,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,11,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7750,"1900-11-18",22,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,11,0,0,1,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7767,"1900-11-19",15,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,11,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7781,"1900-11-20",5,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,11,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7802,"1900-11-21",2,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,11,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7819,"1900-11-21",19,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,11,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7831,"1900-11-22",7,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,11,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7854,"1900-11-23",6,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,11,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7871,"1900-11-23",23,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,11,0,0,1,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7881,"1900-11-24",9,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,11,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7906,"1900-11-25",10,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,1,11,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7923,"1900-11-26",3,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,11,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7931,"1900-11-26",11,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,11,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7942,"1900-11-26",22,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,11,0,0,1,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7959,"1900-11-27",15,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,11,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7981,"1900-11-28",13,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,11,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7994,"1900-11-29",2,null,"-","-","-","-","-","-","-",0,"-","-","-","-",null,0,0,11,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8011,"1900-11-29",19,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,11,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8032,"1900-11-30",16,null,"-","-","-","-","-","-",0,"-","-","-","-","-",null,0,0,11,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8046,"1900-12-01",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8063,"1900-12-01",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8082,"1900-12-02",18,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8098,"1900-12-03",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8115,"1900-12-04",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8132,"1900-12-04",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,1,0,1,0,0,1,0,0.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8150,"1900-12-05",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8167,"1900-12-06",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8182,"1900-12-06",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8186,"1900-12-07",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8203,"1900-12-07",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,1,0,1,0,0,1,0,0.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8232,"1900-12-08",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8238,"1900-12-09",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8255,"1900-12-09",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8282,"1900-12-11",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8290,"1900-12-11",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8307,"1900-12-12",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8332,"1900-12-13",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8342,"1900-12-13",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8359,"1900-12-14",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8366,"1900-12-14",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8394,"1900-12-15",18,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8411,"1900-12-16",11,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8416,"1900-12-16",16,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8446,"1900-12-17",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8447,"1900-12-17",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8466,"1900-12-18",18,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8482,"1900-12-19",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8499,"1900-12-20",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8516,"1900-12-20",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,1,0,1,0,0,1,0,0.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8534,"1900-12-21",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8551,"1900-12-22",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8566,"1900-12-22",22,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8586,"1900-12-23",18,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8603,"1900-12-24",11,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8616,"1900-12-24",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8638,"1900-12-25",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8650,"1900-12-26",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8660,"1900-12-26",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,1,0,1,0,0,1,0,0.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8661,"1900-12-26",21,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8662,"1900-12-26",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8663,"1900-12-26",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8664,"1900-12-26",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8665,"1900-12-27",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8666,"1900-12-27",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8667,"1900-12-27",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8668,"1900-12-27",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8669,"1900-12-27",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8670,"1900-12-27",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8671,"1900-12-27",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8672,"1900-12-27",8,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8673,"1900-12-27",9,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8674,"1900-12-27",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8675,"1900-12-27",11,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8676,"1900-12-27",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8677,"1900-12-27",13,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8678,"1900-12-27",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8679,"1900-12-27",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8680,"1900-12-27",16,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8681,"1900-12-27",17,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8682,"1900-12-27",18,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8683,"1900-12-27",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,1,0,1,0,0,1,0,0.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8684,"1900-12-27",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,1,0,1,0,0,1,0,0.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8685,"1900-12-27",21,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8686,"1900-12-27",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8687,"1900-12-27",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8688,"1900-12-27",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8689,"1900-12-28",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8690,"1900-12-28",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8691,"1900-12-28",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8692,"1900-12-28",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8693,"1900-12-28",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8694,"1900-12-28",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8695,"1900-12-28",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8696,"1900-12-28",8,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8697,"1900-12-28",9,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8698,"1900-12-28",10,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8699,"1900-12-28",11,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8700,"1900-12-28",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8701,"1900-12-28",13,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8702,"1900-12-28",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8703,"1900-12-28",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8704,"1900-12-28",16,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8705,"1900-12-28",17,null,"-",0,"-","-","-","-","-","-",{"$f":"IF($V8713*AW8713>0,$V8713*AW8713,\"-\")","v":"-"},{"$f":"IF($V8713*AX8713>0,$V8713*AX8713,\"-\")","v":"-"},{"$f":"IF($V8713*AY8713>0,$V8713*AY8713,\"-\")","v":"-"},{"$f":"IF($V8713*AZ8713>0,$V8713*AZ8713,\"-\")","v":"-"},null,{"$f":"COUNTIF($BB$10:$BB$21,T8713)","v":0},{"$f":"IF(OR(WEEKDAY(T8713)=1,WEEKDAY(T8713)=7),1,0)","v":0},{"$f":"MONTH(T8713)","v":12},{"$f":"IF(OR(MONTH(T8713)=12,MONTH(T8713)=1,MONTH(T8713)=2,MONTH(T8713)=3),1,0)","v":1},{"$f":"IF(OR(MONTH(T8713)=6,MONTH(T8713)=7,MONTH(T8713)=8,MONTH(T8713)=9),1,0)","v":0},{"$f":"IF(OR(MONTH(T8713)=4,MONTH(T8713)=5,MONTH(T8713)=10,MONTH(T8713)=11),1,0)","v":0},0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8706,"1900-12-28",18,null,{"$f":"IFERROR(V8714*IF(AND(AJ8714=0,AK8714=0,AM8714=1,OR(AQ8714=1,AS8714=1)),1,\"\"),\"-\")","v":0},{"$f":"IFERROR(V8714*IF(AND(AJ8714=0,AK8714=0,AM8714=1,OR(AR8714=1,AT8714=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V8714*IF(OR(AND(AM8714=1,AJ8714=1),AND(AM8714=1,AK8714=1),AND(AJ8714=0,AK8714=0,AM8714=1,OR(AP8714=1,AV8714=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V8714*IF(AND(AJ8714=0,AK8714=0,AN8714=1,AR8714=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V8714*IF(AND(AJ8714=0,AK8714=0,AN8714=1,OR(AQ8714=1,AU8714=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V8714*IF(OR(AND(AN8714=1,AJ8714=1),AND(AN8714=1,AK8714=1),AND(AJ8714=0,AK8714=0,AN8714=1,OR(AP8714=1,AV8714=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V8714*IF(AND(AJ8714=0,AK8714=0,AO8714=1,OR(AQ8714=1,AR8714=1,AU8714=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V8714*IF(OR(AND(AO8714=1,OR(AJ8714=1,AK8714=1)),AND(AJ8714=0,AK8714=0,AO8714=1,OR(AP8714=1,AV8714=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,0,0,12,1,0,0,{"$f":"IF(AND(U8714>0,U8714<8),1,0)","v":0},{"$f":"IF(AND(U8714>7,U8714<12),1,0)","v":0},{"$f":"IF(AND(U8714>11,U8714<18),1,0)","v":0},{"$f":"IF(AND(U8714>17,U8714<21),1,0)","v":1},{"$f":"IF(AND(U8714>20,U8714<23),1,0)","v":0},{"$f":"IF(AND(U8714>17,U8714<23),1,0)","v":1},{"$f":"IF(AND(U8714>22,U8714<25),1,0)","v":0},{"$f":"IF(AND(AK8714=0,OR(MONTH(T8714)=6, MONTH(T8714)=7,MONTH(T8714)=8),U8714>13,U8714<20),1,0)","v":0},{"$f":"IF(AND(AK8714=0,OR(MONTH(T8714)=1, MONTH(T8714)=2,MONTH(T8714)=12),U8714>18,U8714<21),1,0)","v":0},{"$f":"IF(AND(AK8714=0,MONTH(T8714)=6,U8714>13,U8714<20),0.3,IF(AND(AK8714=0,MONTH(T8714)=7,U8714>13,U8714<20),0.39,IF(AND(AK8714=0,MONTH(T8714)=8,U8714>13,U8714<20),0.31,0)))","v":0},{"$f":"IF(AND(AK8714=0,MONTH(T8714)=1,U8714>18,U8714<21),0.65,IF(AND(AK8714=0,MONTH(T8714)=2,U8714>18,U8714<21),0.16,IF(AND(AK8714=0,MONTH(T8714)=12,U8714>18,U8714<21),0.19,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8707,{"$f":"IF(T8714=\"-\",T8714,IF(U8715=1,T8714+1,T8714))","v":"1900-12-28"},{"$f":"IF(U8714+1>24,1,U8714+1)","v":19},null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,1,0,1,0,0,1,0,0.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8708,"1900-12-28",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,1,0,1,0,0,1,0,0.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8709,"1900-12-28",21,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8710,"1900-12-28",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8711,"1900-12-28",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8712,"1900-12-28",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8713,"1900-12-29",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8714,"1900-12-29",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8715,"1900-12-29",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8716,"1900-12-29",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8717,"1900-12-29",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8718,"1900-12-29",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8719,"1900-12-29",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8720,"1900-12-29",8,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8721,"1900-12-29",9,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8722,"1900-12-29",10,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8723,"1900-12-29",11,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8724,"1900-12-29",12,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8725,"1900-12-29",13,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8726,"1900-12-29",14,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8727,"1900-12-29",15,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8728,"1900-12-29",16,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8729,"1900-12-29",17,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8730,"1900-12-29",18,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8731,"1900-12-29",19,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8732,"1900-12-29",20,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8733,"1900-12-29",21,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8734,"1900-12-29",22,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8735,"1900-12-29",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8736,"1900-12-29",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8737,"1900-12-30",1,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8738,"1900-12-30",2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8739,"1900-12-30",3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8740,"1900-12-30",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8741,"1900-12-30",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8742,"1900-12-30",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8743,"1900-12-30",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8744,"1900-12-30",8,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8745,"1900-12-30",9,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8746,"1900-12-30",10,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8747,"1900-12-30",11,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8748,"1900-12-30",12,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8749,"1900-12-30",13,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8750,"1900-12-30",14,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8751,"1900-12-30",15,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8752,"1900-12-30",16,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8753,"1900-12-30",17,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8754,"1900-12-30",18,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8755,"1900-12-30",19,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8756,"1900-12-30",20,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8757,"1900-12-30",21,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8758,"1900-12-30",22,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8759,"1900-12-30",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8760,"1900-12-30",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,1,12,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8761,{"$f":"IF(AND(YEAR(T8768+1)>YEAR(T8768),U8769=1),\"-\",IF(T8768=\"-\",T8768,IF(U8769=1,T8768+1,T8768)))","v":"1900-12-31"},1,null,"-","-",0,"-","-","-","-","-",{"$f":"IFERROR(IF($V8769*AW8769>0,$V8769*AW8769,\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF($V8769*AX8769>0,$V8769*AX8769,\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF($V8769*AY8769>0,$V8769*AY8769,\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF($V8769*AZ8769>0,$V8769*AZ8769,\"-\"),\"-\")","v":"-"},null,{"$f":"IF(T8769=\"-\",\"-\",COUNTIF($BB$10:$BB$21,T8769))","v":0},{"$f":"IFERROR(IF(OR(WEEKDAY(T8769)=1,WEEKDAY(T8769)=7),1,0),\"-\")","v":0},{"$f":"IFERROR(MONTH(T8769),\"-\")","v":12},{"$f":"IF(T8769=\"-\",\"-\",IF(OR(MONTH(T8769)=12,MONTH(T8769)=1,MONTH(T8769)=2,MONTH(T8769)=3),1,0))","v":1},{"$f":"IF(T8769=\"-\",\"-\",IF(OR(MONTH(T8769)=6,MONTH(T8769)=7,MONTH(T8769)=8,MONTH(T8769)=9),1,0))","v":0},{"$f":"IF(T8769=\"-\",\"-\",IF(OR(MONTH(T8769)=4,MONTH(T8769)=5,MONTH(T8769)=10,MONTH(T8769)=11),1,0))","v":0},{"$f":"IF(AND(U8769>0,U8769<8),1,0)","v":1},{"$f":"IF(AND(U8769>7,U8769<12),1,0)","v":0},{"$f":"IF(AND(U8769>11,U8769<18),1,0)","v":0},{"$f":"IF(AND(U8769>17,U8769<21),1,0)","v":0},{"$f":"IF(AND(U8769>20,U8769<23),1,0)","v":0},{"$f":"IF(AND(U8769>17,U8769<23),1,0)","v":0},{"$f":"IF(AND(U8769>22,U8769<25),1,0)","v":0},{"$f":"IFERROR(IF(AND(AK8769=0,OR(MONTH(T8769)=6, MONTH(T8769)=7,MONTH(T8769)=8),U8769>13,U8769<20),1,0),\"-\")","v":0},{"$f":"IFERROR(IF(AND(AK8769=0,OR(MONTH(T8769)=1, MONTH(T8769)=2,MONTH(T8769)=12),U8769>18,U8769<21),1,0),\"-\")","v":0},{"$f":"IFERROR(IF(AND(AK8769=0,MONTH(T8769)=6,U8769>13,U8769<20),0.3,IF(AND(AK8769=0,MONTH(T8769)=7,U8769>13,U8769<20),0.39,IF(AND(AK8769=0,MONTH(T8769)=8,U8769>13,U8769<20),0.31,0))),\"-\")","v":0},{"$f":"IFERROR(IF(AND(AK8769=0,MONTH(T8769)=1,U8769>18,U8769<21),0.65,IF(AND(AK8769=0,MONTH(T8769)=2,U8769>18,U8769<21),0.16,IF(AND(AK8769=0,MONTH(T8769)=12,U8769>18,U8769<21),0.19,0))),\"-\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8762,{"$f":"IFERROR(IF(AND(YEAR(T8769+1)>YEAR(T8769),U8770=1),\"-\",IF(T8769=\"-\",T8769,IF(U8770=1,T8769+1,T8769))),\"-\")","v":"1900-12-31"},2,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,{"$f":"IFERROR(MONTH(T8770),\"-\")","v":12},1,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AK8770=0,OR(MONTH(T8770)=6, MONTH(T8770)=7,MONTH(T8770)=8),U8770>13,U8770<20),1,0),\"-\")","v":0},{"$f":"IFERROR(IF(AND(AK8770=0,OR(MONTH(T8770)=1, MONTH(T8770)=2,MONTH(T8770)=12),U8770>18,U8770<21),1,0),\"-\")","v":0},{"$f":"IFERROR(IF(AND(AK8770=0,MONTH(T8770)=6,U8770>13,U8770<20),0.3,IF(AND(AK8770=0,MONTH(T8770)=7,U8770>13,U8770<20),0.39,IF(AND(AK8770=0,MONTH(T8770)=8,U8770>13,U8770<20),0.31,0))),\"-\")","v":0},{"$f":"IFERROR(IF(AND(AK8770=0,MONTH(T8770)=1,U8770>18,U8770<21),0.65,IF(AND(AK8770=0,MONTH(T8770)=2,U8770>18,U8770<21),0.16,IF(AND(AK8770=0,MONTH(T8770)=12,U8770>18,U8770<21),0.19,0))),\"-\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8763,{"$f":"IFERROR(IF(AND(YEAR(T8770+1)>YEAR(T8770),U8771=1),\"-\",IF(T8770=\"-\",T8770,IF(U8771=1,T8770+1,T8770))),\"-\")","v":"1900-12-31"},3,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8764,"1900-12-31",4,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8765,"1900-12-31",5,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8766,"1900-12-31",6,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8767,"1900-12-31",7,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8768,"1900-12-31",8,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8769,"1900-12-31",9,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8770,"1900-12-31",10,null,{"$f":"IFERROR(V8778*IF(AND(AJ8778=0,AK8778=0,AM8778=1,OR(AQ8778=1,AS8778=1)),1,\"\"),\"-\")","v":0},{"$f":"IFERROR(V8778*IF(AND(AJ8778=0,AK8778=0,AM8778=1,OR(AR8778=1,AT8778=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V8778*IF(OR(AND(AM8778=1,AJ8778=1),AND(AM8778=1,AK8778=1),AND(AJ8778=0,AK8778=0,AM8778=1,OR(AP8778=1,AV8778=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V8778*IF(AND(AJ8778=0,AK8778=0,AN8778=1,AR8778=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V8778*IF(AND(AJ8778=0,AK8778=0,AN8778=1,OR(AQ8778=1,AU8778=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V8778*IF(OR(AND(AN8778=1,AJ8778=1),AND(AN8778=1,AK8778=1),AND(AJ8778=0,AK8778=0,AN8778=1,OR(AP8778=1,AV8778=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V8778*IF(AND(AJ8778=0,AK8778=0,AO8778=1,OR(AQ8778=1,AR8778=1,AU8778=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V8778*IF(OR(AND(AO8778=1,OR(AJ8778=1,AK8778=1)),AND(AJ8778=0,AK8778=0,AO8778=1,OR(AP8778=1,AV8778=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,0,0,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8771,"1900-12-31",{"$f":"IF(U8778+1>24,1,U8778+1)","v":11},null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8772,"1900-12-31",12,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8773,"1900-12-31",13,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8774,"1900-12-31",14,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8775,"1900-12-31",15,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8776,"1900-12-31",16,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8777,"1900-12-31",17,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8778,"1900-12-31",18,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8779,"1900-12-31",19,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,1,0,1,0,0,1,0,0.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8780,"1900-12-31",20,null,0,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,1,0,1,0,0,1,0,0.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8781,"1900-12-31",21,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8782,"1900-12-31",22,null,"-",0,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8783,"1900-12-31",23,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8784,"1900-12-31",24,null,"-","-",0,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,0,0,1,0,0,0,0]

{"sheet":"Formatted Load Profiles","index":26,"n_rows":329,"n_cols":18,"rows_kept":329,"cut":false,"hidden":false,"merged":[[0,2,0,5],[1,1,1,5]]}
[null,"Defined Inputs Module: \nFormatted Load Profile List","This worksheet contains the list of available load profiles for existing measure definitions and assigning to custom measures.  "]
[null,"Users can add load profiles to this worksheet through the prior worksheet: \"Custom Load Profile Input.\""]
[]
[]
[null,"Look Up Values","Load Profile Source","Sector","Segment","Load Profile Name","Winter Peak","Winter Mid-Peak","Winter Off Peak","Summer Peak","Summer Mid-Peak","Summer Off Peak","Shoulder Mid-Peak","Shoulder Off Peak","Summer Peak Demand","Winter Peak Demand","Alternative Summer Peak Demand","Alternative Winter Peak Demand"]
[null,{"$f":"CONCATENATE(C6,\"-\",D6,\"-\",E6,\"-\",F6)","v":"PSP-Business-Commercial-Chiller"},"PSP","Business","Commercial","Chiller",3.0161856421067734E-3,3.8821418940422781E-3,1.014563305397579E-2,0.44015398510579173,0.3152610334378303,9.6358301265634161E-2,9.8990897859827148E-2,3.2191821740791958E-2,4.4513890642162057E-4,4.4513890642162057E-4,5.6437531041166652E-4,5.5284095848516166E-6]
[null,"PSP-Business-Commercial-Clip_on_Timer","PSP","Business","Commercial","Clip_on_Timer",4.5943044197550506E-2,8.0400327345713618E-2,0.23474548130135645,0,0.10720043646095161,0.2352183805468093,6.4320261876570958E-2,0.2321720682710475,0,0,0,2.2831050228309808E-4]
[null,"PSP-Business-Commercial-Computer_Equipment","PSP","Business","Commercial","Computer_Equipment",6.9704344083958675E-2,7.7949909167281464E-2,0.1837249117128302,6.164137066997858E-2,8.9403602422242379E-2,0.1831170215336563,0.14765425325124001,0.18680458715877912,1.2067754640823834E-4,1.2067754640823834E-4,1.1415525114155251E-4,1.1415525114155251E-4]
[null,"PSP-Business-Commercial-Cooking","PSP","Business","Commercial","Cooking",8.4662808583535365E-2,9.40395441728165E-2,0.155415298356892,8.163066534441904E-2,9.3111782796978113E-2,0.14949343099583437,0.17597473036760156,0.16567173938192753,1.4061418918731653E-4,1.4061418918731653E-4,2.123150327444242E-4,1.2838374086571557E-4]
[null,"PSP-Business-Commercial-Cooling_Chillers","PSP","Business","Commercial","Cooling_Chillers",0,0,0,0.29824555056524971,0.31746275239420557,0.34390903660240374,1.66806154820043E-2,2.3702044956132255E-2,6.515608417748674E-4,6.515608417748674E-4,8.843392615731898E-4,0]
[null,"PSP-Business-Commercial-Cooling_DX","PSP","Business","Commercial","Cooling_DX",0,0,0,0.29824555056524971,0.31746275239420557,0.34390903660240374,1.66806154820043E-2,2.3702044956132255E-2,6.515608417748674E-4,6.515608417748674E-4,8.843392615731898E-4,0]
[null,"PSP-Business-Commercial-Creep_Heat_Controller","PSP","Business","Commercial","Creep_Heat_Controller",0.14915254243447634,0.1491525424344764,0.14915254202152453,8.4745762746861783E-2,8.474576274686095E-2,8.4745762746858411E-2,0.14915254243447171,0.14915254243446996,1.1415525114155251E-4,1.1415525114155251E-4,1.1415525114155251E-4,1.1415525114155251E-4]
[null,"PSP-Business-Commercial-D&N_Exhaust_Fans_(dairy)","PSP","Business","Commercial","D&N_Exhaust_Fans_(dairy)",0.21797505009031917,0.22887380259483511,7.5548773747973239E-2,0,0,0,0.30516507012643873,0.1724373034404337,0,0,0,2.8352707791120093E-4]
[null,"PSP-Business-Commercial-D&N_Exhaust_Fans_(dairy)","PSP","Business","Commercial","D&N_Exhaust_Fans_(dairy)",0.21797505009031917,0.22887380259483511,7.5548773747973239E-2,0,0,0,0.30516507012643873,0.1724373034404337,0,0,0,2.8352707791120093E-4]
[null,"PSP-Business-Commercial-D&N_Exhaust_Fans_(non-dairy)","PSP","Business","Commercial","D&N_Exhaust_Fans_(non-dairy)",0.10877104947817486,0.11420960195208384,3.7699358432714429E-2,0.15227946926944513,0.15227946926944569,0.15227946926943942,0.15227946926944216,0.13020211305925439,1.4402995805818953E-4,1.4402995805818953E-4,1.4402995805818861E-4,1.4402996117995385E-4]
[null,"PSP-Business-Commercial-D&N_Exhaust_Fans_(non-dairy)","PSP","Business","Commercial","D&N_Exhaust_Fans_(non-dairy)",0.10877104947817486,0.11420960195208384,3.7699358432714429E-2,0.15227946926944513,0.15227946926944569,0.15227946926943942,0.15227946926944216,0.13020211305925439,1.4402995805818953E-4,1.4402995805818953E-4,1.4402995805818861E-4,1.4402996117995385E-4]
[null,"PSP-Business-Commercial-Domestic_Hot_Water","PSP","Business","Commercial","Domestic_Hot_Water",9.2078081396099742E-2,0.1038947531586968,0.18986944443103829,6.3880948975623131E-2,8.437277297217069E-2,0.14277754680361923,0.15999984290464683,0.16312660935809581,1.2149205943548891E-4,1.2149205943548891E-4,1.4684373463861024E-4,1.8428763267553693E-4]
[null,"PSP-Business-Commercial-Double_Creep_Pad","PSP","Business","Commercial","Double_Creep_Pad",0.13877551010057987,0.1387755101005799,0.13877551084641218,0.10204081625042552,0.10204081625042552,0.10204081625042552,0.13877551010057537,0.13877551010057604,9.2085101265378187E-5,9.2085101265378187E-5,9.2085101265378187E-5,1.2523573903820226E-4]
[null,"PSP-Business-Commercial-Electric_Auxiliary","PSP","Business","Commercial","Electric_Auxiliary",0.13518817426028926,0.14838253624790818,9.4923674696517427E-2,0.13280776732231001,0.12906266980798412,0.10484001234746644,0.1506288539351216,0.10416631138240294,1.2432886111388139E-4,1.2432886111388139E-4,1.5529890978777634E-4,1.5921983733629787E-4]
[null,"PSP-Business-Commercial-Elevators","PSP","Business","Commercial","Elevators",7.4856028512932979E-2,8.459054770393977E-2,0.17669480015744948,6.8343764573713994E-2,8.7662734412833093E-2,0.16688938120065225,0.1579953988718632,0.18296734456662855,1.2464024349907813E-4,1.2464024349907813E-4,1.5827368717656617E-4,1.2732143605396191E-4]
[null,"PSP-Business-Commercial-Exit_Signs","PSP","Business","Commercial","Exit_Signs",0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,1.1415525114155251E-4,1.1415525114155251E-4,1.1415525114155251E-4,1.1415525114155251E-4]
[null,"PSP-Business-Commercial-Forced_Air_Central_Heating","PSP","Business","Commercial","Forced_Air_Central_Heating",0.16551729976813459,0.16018754735070606,0.40341230838174136,3.3872777884988103E-2,3.2823191096703425E-2,4.4327376267711389E-2,7.1674642846596581E-2,8.8184856403415779E-2,7.1141901936764914E-5,7.1141901936764914E-5,1.3510907705346765E-4,4.0969854073033866E-4]
[null,"PSP-Business-Commercial-Ground Source Heat Pump","PSP","Business","Commercial","Ground Source Heat Pump",0.23928689450018917,0.16530180975332948,0.13272545293168173,9.986039133612061E-2,6.6290065769274056E-2,3.1179700430680433E-2,0.13897093789979942,0.12638474737892511,7.9754247998481E-5,7.9754247998481E-5,1.062296016528863E-4,2.2120401650357392E-4]
[null,"PSP-Business-Commercial-HE_Exhaust_Fans_>24\"","PSP","Business","Commercial","HE_Exhaust_Fans_>24\"",0,0,0,0.58327254255888816,0.1944241808529629,0.11750136519788859,7.7769672341185231E-2,2.703223904907516E-2,2.9334115545000304E-4,2.9334115545000304E-4,2.9334115545000077E-4,0]
[null,"PSP-Business-Commercial-HE_Exhaust_Fans_≤24\"","PSP","Business","Commercial","HE_Exhaust_Fans_≤24\"",3.680428842699799E-2,0.19322251424174147,4.0587698210887563E-2,0.25763001898898868,0.22900446132354485,8.0733423978400568E-2,0.12022734219486146,4.1790252634577287E-2,4.9677098857425946E-4,4.9677098857425946E-4,7.4515648286139157E-4,0]
[null,"PSP-Business-Commercial-HT_Cutout_Thermostat","PSP","Business","Commercial","HT_Cutout_Thermostat",0,0,0,0.59941979934727485,0.26640879970989922,0.1341714009428259,0,0,8.1967213114756494E-4,8.1967213114756494E-4,8.1967213114755887E-4,0]
[null,"PSP-Business-Commercial-HVAC_Fans_Pumps","PSP","Business","Commercial","HVAC_Fans_Pumps",6.4432077625568851E-2,7.3636660143506824E-2,0.19349496019086471,5.65973581213291E-2,8.4896037181992581E-2,0.19284400718440409,0.13783023483365311,0.19626866471865062,1.1102339441380215E-4,1.1102339441380215E-4,1.1415525114154871E-4,1.1415525114154871E-4]
[null,"PSP-Business-Commercial-HVLS","PSP","Business","Commercial","HVLS",0,0,0,0.33333333333333759,0.3333333333333382,0.33333333333332416,0,0,3.4153005464482723E-4,3.4153005464482723E-4,3.4153005464482473E-4,0]
[null,"PSP-Business-Commercial-Lighting_Exterior","PSP","Business","Commercial","Lighting_Exterior",5.2018470876712658E-2,4.1239358855928387E-2,0.28388946603367698,5.4538800824517107E-3,3.5894900371617168E-2,0.24747747217025204,6.7430667040767875E-2,0.26659578456854999,1.0698525506820517E-5,1.0698525506820517E-5,1.100032000042982E-5,2.1889289977451479E-4]
[null,"PSP-Business-Commercial-Lighting_Interior_Architectural","PSP","Business","Commercial","Lighting_Interior_Architectural",7.6475018867778785E-2,8.7345602042699907E-2,0.17181871710723487,7.0021972251650647E-2,8.9993693963003898E-2,0.16295533429082101,0.16199412017335685,0.17939554130344001,1.2639395978640504E-4,1.2639395978640504E-4,1.6777877976951626E-4,1.2978255062553095E-4]
[null,"PSP-Business-Commercial-Lighting_Interior_General","PSP","Business","Commercial","Lighting_Interior_General",7.6475018867778785E-2,8.7345602042699907E-2,0.17181871710723487,7.0021972251650647E-2,8.9993693963003898E-2,0.16295533429082101,0.16199412017335685,0.17939554130344001,1.2639395978640504E-4,1.2639395978640504E-4,1.6777877976951626E-4,1.2978255062553095E-4]
[null,"PSP-Business-Commercial-Lighting_Interior_High_Bay","PSP","Business","Commercial","Lighting_Interior_High_Bay",7.6475018867778785E-2,8.7345602042699907E-2,0.17181871710723487,7.0021972251650647E-2,8.9993693963003898E-2,0.16295533429082101,0.16199412017335685,0.17939554130344001,1.2639395978640504E-4,1.2639395978640504E-4,1.6777877976951626E-4,1.2978255062553095E-4]
[null,"PSP-Business-Commercial-Lighting_Interior_Office","PSP","Business","Commercial","Lighting_Interior_Office",7.7501924777389333E-2,9.9552251997370403E-2,0.15435865776757832,9.4190215241738012E-2,8.5410704456065814E-2,0.15494961885846995,0.17920515622620131,0.15483147067518691,1.2924186642697028E-4,3.9836737340069558E-5,2.3563637115494191E-4,4.1142860244386101E-5]
[null,"PSP-Business-Commercial-Lighting_Small Business","PSP","Business","Commercial","Lighting_Small Business",0.13716234334185576,0.14095462489778107,9.9065263163120004E-2,0.15837555964673736,0.1253307157934217,0.10043482730746821,0.13806136118131418,0.10061530466830171,1.4203016473501477E-4,1.4203016473501477E-4,1.9036794491451809E-4,1.3953354977167386E-4]
[null,"PSP-Business-Commercial-Livestock_Waterer","PSP","Business","Commercial","Livestock_Waterer",0.12723473464672738,0.22266078563177316,0.65010447972149954,0,0,0,0,0,0,0,0,0]
[null,"PSP-Business-Commercial-Miscellaneous_Equipment","PSP","Business","Commercial","Miscellaneous_Equipment",6.9591073463364087E-2,7.8137871250892194E-2,0.18364917548719947,6.2040277929300176E-2,8.9097736062789187E-2,0.18304427224862629,0.14769453509538569,0.18674505846250078,1.2062470813758406E-4,1.2062470813758406E-4,1.2722707745997847E-4,1.2263166204243988E-4]
[null,"PSP-Business-Commercial-Non_Ducted_Central_Heating","PSP","Business","Commercial","Non_Ducted_Central_Heating",0.18645024051770029,0.20004418389140136,0.43558995473366635,2.0844551535963049E-4,4.1952392516069701E-4,6.6216258216169851E-4,8.2873486504817337E-2,9.3752002329735101E-2,6.1525574264932892E-7,6.1525574264932892E-7,4.1043346944241201E-6,4.7955201409787858E-4]
[null,"PSP-Business-Commercial-Other_Plug_Loads","PSP","Business","Commercial","Other_Plug_Loads",6.9704344083958675E-2,7.7949909167281464E-2,0.1837249117128302,6.164137066997858E-2,8.9403602422242379E-2,0.1831170215336563,0.14765425325124001,0.18680458715877912,1.2067754640823834E-4,1.2067754640823834E-4,1.2550856522509167E-4,1.2427672408932324E-4]
[null,"PSP-Business-Commercial-Refrigerated_Display_Case_Food Retail","PSP","Business","Commercial","Refrigerated_Display_Case_Food Retail",0.15483151488076125,0.17712964998025915,5.0373877233356672E-2,0.21282874317216707,0.13446865417683124,5.2776196448488945E-2,0.16534664143225372,5.2244722675881837E-2,2.0242805410604906E-4,2.0242805410604906E-4,2.4060359587104485E-4,1.5788193217433741E-4]
[null,"PSP-Business-Commercial-Refrigeration","PSP","Business","Commercial","Refrigeration",6.6039424070608102E-2,7.6309994183029556E-2,0.18685093322378829,6.1038645536600163E-2,8.7469725175593219E-2,0.18906246915253588,0.14259440916728233,0.19063439949055316,1.1871717803691222E-4,1.1871717803691222E-4,1.2661467477748659E-4,1.1647661567347135E-4]
[null,"PSP-Business-Commercial-Single_Creep_Pad","PSP","Business","Commercial","Single_Creep_Pad",0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,7.5801678598400035E-5,7.5801678598400035E-5,7.5801678598399466E-5,1.3341095433318305E-4]
[null,"PSP-Business-Commercial-Space_Cooling_&_Heating","PSP","Business","Commercial","Space_Cooling_&_Heating",0.1339376813286362,0.11540114249200456,0.11016073803685236,0.21731612659673699,0.19809368710818404,0.12937154599147418,5.4909813894044104E-2,4.0809264552067612E-2,2.9807414968607084E-4,2.9807414968607084E-4,5.5912499691193748E-4,2.0151824687659545E-4]
[null,"PSP-Business-Commercial-Timer_Photocell","PSP","Business","Commercial","Timer_Photocell",9.810428155884364E-2,0.15451424345517872,4.3275684298341492E-2,0.25180098933436534,0.11598106175401088,6.3263908028109661E-2,0.19228439185533325,8.0775439715817146E-2,1.871220626760423E-4,1.871220626760423E-4,2.9545588843585589E-4,0]
[null,"PSP-Business-Commercial-Timer_Photocell","PSP","Business","Commercial","Timer_Photocell",0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,1.871220626760423E-4,1.871220626760423E-4,1.1415525114155251E-4,1.1415525114155251E-4]
[null,"PSP-Business-Food_Retail-Cogeneration","PSP","Business","Food_Retail","Cogeneration",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Business-Food_Retail-Computer_Equipment","PSP","Business","Food_Retail","Computer_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Food_Retail-Cooking","PSP","Business","Food_Retail","Cooking",8.4885186926834125E-2,8.6373786784389797E-2,0.16103236174461005,7.0615572565613016E-2,0.10269563570176697,0.16176958614361123,0.1713264597086929,0.16130141042448209,1.1876755786097422E-4,1.0706495349638691E-4,1.4216710560241552E-4,1.1220126974148085E-4]
[null,"PSP-Business-Food_Retail-Cooling_Chillers","PSP","Business","Food_Retail","Cooling_Chillers",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Food_Retail-Cooling_DX","PSP","Business","Food_Retail","Cooling_DX",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Food_Retail-Domestic_Hot_Water","PSP","Business","Food_Retail","Domestic_Hot_Water",0.11039129400926556,0.11462808419152029,0.16382273554909893,6.7838384925672623E-2,9.9566156730628547E-2,0.12242448553454505,0.18516156076082643,0.13616729829844268,1.3129495344365636E-4,1.8871503504655317E-4,1.4057797679940286E-4,2.0563874647231157E-4]
[null,"PSP-Business-Food_Retail-Elevators","PSP","Business","Food_Retail","Elevators",7.4625758120294525E-2,8.2219516107023841E-2,0.17500361088817543,6.5628931545917479E-2,9.3095854655364935E-2,0.17590626123362521,0.15775893756671377,0.17576112988288478,1.250866877199742E-4,1.2012201609988935E-4,1.2952226474425879E-4,1.264225808965298E-4]
[null,"PSP-Business-Food_Retail-Forced_Air_Central_Heating","PSP","Business","Food_Retail","Forced_Air_Central_Heating",0.19768119277753968,0.17294144750739993,0.27185902054146843,7.2908609024238152E-2,9.4044906815979254E-2,8.4021471438040243E-2,6.405675453510544E-2,4.2486597360228931E-2,1.5217309688475252E-4,2.7552639958066934E-4,1.8224874146790385E-4,4.9538347096421116E-4]
[null,"PSP-Business-Food_Retail-HVAC_Fans_Pumps","PSP","Business","Food_Retail","HVAC_Fans_Pumps",6.6683789954337741E-2,7.6210045662099851E-2,0.18867423531619543,5.7842465753424679E-2,8.6763698630135874E-2,0.18973822480765737,0.14434931506849175,0.18973822480765737,1.1078248235781978E-4,1.108936725375027E-4,1.1415525114154707E-4,1.1415525114154709E-4]
[null,"PSP-Business-Food_Retail-Lighting_Exterior","PSP","Business","Food_Retail","Lighting_Exterior",5.439610574908222E-2,4.270554046196564E-2,0.27998981106255444,5.5738623264895712E-3,3.6910611824870154E-2,0.24640375187114463,6.9848428338293675E-2,0.26417188836559957,1.0675310894966582E-5,2.0575591963986636E-4,1.1000320360152883E-5,2.1889290065300776E-4]
[null,"PSP-Business-Food_Retail-Lighting_Interior_Architectural","PSP","Business","Food_Retail","Lighting_Interior_Architectural",8.4117981239667919E-2,9.4392533463863448E-2,0.15361887219578182,7.241941400170783E-2,0.10823023209431645,0.15426969263758786,0.17887529763953869,0.1540759767275359,1.3785376070981335E-4,1.406132023329928E-4,1.4474888475455151E-4,1.4474888475455151E-4]
[null,"PSP-Business-Food_Retail-Lighting_Interior_General","PSP","Business","Food_Retail","Lighting_Interior_General",8.4117981239667919E-2,9.4392533463863448E-2,0.15361887219578182,7.241941400170783E-2,0.10823023209431645,0.15426969263758786,0.17887529763953869,0.1540759767275359,1.3785376070981335E-4,1.406132023329928E-4,1.4474888475455151E-4,1.4474888475455151E-4]
[null,"PSP-Business-Food_Retail-Lighting_Interior_High_Bay","PSP","Business","Food_Retail","Lighting_Interior_High_Bay",8.4117981239667919E-2,9.4392533463863448E-2,0.15361887219578182,7.241941400170783E-2,0.10823023209431645,0.15426969263758786,0.17887529763953869,0.1540759767275359,1.3785376070981335E-4,1.406132023329928E-4,1.4474888475455151E-4,1.4474888475455151E-4]
[null,"PSP-Business-Food_Retail-Miscellaneous_Equipment","PSP","Business","Food_Retail","Miscellaneous_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Food_Retail-Non_Ducted_Central_Heating","PSP","Business","Food_Retail","Non_Ducted_Central_Heating",0.210712628860243,0.26746281610836703,0.35808401330328993,1.0519419679006543E-6,1.1364252091409169E-5,3.7316861034415438E-5,0.1033889146951374,6.0301893977868969E-2,0,3.7608980820818085E-4,0,5.3354609410820417E-4]
[null,"PSP-Business-Food_Retail-Other_Plug_Loads","PSP","Business","Food_Retail","Other_Plug_Loads",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Food_Retail-Refrigeration","PSP","Business","Food_Retail","Refrigeration",6.4167473339096837E-2,7.5612653812603722E-2,0.17641921373709213,6.7137924959628434E-2,9.3069752893102528E-2,0.19527786569914712,0.14602875894370482,0.18228635661562434,1.2944628150611922E-4,1.0706629564326659E-4,1.3822020954106472E-4,1.1036450764390223E-4]
[null,"PSP-Business-Hospital-Cogeneration","PSP","Business","Hospital","Cogeneration",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Business-Hospital-Computer_Equipment","PSP","Business","Hospital","Computer_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Hospital-Cooking","PSP","Business","Hospital","Cooking",7.9725579541429642E-2,8.9869222607274951E-2,0.16165121759154755,8.2546323460230928E-2,8.9180988154392488E-2,0.1627813974665463,0.17145640170646625,0.16278886947211194,1.350749967898823E-4,6.3614811112105966E-5,1.868000597283926E-4,8.0946693879656959E-5]
[null,"PSP-Business-Hospital-Cooling_Chillers","PSP","Business","Hospital","Cooling_Chillers",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Hospital-Cooling_DX","PSP","Business","Hospital","Cooling_DX",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Hospital-Domestic_Hot_Water","PSP","Business","Hospital","Domestic_Hot_Water",9.3379586531588454E-2,0.10017122597328613,0.19444240187512471,6.4309115451846158E-2,7.9731082817153145E-2,0.14514985618522255,0.16091296496700469,0.16190376619877406,1.1217704557942464E-4,1.2030595963903757E-4,1.4239871764042372E-4,1.4190761736009047E-4]
[null,"PSP-Business-Hospital-Elevators","PSP","Business","Hospital","Elevators",7.0675013196138808E-2,8.3608859427891119E-2,0.17708066566302741,6.8958756995575465E-2,8.7261442562274777E-2,0.17822587767535267,0.15596350680438709,0.17822587767535264,1.1993781061894797E-4,9.4846765914312434E-5,1.4956773651335649E-4,1.0124585543280993E-4]
[null,"PSP-Business-Hospital-Forced_Air_Central_Heating","PSP","Business","Hospital","Forced_Air_Central_Heating",0.12601093946744682,0.1227256437843285,0.38349845358515838,5.3779941818312825E-2,6.1172906115092546E-2,7.9694924650756199E-2,6.1667586823613951E-2,0.11144960375529088,1.1277126636497888E-4,2.3006148949591688E-4,2.1103150193633357E-4,4.0698963858672323E-4]
[null,{"$f":"CONCATENATE(C70,\"-\",D70,\"-\",E70,\"-\",F70)","v":"PSP-Business-Hospital-HVAC_Fans_Pumps"},"PSP","Business","Hospital","HVAC_Fans_Pumps",6.6683789954337741E-2,7.6210045662099851E-2,0.18867423531619543,5.7842465753424679E-2,8.6763698630135874E-2,0.18973822480765737,0.14434931506849175,0.18973822480765737,1.1078248235781978E-4,1.108936725375027E-4,1.1415525114154707E-4,1.1415525114154709E-4]
[null,"PSP-Business-Hospital-Lighting_Exterior","PSP","Business","Hospital","Lighting_Exterior",5.4396104752881404E-2,4.2705540253354955E-2,0.2799898117275455,5.5738622150470624E-3,3.6910611975713992E-2,0.24640375210268692,6.9848428188800479E-2,0.26417188878396958,1.0675310681526663E-5,2.0575591663806177E-4,1.1000320140214856E-5,2.1889289930938387E-4]
[null,"PSP-Business-Hospital-Lighting_Interior_Architectural","PSP","Business","Hospital","Lighting_Interior_Architectural",7.154989395631621E-2,8.1960250467672996E-2,0.17776742462466188,6.706285182339615E-2,8.840656184360296E-2,0.17901565561383073,0.15522170605668825,0.17901565561383084,1.2108049996947354E-4,1.0224430002835515E-4,1.444622491130706E-4,1.1195823688375625E-4]
[null,"PSP-Business-Hospital-Lighting_Interior_General","PSP","Business","Hospital","Lighting_Interior_General",7.154989395631621E-2,8.1960250467672996E-2,0.17776742462466188,6.706285182339615E-2,8.840656184360296E-2,0.17901565561383073,0.15522170605668825,0.17901565561383084,1.2108049996947354E-4,1.0224430002835515E-4,1.444622491130706E-4,1.1195823688375625E-4]
[null,"PSP-Business-Hospital-Lighting_Interior_High_Bay","PSP","Business","Hospital","Lighting_Interior_High_Bay",7.154989395631621E-2,8.1960250467672996E-2,0.17776742462466188,6.706285182339615E-2,8.840656184360296E-2,0.17901565561383073,0.15522170605668825,0.17901565561383084,1.2108049996947354E-4,1.0224430002835515E-4,1.444622491130706E-4,1.1195823688375625E-4]
[null,"PSP-Business-Hospital-Miscellaneous_Equipment","PSP","Business","Hospital","Miscellaneous_Equipment",7.0675013196138808E-2,8.3608859427891119E-2,0.17708066566302741,6.8958756995575465E-2,8.7261442562274777E-2,0.17822587767535267,0.15596350680438709,0.17822587767535264,1.1993781061894797E-4,9.4846765914312434E-5,1.4956773651335649E-4,1.0124585543280993E-4]
[null,"PSP-Business-Hospital-Non_Ducted_Central_Heating","PSP","Business","Hospital","Non_Ducted_Central_Heating",0.16230732108173307,0.16506021646977923,0.46706741314766753,2.8882778137356564E-3,5.6347929784553857E-3,6.0175839267090463E-3,6.7039819749274809E-2,0.12398457483264508,8.6134733677302968E-6,3.0184083170109856E-4,5.7460685721937466E-5,5.1960170583311956E-4]
[null,"PSP-Business-Hospital-Other_Plug_Loads","PSP","Business","Hospital","Other_Plug_Loads",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Hospital-Refrigeration","PSP","Business","Hospital","Refrigeration",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Large_Hotel-Cogeneration","PSP","Business","Large_Hotel","Cogeneration",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Business-Large_Hotel-Computer_Equipment","PSP","Business","Large_Hotel","Computer_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Large_Hotel-Cooking","PSP","Business","Large_Hotel","Cooking",9.1164347275812366E-2,0.10235569074533578,0.13806972326634798,8.1128731119118613E-2,0.11471030076687255,0.1385400120101235,0.19549118280626568,0.1385400120101235,1.5783875072246926E-4,1.6078813878163466E-4,1.7530506592052287E-4,1.6946157234546479E-4]
[null,"PSP-Business-Large_Hotel-Cooling_Chillers","PSP","Business","Large_Hotel","Cooling_Chillers",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Large_Hotel-Cooling_DX","PSP","Business","Large_Hotel","Cooling_DX",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Large_Hotel-Domestic_Hot_Water","PSP","Business","Large_Hotel","Domestic_Hot_Water",9.4427060770846574E-2,0.10726914142045452,0.1863895227209445,6.0213933399876643E-2,8.9839188919311003E-2,0.13913766337923072,0.16762952462073827,0.15509396476859769,1.1444796306703467E-4,1.613913292934665E-4,1.1780277007263997E-4,1.7232296637186497E-4]
[null,"PSP-Business-Large_Hotel-Elevators","PSP","Business","Large_Hotel","Elevators",7.7524564069907528E-2,8.6662075366124469E-2,0.16739055421268362,6.6675790972808568E-2,9.9478333657184503E-2,0.16820483993519644,0.16585900185089839,0.16820483993519639,1.3497099849665308E-4,1.455566875672363E-4,1.4983776661333121E-4,1.4983776661333121E-4]
[null,"PSP-Business-Large_Hotel-Forced_Air_Central_Heating","PSP","Business","Large_Hotel","Forced_Air_Central_Heating",0.14547345232248313,0.1182695215991728,0.46717873651933572,4.8505270233703005E-2,4.3055371003535764E-2,4.4393992534484013E-2,4.541606886469874E-2,8.770758692258683E-2,1.1190010223895878E-4,2.1875308541441821E-4,2.1053541031774685E-4,4.7641035649777138E-4]
[null,"PSP-Business-Large_Hotel-HVAC_Fans_Pumps","PSP","Business","Large_Hotel","HVAC_Fans_Pumps",6.6683789954337741E-2,7.6210045662099851E-2,0.18867423531619543,5.7842465753424679E-2,8.6763698630135874E-2,0.18973822480765737,0.14434931506849175,0.18973822480765737,1.1078248235781978E-4,1.108936725375027E-4,1.1415525114154707E-4,1.1415525114154709E-4]
[null,"PSP-Business-Large_Hotel-Lighting_Exterior","PSP","Business","Large_Hotel","Lighting_Exterior",5.4396105595439954E-2,4.2705540293079679E-2,0.27998981151254282,5.5738622246145307E-3,3.691061194725314E-2,0.24640375182562488,6.9848428250990122E-2,0.26417188835045474,1.0675310699851694E-5,2.057559203247479E-4,1.1000320159097777E-5,2.1889290104143826E-4]
[null,"PSP-Business-Large_Hotel-Lighting_Interior_Architectural","PSP","Business","Large_Hotel","Lighting_Interior_Architectural",7.8668174014031228E-2,8.2312620448537613E-2,0.17053953983291048,5.7468384971771209E-2,0.10544451690857072,0.17147125296611573,0.16262425789194729,0.17147125296611568,1.172159843823777E-4,1.416245171403826E-4,1.4020839859522745E-4,1.5137148963497211E-4]
[null,"PSP-Business-Large_Hotel-Lighting_Interior_General","PSP","Business","Large_Hotel","Lighting_Interior_General",7.8668174014031228E-2,8.2312620448537613E-2,0.17053953983291048,5.7468384971771209E-2,0.10544451690857072,0.17147125296611573,0.16262425789194729,0.17147125296611568,1.172159843823777E-4,1.416245171403826E-4,1.4020839859522745E-4,1.5137148963497211E-4]
[null,"PSP-Business-Large_Hotel-Lighting_Interior_High_Bay","PSP","Business","Large_Hotel","Lighting_Interior_High_Bay",7.8668174014031228E-2,8.2312620448537613E-2,0.17053953983291048,5.7468384971771209E-2,0.10544451690857072,0.17147125296611573,0.16262425789194729,0.17147125296611568,1.172159843823777E-4,1.416245171403826E-4,1.4020839859522745E-4,1.5137148963497211E-4]
[null,"PSP-Business-Large_Hotel-Miscellaneous_Equipment","PSP","Business","Large_Hotel","Miscellaneous_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Large_Hotel-Non_Ducted_Central_Heating","PSP","Business","Large_Hotel","Non_Ducted_Central_Heating",0.17786093693535987,0.1522455182001104,0.5420391676599392,1.8198917671207816E-5,2.4200563376110773E-5,9.8681580977577599E-4,4.0079365687790927E-2,8.6745796225976238E-2,0,2.8163271024564748E-4,0,5.9619649690517273E-4]
[null,"PSP-Business-Large_Hotel-Other_Plug_Loads","PSP","Business","Large_Hotel","Other_Plug_Loads",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Large_Hotel-Refrigeration","PSP","Business","Large_Hotel","Refrigeration",7.0375374572347008E-2,8.0846983580205006E-2,0.18034928106292136,6.2335840740065519E-2,9.0698648726477024E-2,0.18131560077427042,0.15276266976944305,0.18131560077427053,1.1885114815288886E-4,1.1658027313197415E-4,1.2302317098887325E-4,1.2056271096687863E-4]
[null,"PSP-Business-Large_Non_Food_Retail-Cogeneration","PSP","Business","Large_Non_Food_Retail","Cogeneration",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Business-Large_Non_Food_Retail-Computer_Equipment","PSP","Business","Large_Non_Food_Retail","Computer_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Large_Non_Food_Retail-Cooking","PSP","Business","Large_Non_Food_Retail","Cooking",0.10130708346089176,0.11590282234211464,0.11528398962663594,9.2967485429267013E-2,0.12684529521859278,0.11548385218908855,0.21685096485854055,0.11535850687486869,1.7822526741164115E-4,1.7685422485335062E-4,1.8868976596055211E-4,1.8768208052345067E-4]
[null,"PSP-Business-Large_Non_Food_Retail-Cooling_Chillers","PSP","Business","Large_Non_Food_Retail","Cooling_Chillers",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Large_Non_Food_Retail-Cooling_DX","PSP","Business","Large_Non_Food_Retail","Cooling_DX",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Large_Non_Food_Retail-Domestic_Hot_Water","PSP","Business","Large_Non_Food_Retail","Domestic_Hot_Water",0.10505917184573733,0.12756025793804504,0.15611349678779612,8.2355689130504575E-2,9.0702957349240387E-2,0.11674371555522045,0.19152371776308069,0.12994099363037545,1.5369224691744328E-4,1.9377271432909315E-4,1.63719708859579E-4,2.1888516425710126E-4]
[null,"PSP-Business-Large_Non_Food_Retail-Elevators","PSP","Business","Large_Non_Food_Retail","Elevators",8.1486365446261089E-2,9.7691764374581366E-2,0.15285875667083826,7.5541431186269284E-2,0.10578383020822046,0.15350098106417034,0.17971616657631026,0.15342070447334891,1.4468033405341338E-4,1.4482554683432946E-4,1.4908512174122165E-4,1.4908512174122165E-4]
[null,"PSP-Business-Large_Non_Food_Retail-Forced_Air_Central_Heating","PSP","Business","Large_Non_Food_Retail","Forced_Air_Central_Heating",0.18602547791820823,0.23275991887670955,0.33504186918961704,3.27410971248384E-2,2.7768564592274635E-2,3.2766024560836292E-2,9.3937991250770472E-2,5.895905648674539E-2,7.5521045741537522E-5,3.3102142787839019E-4,1.4049118735807271E-4,5.0135567600396959E-4]
[null,"PSP-Business-Large_Non_Food_Retail-HVAC_Fans_Pumps","PSP","Business","Large_Non_Food_Retail","HVAC_Fans_Pumps",6.6683789954337741E-2,7.6210045662099851E-2,0.18867423531619543,5.7842465753424679E-2,8.6763698630135874E-2,0.18973822480765737,0.14434931506849175,0.18973822480765737,1.1078248235781978E-4,1.108936725375027E-4,1.1415525114154707E-4,1.1415525114154709E-4]
[null,"PSP-Business-Large_Non_Food_Retail-Lighting_Exterior","PSP","Business","Large_Non_Food_Retail","Lighting_Exterior",5.4396105591898995E-2,4.2705539965603986E-2,0.27998981170224579,5.5738620001612085E-3,3.6910611235112849E-2,0.24640375268710185,6.9848428138360896E-2,0.2641718886795143,1.0675310269968457E-5,2.0575592392747648E-4,1.1000319716126772E-5,2.1889290122631151E-4]
[null,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_Architectural","PSP","Business","Large_Non_Food_Retail","Lighting_Interior_Architectural",8.4971532498288885E-2,0.10085064961871254,0.14521786533878092,7.7413227908385743E-2,0.11190990304770035,0.14584945783081932,0.18799831005902276,0.14578905369828937,1.4830120288962713E-4,1.4684806955800781E-4,1.4830120288962802E-4,1.4830120288962802E-4]
[null,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General","PSP","Business","Large_Non_Food_Retail","Lighting_Interior_General",8.4971532498288885E-2,0.10085064961871254,0.14521786533878092,7.7413227908385743E-2,0.11190990304770035,0.14584945783081932,0.18799831005902276,0.14578905369828937,1.4830120288962713E-4,1.4684806955800781E-4,1.4830120288962802E-4,1.4830120288962802E-4]
[null,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_High_Bay","PSP","Business","Large_Non_Food_Retail","Lighting_Interior_High_Bay",8.4971532498288885E-2,0.10085064961871254,0.14521786533878092,7.7413227908385743E-2,0.11190990304770035,0.14584945783081932,0.18799831005902276,0.14578905369828937,1.4830120288962713E-4,1.4684806955800781E-4,1.4830120288962802E-4,1.4830120288962802E-4]
[null,"PSP-Business-Large_Non_Food_Retail-Miscellaneous_Equipment","PSP","Business","Large_Non_Food_Retail","Miscellaneous_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Large_Non_Food_Retail-Non_Ducted_Central_Heating","PSP","Business","Large_Non_Food_Retail","Non_Ducted_Central_Heating",0.210712628860243,0.26746281610836703,0.35808401330328993,1.0519419679006543E-6,1.1364252091409169E-5,3.7316861034415438E-5,0.1033889146951374,6.0301893977868969E-2,0,3.7608980820818085E-4,0,5.3354609410820417E-4]
[null,"PSP-Business-Large_Non_Food_Retail-Other_Plug_Loads","PSP","Business","Large_Non_Food_Retail","Other_Plug_Loads",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Large_Non_Food_Retail-Refrigeration","PSP","Business","Large_Non_Food_Retail","Refrigeration",6.9500788421942281E-2,8.0239196533882728E-2,0.18190430016411249,6.2386683166444024E-2,8.9147669494064274E-2,0.18288860950708935,0.15104537814773755,0.18288737456472734,1.1884659495110933E-4,1.1600672557771801E-4,1.2349399395258573E-4,1.2077712078119583E-4]
[null,"PSP-Business-Large_Office-Cogeneration","PSP","Business","Large_Office","Cogeneration",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Business-Large_Office-Computer_Equipment","PSP","Business","Large_Office","Computer_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Large_Office-Cooking","PSP","Business","Large_Office","Cooking",7.8418105039645941E-2,8.1240374181620667E-2,0.1676567859014309,8.0400656127110448E-2,8.2243959604477807E-2,0.17522486630141129,0.16019437205329418,0.17462088079100865,1.2399495062914679E-4,5.0817623027465486E-5,2.6741319953129956E-4,1.0881067670014554E-4]
[null,"PSP-Business-Large_Office-Cooling_Chillers","PSP","Business","Large_Office","Cooling_Chillers",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Large_Office-Cooling_DX","PSP","Business","Large_Office","Cooling_DX",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Large_Office-Domestic_Hot_Water","PSP","Business","Large_Office","Domestic_Hot_Water",8.0735572383861767E-2,9.2347828041627542E-2,0.21473859548131621,5.3735143793805867E-2,7.5059789689064293E-2,0.16052360771570692,0.14374436575979566,0.17911509713482174,9.8383538438488779E-5,1.204901666128548E-4,1.1260971703673491E-4,1.2865141527178335E-4]
[null,"PSP-Business-Large_Office-Elevators","PSP","Business","Large_Office","Elevators",7.2001042323640449E-2,8.0142785622321244E-2,0.1775700842444633,6.9450657433532056E-2,8.4948671993452421E-2,0.18138750561008612,0.1533512963234864,0.18114795644901807,1.1884431754896666E-4,8.6283625618595585E-5,1.8175820498516322E-4,1.1352353279111239E-4]
[null,"PSP-Business-Large_Office-Forced_Air_Central_Heating","PSP","Business","Large_Office","Forced_Air_Central_Heating",0.19726311248438747,0.15249262228025032,0.35734456345373833,5.0374112304552736E-2,4.0311783164870968E-2,6.7141692411690587E-2,6.5260233426148215E-2,6.9811880474361626E-2,9.32003866919928E-5,2.3732649212465233E-4,2.0822202047971231E-4,5.6715031806692966E-4]
[null,"PSP-Business-Large_Office-HVAC_Fans_Pumps","PSP","Business","Large_Office","HVAC_Fans_Pumps",6.6683789954337741E-2,7.6210045662099851E-2,0.18867423531619543,5.7842465753424679E-2,8.6763698630135874E-2,0.18973822480765737,0.14434931506849175,0.18973822480765737,1.1078248235781978E-4,1.108936725375027E-4,1.1415525114154707E-4,1.1415525114154709E-4]
[null,"PSP-Business-Large_Office-Lighting_Exterior","PSP","Business","Large_Office","Lighting_Exterior",5.4396105459444871E-2,4.2705540192527494E-2,0.27998981153822472,5.5738621907283088E-3,3.691061145964715E-2,0.24640375275288798,6.9848427906838845E-2,0.26417188849970075,1.0675310634950575E-5,2.0575591908889639E-4,1.1000320092220638E-5,2.1889289876291377E-4]
[null,"PSP-Business-Large_Office-Lighting_Interior_Architectural","PSP","Business","Large_Office","Lighting_Interior_Architectural",7.2868550334334273E-2,7.9568368384155194E-2,0.17649847883076702,6.7144036123110595E-2,8.7759382667392416E-2,0.18159017827258728,0.15337431064293,0.18119669474472327,1.2002467484432268E-4,9.9517694661594621E-5,1.851611170732339E-4,1.4771664703427169E-4]
[null,"PSP-Business-Large_Office-Lighting_Interior_General","PSP","Business","Large_Office","Lighting_Interior_General",7.2868550334334273E-2,7.9568368384155194E-2,0.17649847883076702,6.7144036123110595E-2,8.7759382667392416E-2,0.18159017827258728,0.15337431064293,0.18119669474472327,1.2002467484432268E-4,9.9517694661594621E-5,1.851611170732339E-4,1.4771664703427169E-4]
[null,"PSP-Business-Large_Office-Lighting_Interior_High_Bay","PSP","Business","Large_Office","Lighting_Interior_High_Bay",7.2868550334334273E-2,7.9568368384155194E-2,0.17649847883076702,6.7144036123110595E-2,8.7759382667392416E-2,0.18159017827258728,0.15337431064293,0.18119669474472327,1.2002467484432268E-4,9.9517694661594621E-5,1.851611170732339E-4,1.4771664703427169E-4]
[null,"PSP-Business-Large_Office-Miscellaneous_Equipment","PSP","Business","Large_Office","Miscellaneous_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Large_Office-Non_Ducted_Central_Heating","PSP","Business","Large_Office","Non_Ducted_Central_Heating",0.20634833697736646,0.19372606040850332,0.42366108792373069,0,2.734647062896752E-6,3.9573831604484298E-7,7.873105422645979E-2,9.7530330078560892E-2,0,3.1483982914277492E-4,0,5.2619354540540009E-4]
[null,"PSP-Business-Large_Office-Other_Plug_Loads","PSP","Business","Large_Office","Other_Plug_Loads",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Large_Office-Refrigeration","PSP","Business","Large_Office","Refrigeration",6.7368673374678292E-2,7.7980873903057177E-2,0.18600197206404215,6.0536946899572314E-2,8.6613968839151401E-2,0.1873569791246906,0.14678335013606292,0.18735723565874518,1.122653329603299E-4,1.0591111422126309E-4,1.2749645245751441E-4,1.090261469924766E-4]
[null,"PSP-Business-Nursing_Home-Cogeneration","PSP","Business","Nursing_Home","Cogeneration",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Business-Nursing_Home-Computer_Equipment","PSP","Business","Nursing_Home","Computer_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Nursing_Home-Cooking","PSP","Business","Nursing_Home","Cooking",9.7668278975294731E-2,0.11499553390019573,0.11893415039537221,9.3460468666563878E-2,0.12175174220623637,0.11917993734156672,0.21482995117320389,0.11917993734156658,1.8775293524965524E-4,1.875430975633885E-4,2.0116773945223337E-4,1.9952778486493386E-4]
[null,"PSP-Business-Nursing_Home-Cooling_Chillers","PSP","Business","Nursing_Home","Cooling_Chillers",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,{"$f":"CONCATENATE(C134,\"-\",D134,\"-\",E134,\"-\",F134)","v":"PSP-Business-Nursing_Home-Cooling_DX"},"PSP","Business","Nursing_Home","Cooling_DX",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Nursing_Home-Domestic_Hot_Water","PSP","Business","Nursing_Home","Domestic_Hot_Water",0.1035344094328027,0.11007917582910494,0.17449415346452807,6.3098169845302671E-2,9.5820962447168395E-2,0.13028410990938685,0.17753405052463814,0.14515496854706839,1.2021378191771684E-4,1.7501353713700172E-4,1.2901165956630034E-4,1.8814972013948844E-4]
[null,"PSP-Business-Nursing_Home-Elevators","PSP","Business","Nursing_Home","Elevators",7.5444989232389001E-2,9.0920511316338534E-2,0.1649563200596563,7.2916594945042199E-2,9.555426805843012E-2,0.16600457187420789,0.16819817263972831,0.16600457187420772,1.346808984012243E-4,1.253729920819047E-4,1.5642815095375285E-4,1.3717545575493714E-4]
[null,"PSP-Business-Nursing_Home-Forced_Air_Central_Heating","PSP","Business","Nursing_Home","Forced_Air_Central_Heating",0.16152454874062619,0.15844198759303196,0.39176741257789144,2.6525595899713809E-2,2.7822092313620313E-2,3.0088441293723647E-2,8.529001425749258E-2,0.11853990732390027,5.8730089305773302E-5,2.5834806418704401E-4,1.0440835427545729E-4,4.2389704445122602E-4]
[null,"PSP-Business-Nursing_Home-HVAC_Fans_Pumps","PSP","Business","Nursing_Home","HVAC_Fans_Pumps",6.6683789954337741E-2,7.6210045662099851E-2,0.18867423531619543,5.7842465753424679E-2,8.6763698630135874E-2,0.18973822480765737,0.14434931506849175,0.18973822480765737,1.1078248235781978E-4,1.108936725375027E-4,1.1415525114154707E-4,1.1415525114154709E-4]
[null,"PSP-Business-Nursing_Home-Lighting_Exterior","PSP","Business","Nursing_Home","Lighting_Exterior",5.4396105734692266E-2,4.2705540062873672E-2,0.2799898105503934,5.5738620523859859E-3,3.6910611785320728E-2,0.24640375304179665,6.9848428109885882E-2,0.2641718886626514,1.0675310369991806E-5,2.0575592189661087E-4,1.1000319819195266E-5,2.1889290034636969E-4]
[null,"PSP-Business-Nursing_Home-Lighting_Interior_Architectural","PSP","Business","Nursing_Home","Lighting_Interior_Architectural",7.65144552457456E-2,9.4573196004536522E-2,0.16041000813090162,7.6471338343683415E-2,9.6702857891434832E-2,0.16122645140177089,0.17287524158015627,0.16122645140177086,1.4397708554670285E-4,1.3607832863260573E-4,1.5548468406440872E-4,1.4506944473501965E-4]
[null,"PSP-Business-Nursing_Home-Lighting_Interior_General","PSP","Business","Nursing_Home","Lighting_Interior_General",7.65144552457456E-2,9.4573196004536522E-2,0.16041000813090162,7.6471338343683415E-2,9.6702857891434832E-2,0.16122645140177089,0.17287524158015627,0.16122645140177086,1.4397708554670285E-4,1.3607832863260573E-4,1.5548468406440872E-4,1.4506944473501965E-4]
[null,"PSP-Business-Nursing_Home-Lighting_Interior_High_Bay","PSP","Business","Nursing_Home","Lighting_Interior_High_Bay",7.65144552457456E-2,9.4573196004536522E-2,0.16041000813090162,7.6471338343683415E-2,9.6702857891434832E-2,0.16122645140177089,0.17287524158015627,0.16122645140177086,1.4397708554670285E-4,1.3607832863260573E-4,1.5548468406440872E-4,1.4506944473501965E-4]
[null,"PSP-Business-Nursing_Home-Miscellaneous_Equipment","PSP","Business","Nursing_Home","Miscellaneous_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Nursing_Home-Non_Ducted_Central_Heating","PSP","Business","Nursing_Home","Non_Ducted_Central_Heating",0.1806467149197187,0.18239967040990243,0.41458325099804488,6.9959964983187819E-6,1.4048686873065008E-4,1.0413273061299594E-3,9.6440281646863441E-2,0.12474127185411152,0,2.9215227878910303E-4,0,4.4993599365581604E-4]
[null,"PSP-Business-Nursing_Home-Other_Plug_Loads","PSP","Business","Nursing_Home","Other_Plug_Loads",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Nursing_Home-Refrigeration","PSP","Business","Nursing_Home","Refrigeration",7.0354052850137003E-2,8.0857876339331627E-2,0.18035970555780584,6.2344240435827633E-2,9.0679695095036095E-2,0.18132614757110299,0.15275213457965581,0.18132614757110291,1.1880745935918936E-4,1.1659597891298999E-4,1.23039748245176E-4,1.2057895241303755E-4]
[null,"PSP-Business-Other_Commercial_Buildings-Cogeneration","PSP","Business","Other_Commercial_Buildings","Cogeneration",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Business-Other_Commercial_Buildings-Computer_Equipment","PSP","Business","Other_Commercial_Buildings","Computer_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Other_Commercial_Buildings-Cooking","PSP","Business","Other_Commercial_Buildings","Cooking",8.5620907697002036E-2,0.104489205430029,0.1412463206531821,0.10553631248793489,8.7493208551673626E-2,0.14164650025114853,0.19248031448708117,0.14148723044194866,1.291006783751765E-4,5.3556553213990536E-6,3.0855022079214579E-4,9.8083221382492456E-6]
[null,"PSP-Business-Other_Commercial_Buildings-Cooling_Chillers","PSP","Business","Other_Commercial_Buildings","Cooling_Chillers",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Other_Commercial_Buildings-Cooling_DX","PSP","Business","Other_Commercial_Buildings","Cooling_DX",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Other_Commercial_Buildings-Domestic_Hot_Water","PSP","Business","Other_Commercial_Buildings","Domestic_Hot_Water",9.7126452137750494E-2,0.11114458584105276,0.180757035626114,6.575584078158947E-2,8.9246611410379706E-2,0.13337978111983012,0.17329160892290926,0.14929808416037413,1.2454933668487963E-4,1.7637512279633602E-4,1.4270165132449815E-4,2.0874527694397533E-4]
[null,"PSP-Business-Other_Commercial_Buildings-Elevators","PSP","Business","Other_Commercial_Buildings","Elevators",7.5692892799963066E-2,9.2929853615443869E-2,0.16281611731780235,8.3421389506131968E-2,8.7505308358128808E-2,0.16352693444557748,0.17064451383079932,0.16346299012615323,1.2659798647579972E-4,6.3645185714244186E-5,2.0163453306972182E-4,6.735922897924632E-5]
[null,"PSP-Business-Other_Commercial_Buildings-Forced_Air_Central_Heating","PSP","Business","Other_Commercial_Buildings","Forced_Air_Central_Heating",0.16972813924519603,0.19315211353558326,0.43413635207618639,1.5027020967395058E-2,4.2934345621128862E-3,8.3292630504989834E-3,9.0807380947298358E-2,8.4526295615729108E-2,2.3418733975161016E-5,2.0780323183301115E-4,8.5868691242257212E-5,4.2739338763682653E-4]
[null,"PSP-Business-Other_Commercial_Buildings-HVAC_Fans_Pumps","PSP","Business","Other_Commercial_Buildings","HVAC_Fans_Pumps",6.8721461187213298E-2,7.8538812785387047E-2,0.18424657534246711,5.9589041095889063E-2,8.9383561643834777E-2,0.18527397260274109,0.14897260273972654,0.18527397260274109,1.1415525114154818E-4,1.1415525114154894E-4,1.1415525114154871E-4,1.141552511415487E-4]
[null,"PSP-Business-Other_Commercial_Buildings-Lighting_Exterior","PSP","Business","Other_Commercial_Buildings","Lighting_Exterior",5.6020933116371102E-2,4.4009136756127339E-2,0.27784313202304711,5.7421670177234376E-3,3.8039094666190744E-2,0.24423933183068741,7.2098736678416972E-2,0.26200746791143592,1.1000319957324385E-5,2.1180139071805778E-4,1.1000319957324337E-5,2.1889289944161189E-4]
[null,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_Architectural","PSP","Business","Other_Commercial_Buildings","Lighting_Interior_Architectural",7.7501924777389333E-2,9.9552251997370403E-2,0.15435865776757832,9.4190215241738012E-2,8.5410704456065814E-2,0.15494961885846995,0.17920515622620131,0.15483147067518691,1.2924186642697028E-4,3.9836737340069558E-5,2.3563637115494191E-4,4.1142860244386101E-5]
[null,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_General","PSP","Business","Other_Commercial_Buildings","Lighting_Interior_General",7.7501924777389333E-2,9.9552251997370403E-2,0.15435865776757832,9.4190215241738012E-2,8.5410704456065814E-2,0.15494961885846995,0.17920515622620131,0.15483147067518691,1.2924186642697028E-4,3.9836737340069558E-5,2.3563637115494191E-4,4.1142860244386101E-5]
[null,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_High_Bay","PSP","Business","Other_Commercial_Buildings","Lighting_Interior_High_Bay",7.7501924777389333E-2,9.9552251997370403E-2,0.15435865776757832,9.4190215241738012E-2,8.5410704456065814E-2,0.15494961885846995,0.17920515622620131,0.15483147067518691,1.2924186642697028E-4,3.9836737340069558E-5,2.3563637115494191E-4,4.1142860244386101E-5]
[null,"PSP-Business-Other_Commercial_Buildings-Miscellaneous_Equipment","PSP","Business","Other_Commercial_Buildings","Miscellaneous_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Other_Commercial_Buildings-Non_Ducted_Central_Heating","PSP","Business","Other_Commercial_Buildings","Non_Ducted_Central_Heating",0.1745545226739996,0.19864458027770585,0.446481438193431,0,0,0,9.3389576454573214E-2,8.6929882400290315E-2,0,2.1371231726239918E-4,0,4.3954673105321294E-4]
[null,"PSP-Business-Other_Commercial_Buildings-Other_Plug_Loads","PSP","Business","Other_Commercial_Buildings","Other_Plug_Loads",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Other_Commercial_Buildings-Refrigeration","PSP","Business","Other_Commercial_Buildings","Refrigeration",7.0687730716340935E-2,8.1453609767409271E-2,0.17934344776575445,6.3048548429972998E-2,9.0908431502084983E-2,0.18030062594318835,0.15395697993206051,0.1803006259431886,1.2016161390750359E-4,1.1781752817582901E-4,1.2495797740532438E-4,1.2220890606281362E-4]
[null,"PSP-Business-Other_Hotel_Motel-Cogeneration","PSP","Business","Other_Hotel_Motel","Cogeneration",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Business-Other_Hotel_Motel-Computer_Equipment","PSP","Business","Other_Hotel_Motel","Computer_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Other_Hotel_Motel-Cooking","PSP","Business","Other_Hotel_Motel","Cooking",9.1164346329279444E-2,0.10235569108586202,0.13806972387209507,8.1128731363490289E-2,0.11471029990923226,0.13854001262297777,0.19549118219408559,0.13854001262297766,1.5783875082969878E-4,1.6078813724489867E-4,1.7530506816671883E-4,1.6946156741441351E-4]
[null,"PSP-Business-Other_Hotel_Motel-Cooling_Chillers","PSP","Business","Other_Hotel_Motel","Cooling_Chillers",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Other_Hotel_Motel-Cooling_DX","PSP","Business","Other_Hotel_Motel","Cooling_DX",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Other_Hotel_Motel-Domestic_Hot_Water","PSP","Business","Other_Hotel_Motel","Domestic_Hot_Water",9.4427061415277194E-2,0.10726914140768652,0.18638952207671075,6.0213933813679836E-2,8.9839188980947407E-2,0.13913766290807583,0.16762952515527041,0.15509396424235214,1.1444796385753911E-4,1.6139133039795461E-4,1.1780277088638449E-4,1.7232296755312573E-4]
[null,"PSP-Business-Other_Hotel_Motel-Elevators","PSP","Business","Other_Hotel_Motel","Elevators",7.7524565147796931E-2,8.6662075247524575E-2,0.16739055325380547,6.6675790752791633E-2,9.9478334847985794E-2,0.16820483896506863,0.16585900281995844,0.16820483896506863,1.3497100103686176E-4,1.4555669980834176E-4,1.4983777921446966E-4,1.4983777921446969E-4]
[null,"PSP-Business-Other_Hotel_Motel-Forced_Air_Central_Heating","PSP","Business","Other_Hotel_Motel","Forced_Air_Central_Heating",0.15080558580413403,0.15102935403910625,0.46971032683124375,2.7448154726561508E-2,2.4667074856193415E-2,2.4515530195576948E-2,5.3944851590851092E-2,9.7879121956333068E-2,6.4490763265991576E-5,2.5596586765743194E-4,1.6017739249631486E-4,4.5595693483505798E-4]
[null,"PSP-Business-Other_Hotel_Motel-HVAC_Fans_Pumps","PSP","Business","Other_Hotel_Motel","HVAC_Fans_Pumps",6.6683789954337741E-2,7.6210045662099851E-2,0.18867423531619543,5.7842465753424679E-2,8.6763698630135874E-2,0.18973822480765737,0.14434931506849175,0.18973822480765737,1.1078248235781978E-4,1.108936725375027E-4,1.1415525114154707E-4,1.1415525114154709E-4]
[null,"PSP-Business-Other_Hotel_Motel-Lighting_Exterior","PSP","Business","Other_Hotel_Motel","Lighting_Exterior",5.4396105583349404E-2,4.2705540043096485E-2,0.27998981156974057,5.5738621193070657E-3,3.6910611291321636E-2,0.24640375258487182,6.984842825478399E-2,0.26417188855352902,1.0675310498161222E-5,2.0575592367726571E-4,1.1000319951266812E-5,2.1889290104394962E-4]
[null,"PSP-Business-Other_Hotel_Motel-Lighting_Interior_Architectural","PSP","Business","Other_Hotel_Motel","Lighting_Interior_Architectural",7.8668174762004259E-2,8.2312621134968941E-2,0.17053953839157232,5.7468385954909912E-2,0.10544451737687564,0.17147125151944637,0.16262425934077615,0.17147125151944639,1.1721598747720073E-4,1.4162451800968571E-4,1.4020840329447744E-4,1.5137148672546386E-4]
[null,"PSP-Business-Other_Hotel_Motel-Lighting_Interior_General","PSP","Business","Other_Hotel_Motel","Lighting_Interior_General",7.8668174762004259E-2,8.2312621134968941E-2,0.17053953839157232,5.7468385954909912E-2,0.10544451737687564,0.17147125151944637,0.16262425934077615,0.17147125151944639,1.1721598747720073E-4,1.4162451800968571E-4,1.4020840329447744E-4,1.5137148672546386E-4]
[null,"PSP-Business-Other_Hotel_Motel-Lighting_Interior_High_Bay","PSP","Business","Other_Hotel_Motel","Lighting_Interior_High_Bay",7.8668174762004259E-2,8.2312621134968941E-2,0.17053953839157232,5.7468385954909912E-2,0.10544451737687564,0.17147125151944637,0.16262425934077615,0.17147125151944639,1.1721598747720073E-4,1.4162451800968571E-4,1.4020840329447744E-4,1.5137148672546386E-4]
[null,"PSP-Business-Other_Hotel_Motel-Miscellaneous_Equipment","PSP","Business","Other_Hotel_Motel","Miscellaneous_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Other_Hotel_Motel-Non_Ducted_Central_Heating","PSP","Business","Other_Hotel_Motel","Non_Ducted_Central_Heating",0.16858200938747628,0.17475094749822287,0.49678322272813624,1.8300037581555277E-5,3.4876956328109147E-5,1.0351602828290256E-3,5.6191692331269832E-2,0.10260379077815605,0,2.8956462189580251E-4,0,4.7811437406314089E-4]
[null,"PSP-Business-Other_Hotel_Motel-Other_Plug_Loads","PSP","Business","Other_Hotel_Motel","Other_Plug_Loads",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Other_Hotel_Motel-Refrigeration","PSP","Business","Other_Hotel_Motel","Refrigeration",7.0375375182675101E-2,8.0846983384455104E-2,0.18034928064852013,6.2335840499861003E-2,9.0698649386228347E-2,0.18131560035500732,0.15276267018824555,0.18131560035500732,1.1885114857641523E-4,1.1658027439181051E-4,1.2302317051482564E-4,1.2056271042831313E-4]
[null,"PSP-Business-Other_Non_Food_Retail-Cogeneration","PSP","Business","Other_Non_Food_Retail","Cogeneration",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Business-Other_Non_Food_Retail-Computer_Equipment","PSP","Business","Other_Non_Food_Retail","Computer_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Other_Non_Food_Retail-Cooking","PSP","Business","Other_Non_Food_Retail","Cooking",9.3577070460776346E-2,0.10797109721016797,0.12769600611076404,0.10893981180067136,9.5782679130717405E-2,0.13107169954986025,0.20383058385463215,0.13113105188241059,1.7742612029805093E-4,6.5073207849808876E-5,2.8432398706140246E-4,1.6526437951415245E-4]
[null,"PSP-Business-Other_Non_Food_Retail-Cooling_Chillers","PSP","Business","Other_Non_Food_Retail","Cooling_Chillers",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Other_Non_Food_Retail-Cooling_DX","PSP","Business","Other_Non_Food_Retail","Cooling_DX",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Other_Non_Food_Retail-Domestic_Hot_Water","PSP","Business","Other_Non_Food_Retail","Domestic_Hot_Water",9.403242980108649E-2,0.10760347422003488,0.18537346152022954,6.3665642532836186E-2,8.6442237636276634E-2,0.13973426786766921,0.16746771074815794,0.15568077567370925,1.2053978537292715E-4,1.7093434985548643E-4,1.4295450115321155E-4,2.0911514797240224E-4]
[null,"PSP-Business-Other_Non_Food_Retail-Elevators","PSP","Business","Other_Non_Food_Retail","Elevators",7.9804055899824561E-2,9.2130694095591367E-2,0.15849318262261441,8.319704403815889E-2,9.1172946230974244E-2,0.16069068957693133,0.17379536728271947,0.16071602025318565,1.4725973858667325E-4,9.7212051390775198E-5,1.9388059070494384E-4,1.521216848665887E-4]
[null,"PSP-Business-Other_Non_Food_Retail-Forced_Air_Central_Heating","PSP","Business","Other_Non_Food_Retail","Forced_Air_Central_Heating",0.18602547791820823,0.23275991887670955,0.33504186918961704,3.27410971248384E-2,2.7768564592274635E-2,3.2766024560836292E-2,9.3937991250770472E-2,5.895905648674539E-2,7.5521045741537522E-5,3.3102142787839019E-4,1.4049118735807271E-4,5.0135567600396959E-4]
[null,"PSP-Business-Other_Non_Food_Retail-HVAC_Fans_Pumps","PSP","Business","Other_Non_Food_Retail","HVAC_Fans_Pumps",6.6683789954337741E-2,7.6210045662099851E-2,0.18867423531619543,5.7842465753424679E-2,8.6763698630135874E-2,0.18973822480765737,0.14434931506849175,0.18973822480765737,1.1078248235781978E-4,1.108936725375027E-4,1.1415525114154707E-4,1.1415525114154709E-4]
[null,"PSP-Business-Other_Non_Food_Retail-Lighting_Exterior","PSP","Business","Other_Non_Food_Retail","Lighting_Exterior",5.4396105550302713E-2,4.2705540060355394E-2,0.27998981118884869,5.5738621418680622E-3,3.6910612409292887E-2,0.24640375194724498,6.9848428498099427E-2,0.2641718882039879,1.0675310541371195E-5,2.0575591779579584E-4,1.1000319995792344E-5,2.188929003794578E-4]
[null,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_Architectural","PSP","Business","Other_Non_Food_Retail","Lighting_Interior_Architectural",8.7376433356413846E-2,9.7392231843897295E-2,0.14518800066156654,9.2488928903884771E-2,9.5029340019113381E-2,0.14784221349297033,0.18679955625749051,0.14788329546466342,1.6400826997111956E-4,8.9104029416986661E-5,2.2252727488579247E-4,2.0004976953607684E-4]
[null,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_General","PSP","Business","Other_Non_Food_Retail","Lighting_Interior_General",8.7376433356413846E-2,9.7392231843897295E-2,0.14518800066156654,9.2488928903884771E-2,9.5029340019113381E-2,0.14784221349297033,0.18679955625749051,0.14788329546466342,1.6400826997111956E-4,8.9104029416986661E-5,2.2252727488579247E-4,2.0004976953607684E-4]
[null,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_High_Bay","PSP","Business","Other_Non_Food_Retail","Lighting_Interior_High_Bay",8.7376433356413846E-2,9.7392231843897295E-2,0.14518800066156654,9.2488928903884771E-2,9.5029340019113381E-2,0.14784221349297033,0.18679955625749051,0.14788329546466342,1.6400826997111956E-4,8.9104029416986661E-5,2.2252727488579247E-4,2.0004976953607684E-4]
[null,"PSP-Business-Other_Non_Food_Retail-Miscellaneous_Equipment","PSP","Business","Other_Non_Food_Retail","Miscellaneous_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Other_Non_Food_Retail-Non_Ducted_Central_Heating","PSP","Business","Other_Non_Food_Retail","Non_Ducted_Central_Heating",0.210712628860243,0.26746281610836703,0.35808401330328993,1.0519419679006543E-6,1.1364252091409169E-5,3.7316861034415438E-5,0.1033889146951374,6.0301893977868969E-2,0,3.7608980820818085E-4,0,5.3354609410820417E-4]
[null,"PSP-Business-Other_Non_Food_Retail-Other_Plug_Loads","PSP","Business","Other_Non_Food_Retail","Other_Plug_Loads",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Other_Non_Food_Retail-Refrigeration","PSP","Business","Other_Non_Food_Retail","Refrigeration",6.8554137031733686E-2,7.8990325158937086E-2,0.18385569250558687,6.1156106325585803E-2,8.8204401525236856E-2,0.18507561822555973,0.14908810100180034,0.18507561822555971,1.1652650375522761E-4,1.14390701285106E-4,1.2498593542300927E-4,1.2223624569020645E-4]
[null,{"$f":"CONCATENATE(C198,\"-\",D198,\"-\",E198,\"-\",F198)","v":"PSP-Business-Other_Office-Cogeneration"},"PSP","Business","Other_Office","Cogeneration",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Business-Other_Office-Computer_Equipment","PSP","Business","Other_Office","Computer_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Other_Office-Cooking","PSP","Business","Other_Office","Cooking",7.8418105039645941E-2,8.1240374181620667E-2,0.1676567859014309,8.0400656127110448E-2,8.2243959604477807E-2,0.17522486630141129,0.16019437205329418,0.17462088079100865,1.2399495062914679E-4,5.0817623027465486E-5,2.6741319953129956E-4,1.0881067670014554E-4]
[null,"PSP-Business-Other_Office-Cooling_Chillers","PSP","Business","Other_Office","Cooling_Chillers",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Other_Office-Cooling_DX","PSP","Business","Other_Office","Cooling_DX",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Other_Office-Domestic_Hot_Water","PSP","Business","Other_Office","Domestic_Hot_Water",8.0735572383861767E-2,9.2347828041627542E-2,0.21473859548131621,5.3735143793805867E-2,7.5059789689064293E-2,0.16052360771570692,0.14374436575979566,0.17911509713482174,9.8383538438488779E-5,1.204901666128548E-4,1.1260971703673491E-4,1.2865141527178335E-4]
[null,"PSP-Business-Other_Office-Elevators","PSP","Business","Other_Office","Elevators",7.2001042323640449E-2,8.0142785622321244E-2,0.1775700842444633,6.9450657433532056E-2,8.4948671993452421E-2,0.18138750561008612,0.1533512963234864,0.18114795644901807,1.1884431754896666E-4,8.6283625618595585E-5,1.8175820498516322E-4,1.1352353279111239E-4]
[null,"PSP-Business-Other_Office-Forced_Air_Central_Heating","PSP","Business","Other_Office","Forced_Air_Central_Heating",0.19726311248438747,0.15249262228025032,0.35734456345373833,5.0374112304552736E-2,4.0311783164870968E-2,6.7141692411690587E-2,6.5260233426148215E-2,6.9811880474361626E-2,9.32003866919928E-5,2.3732649212465233E-4,2.0822202047971231E-4,5.6715031806692966E-4]
[null,"PSP-Business-Other_Office-HVAC_Fans_Pumps","PSP","Business","Other_Office","HVAC_Fans_Pumps",6.6683789954337741E-2,7.6210045662099851E-2,0.18867423531619543,5.7842465753424679E-2,8.6763698630135874E-2,0.18973822480765737,0.14434931506849175,0.18973822480765737,1.1078248235781978E-4,1.108936725375027E-4,1.1415525114154707E-4,1.1415525114154709E-4]
[null,"PSP-Business-Other_Office-Lighting_Exterior","PSP","Business","Other_Office","Lighting_Exterior",5.4396105459444871E-2,4.2705540192527494E-2,0.27998981153822472,5.5738621907283088E-3,3.691061145964715E-2,0.24640375275288798,6.9848427906838845E-2,0.26417188849970075,1.0675310634950575E-5,2.0575591908889639E-4,1.1000320092220638E-5,2.1889289876291377E-4]
[null,"PSP-Business-Other_Office-Lighting_Interior_Architectural","PSP","Business","Other_Office","Lighting_Interior_Architectural",7.2868550334334273E-2,7.9568368384155194E-2,0.17649847883076702,6.7144036123110595E-2,8.7759382667392416E-2,0.18159017827258728,0.15337431064293,0.18119669474472327,1.2002467484432268E-4,9.9517694661594621E-5,1.851611170732339E-4,1.4771664703427169E-4]
[null,"PSP-Business-Other_Office-Lighting_Interior_General","PSP","Business","Other_Office","Lighting_Interior_General",7.2868550334334273E-2,7.9568368384155194E-2,0.17649847883076702,6.7144036123110595E-2,8.7759382667392416E-2,0.18159017827258728,0.15337431064293,0.18119669474472327,1.2002467484432268E-4,9.9517694661594621E-5,1.851611170732339E-4,1.4771664703427169E-4]
[null,"PSP-Business-Other_Office-Lighting_Interior_High_Bay","PSP","Business","Other_Office","Lighting_Interior_High_Bay",7.2868550334334273E-2,7.9568368384155194E-2,0.17649847883076702,6.7144036123110595E-2,8.7759382667392416E-2,0.18159017827258728,0.15337431064293,0.18119669474472327,1.2002467484432268E-4,9.9517694661594621E-5,1.851611170732339E-4,1.4771664703427169E-4]
[null,"PSP-Business-Other_Office-Miscellaneous_Equipment","PSP","Business","Other_Office","Miscellaneous_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Other_Office-Non_Ducted_Central_Heating","PSP","Business","Other_Office","Non_Ducted_Central_Heating",0.20634833697736646,0.19372606040850332,0.42366108792373069,0,2.734647062896752E-6,3.9573831604484298E-7,7.873105422645979E-2,9.7530330078560892E-2,0,3.1483982914277492E-4,0,5.2619354540540009E-4]
[null,"PSP-Business-Other_Office-Other_Plug_Loads","PSP","Business","Other_Office","Other_Plug_Loads",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Other_Office-Refrigeration","PSP","Business","Other_Office","Refrigeration",6.7368673374678292E-2,7.7980873903057177E-2,0.18600197206404215,6.0536946899572314E-2,8.6613968839151401E-2,0.1873569791246906,0.14678335013606292,0.18735723565874518,1.122653329603299E-4,1.0591111422126309E-4,1.2749645245751441E-4,1.090261469924766E-4]
[null,"PSP-Business-Restaurant-Cogeneration","PSP","Business","Restaurant","Cogeneration",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Business-Restaurant-Computer_Equipment","PSP","Business","Restaurant","Computer_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Restaurant-Cooking","PSP","Business","Restaurant","Cooking",9.1093985831333699E-2,0.11083025496140286,0.13048838993579304,8.98764467824439E-2,0.11446749731517851,0.13086689220244405,0.20173325342853315,0.1306432795428708,1.8650105204426465E-4,1.8430476318382841E-4,2.0500308664820856E-4,1.9795798359158859E-4]
[null,"PSP-Business-Restaurant-Cooling_Chillers","PSP","Business","Restaurant","Cooling_Chillers",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Restaurant-Cooling_DX","PSP","Business","Restaurant","Cooling_DX",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Restaurant-Domestic_Hot_Water","PSP","Business","Restaurant","Domestic_Hot_Water",0.10307710122311466,0.12951863536651548,0.1562669954213442,7.587459460418991E-2,9.7166425178865354E-2,0.1168573890051131,0.19129644680655841,0.12994241239429885,1.629293360926392E-4,2.4034488124125705E-4,1.7965857087522371E-4,2.5951826317565903E-4]
[null,"PSP-Business-Restaurant-Elevators","PSP","Business","Restaurant","Elevators",7.8103873920212868E-2,9.5626280508081182E-2,0.15827948001994985,7.5979720314586288E-2,9.9832281380673654E-2,0.15898538767016573,0.17432483361151246,0.15886814257481799,1.5136031611681351E-4,1.4733242018445539E-4,1.5720575740212504E-4,1.551566229070228E-4]
[null,"PSP-Business-Restaurant-Forced_Air_Central_Heating","PSP","Business","Restaurant","Forced_Air_Central_Heating",0.12479295884006809,0.11412453504234008,0.39549031154545078,4.8689493961199946E-2,5.7182607638302012E-2,8.4119646110421456E-2,6.3171816321831109E-2,0.11242863054038661,1.0450764344602002E-4,1.8145840056336905E-4,1.4222185430814259E-4,3.5028266250158624E-4]
[null,"PSP-Business-Restaurant-HVAC_Fans_Pumps","PSP","Business","Restaurant","HVAC_Fans_Pumps",6.6683789954337741E-2,7.6210045662099851E-2,0.18867423531619543,5.7842465753424679E-2,8.6763698630135874E-2,0.18973822480765737,0.14434931506849175,0.18973822480765737,1.1078248235781978E-4,1.108936725375027E-4,1.1415525114154707E-4,1.1415525114154709E-4]
[null,"PSP-Business-Restaurant-Lighting_Exterior","PSP","Business","Restaurant","Lighting_Exterior",5.4396105295907035E-2,4.2705539992424817E-2,0.27998981147420565,5.5738621392282129E-3,3.6910611758176837E-2,0.24640375247960594,6.9848428362905959E-2,0.26417188849754542,1.0675310536315975E-5,2.0575592131596008E-4,1.1000319990583176E-5,2.1889290019646608E-4]
[null,"PSP-Business-Restaurant-Lighting_Interior_Architectural","PSP","Business","Restaurant","Lighting_Interior_Architectural",8.0282119542705144E-2,0.10147074136783625,0.15038425031121172,7.9322778855002885E-2,0.10460806720725277,0.1509970996500648,0.1820999046206542,0.15083503844527216,1.5902225172289587E-4,1.5870821818573017E-4,1.6432236695991973E-4,1.6400958728912196E-4]
[null,"PSP-Business-Restaurant-Lighting_Interior_General","PSP","Business","Restaurant","Lighting_Interior_General",8.0282119542705144E-2,0.10147074136783625,0.15038425031121172,7.9322778855002885E-2,0.10460806720725277,0.1509970996500648,0.1820999046206542,0.15083503844527216,1.5902225172289587E-4,1.5870821818573017E-4,1.6432236695991973E-4,1.6400958728912196E-4]
[null,"PSP-Business-Restaurant-Lighting_Interior_High_Bay","PSP","Business","Restaurant","Lighting_Interior_High_Bay",8.0282119542705144E-2,0.10147074136783625,0.15038425031121172,7.9322778855002885E-2,0.10460806720725277,0.1509970996500648,0.1820999046206542,0.15083503844527216,1.5902225172289587E-4,1.5870821818573017E-4,1.6432236695991973E-4,1.6400958728912196E-4]
[null,"PSP-Business-Restaurant-Miscellaneous_Equipment","PSP","Business","Restaurant","Miscellaneous_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Restaurant-Non_Ducted_Central_Heating","PSP","Business","Restaurant","Non_Ducted_Central_Heating",0.210712628860243,0.26746281610836703,0.35808401330328993,1.0519419679006543E-6,1.1364252091409169E-5,3.7316861034415438E-5,0.1033889146951374,6.0301893977868969E-2,0,3.7608980820818085E-4,0,5.3354609410820417E-4]
[null,"PSP-Business-Restaurant-Other_Plug_Loads","PSP","Business","Restaurant","Other_Plug_Loads",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Restaurant-Refrigeration","PSP","Business","Restaurant","Refrigeration",6.8810037619062209E-2,8.0868269899084438E-2,0.18199404658416074,6.2196778935136081E-2,8.9275157193174068E-2,0.18297931142075938,0.150930987564212,0.18294541078441104,1.2065711235627211E-4,1.1825972028412543E-4,1.2541544680799691E-4,1.2300605084541094E-4]
[null,"PSP-Business-Schools-Cogeneration","PSP","Business","Schools","Cogeneration",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Business-Schools-Computer_Equipment","PSP","Business","Schools","Computer_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Schools-Cooking","PSP","Business","Schools","Cooking",9.1177615963942929E-2,8.1483807451944681E-2,0.20246301225401339,4.4726942081127832E-2,5.2890781544906458E-2,0.11551492961808864,0.18699573521749402,0.22474717586848206,3.4661394560644152E-5,1.4990979344387318E-5,1.5634898231628726E-4,2.1184236684665501E-5]
[null,"PSP-Business-Schools-Cooling_Chillers","PSP","Business","Schools","Cooling_Chillers",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Schools-Cooling_DX","PSP","Business","Schools","Cooling_DX",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Schools-Domestic_Hot_Water","PSP","Business","Schools","Domestic_Hot_Water",8.7528459188408084E-2,0.10298629171467341,0.18043423392980543,7.8729536970494202E-2,7.5865721663611455E-2,0.14667060320251937,0.16724516305637166,0.16053999027411642,1.1478968035284879E-4,5.851261686886557E-5,2.6310067167123182E-4,1.0203941974899772E-4]
[null,"PSP-Business-Schools-Elevators","PSP","Business","Schools","Elevators",9.1067008051932075E-2,8.3641648673618715E-2,0.20577863339400312,4.3352835251055669E-2,6.4151672226665624E-2,0.11342584431123619,0.18261699307179616,0.21596536501969243,4.7212435102693513E-5,7.6662850335381324E-5,1.2113857193512698E-4,7.8917640051127757E-5]
[null,"PSP-Business-Schools-Forced_Air_Central_Heating","PSP","Business","Schools","Forced_Air_Central_Heating",0.19251076767498565,0.17857577280693918,0.44042394737505453,6.6281498101277156E-3,5.8610072303326875E-3,8.556565597736987E-3,7.7855360593959852E-2,8.958842891086341E-2,7.2772834981634221E-6,1.4856328471646015E-4,9.6060142175757168E-5,4.2084273020354199E-4]
[null,"PSP-Business-Schools-HVAC_Fans_Pumps","PSP","Business","Schools","HVAC_Fans_Pumps",6.6683789954337741E-2,7.6210045662099851E-2,0.18867423531619543,5.7842465753424679E-2,8.6763698630135874E-2,0.18973822480765737,0.14434931506849175,0.18973822480765737,1.1078248235781978E-4,1.108936725375027E-4,1.1415525114154707E-4,1.1415525114154709E-4]
[null,"PSP-Business-Schools-Lighting_Exterior","PSP","Business","Schools","Lighting_Exterior",5.4396105396568431E-2,4.2705540134081621E-2,0.27998981072388984,5.5738620515163951E-3,3.6910611927574041E-2,0.24640375280116622,6.9848428296639176E-2,0.26417188866856439,1.0675310368324969E-5,2.0575592193882236E-4,1.1000319817477681E-5,2.1889289872672874E-4]
[null,"PSP-Business-Schools-Lighting_Interior_Architectural","PSP","Business","Schools","Lighting_Interior_Architectural",8.3953644229769614E-2,8.9305818729762246E-2,0.20405535893096902,4.8217882563787978E-2,5.4496949278943517E-2,0.1151681523991073,0.18440567646185416,0.2203965174058061,4.7163382990221896E-5,4.5068886728595806E-5,1.4143577587212108E-4,4.8825059370082676E-5]
[null,"PSP-Business-Schools-Lighting_Interior_General","PSP","Business","Schools","Lighting_Interior_General",8.3953644229769614E-2,8.9305818729762246E-2,0.20405535893096902,4.8217882563787978E-2,5.4496949278943517E-2,0.1151681523991073,0.18440567646185416,0.2203965174058061,4.7163382990221896E-5,4.5068886728595806E-5,1.4143577587212108E-4,4.8825059370082676E-5]
[null,"PSP-Business-Schools-Lighting_Interior_High_Bay","PSP","Business","Schools","Lighting_Interior_High_Bay",8.3953644229769614E-2,8.9305818729762246E-2,0.20405535893096902,4.8217882563787978E-2,5.4496949278943517E-2,0.1151681523991073,0.18440567646185416,0.2203965174058061,4.7163382990221896E-5,4.5068886728595806E-5,1.4143577587212108E-4,4.8825059370082676E-5]
[null,"PSP-Business-Schools-Miscellaneous_Equipment","PSP","Business","Schools","Miscellaneous_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Schools-Non_Ducted_Central_Heating","PSP","Business","Schools","Non_Ducted_Central_Heating",0.20634833697736646,0.19372606040850332,0.42366108792373069,0,2.734647062896752E-6,3.9573831604484298E-7,7.873105422645979E-2,9.7530330078560892E-2,0,3.1483982914277492E-4,0,5.2619354540540009E-4]
[null,"PSP-Business-Schools-Other_Plug_Loads","PSP","Business","Schools","Other_Plug_Loads",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Schools-Refrigeration","PSP","Business","Schools","Refrigeration",6.7405704699322042E-2,7.7902332602873811E-2,0.18604527982066496,6.0450257752331954E-2,8.6659989465406997E-2,0.18740075812082629,0.14673607435143757,0.18739960318713633,1.1214589566482066E-4,1.0596058423980707E-4,1.2755601746889498E-4,1.0907707201156597E-4]
[null,"PSP-Business-University_Colleges-Cogeneration","PSP","Business","University_Colleges","Cogeneration",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Business-University_Colleges-Computer_Equipment","PSP","Business","University_Colleges","Computer_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-University_Colleges-Cooking","PSP","Business","University_Colleges","Cooking",7.4156501276513825E-2,7.691663640345843E-2,0.18342196733238234,6.5841889186304514E-2,7.0245584524101526E-2,0.16415229074235824,0.16294088888770747,0.20232424164717375,1.1406593199322158E-4,9.3187385614990623E-5,2.4803358028906126E-4,1.9798361466434171E-4]
[null,"PSP-Business-University_Colleges-Cooling_Chillers","PSP","Business","University_Colleges","Cooling_Chillers",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-University_Colleges-Cooling_DX","PSP","Business","University_Colleges","Cooling_DX",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-University_Colleges-Domestic_Hot_Water","PSP","Business","University_Colleges","Domestic_Hot_Water",9.2209727483487935E-2,9.8128482511053453E-2,0.18255482678759602,6.2809464815709398E-2,9.0429768426981111E-2,0.14665345113025829,0.16625010309786153,0.16096417574705221,1.1633738302702693E-4,1.4149405207134434E-4,1.8155188837348424E-4,2.5217079998499694E-4]
[null,"PSP-Business-University_Colleges-Elevators","PSP","Business","University_Colleges","Elevators",7.8182356676419304E-2,8.3455432380085195E-2,0.19049611207143957,6.1723692173377025E-2,7.751526035567223E-2,0.14167758496650762,0.16828373286036766,0.19866582851613143,1.0120878296510587E-4,1.0700581298055145E-4,1.5661831721962098E-4,1.5547930834127372E-4]
[null,"PSP-Business-University_Colleges-Forced_Air_Central_Heating","PSP","Business","University_Colleges","Forced_Air_Central_Heating",0.19647273015606412,0.16616341803191648,0.41933208933411598,2.1373214877546665E-2,1.6524131118831293E-2,2.8337578833862835E-2,7.4531753525873934E-2,7.7265084121788535E-2,2.3261613232061871E-5,2.4879406643564999E-4,1.0959311664653704E-4,4.4407657691014998E-4]
[null,"PSP-Business-University_Colleges-HVAC_Fans_Pumps","PSP","Business","University_Colleges","HVAC_Fans_Pumps",6.6683789954337741E-2,7.6210045662099851E-2,0.18867423531619543,5.7842465753424679E-2,8.6763698630135874E-2,0.18973822480765737,0.14434931506849175,0.18973822480765737,1.1078248235781978E-4,1.108936725375027E-4,1.1415525114154707E-4,1.1415525114154709E-4]
[null,"PSP-Business-University_Colleges-Lighting_Exterior","PSP","Business","University_Colleges","Lighting_Exterior",5.4396105527388022E-2,4.2705540067371699E-2,0.27998981046849475,5.5738621530015834E-3,3.6910612546225324E-2,0.2464037523196633,6.984842874326927E-2,0.26417188817458609,1.0675310562694299E-5,2.0575592004464552E-4,1.1000320017764597E-5,2.1889289785986463E-4]
[null,"PSP-Business-University_Colleges-Lighting_Interior_Architectural","PSP","Business","University_Colleges","Lighting_Interior_Architectural",7.6443337220641644E-2,8.6528880099912261E-2,0.18819418685342337,6.5832548907835034E-2,7.5833142280838234E-2,0.14067040874147235,0.16995407922517491,0.19654341667070219,1.0749211463456643E-4,1.0010882981515658E-4,1.6332444828751571E-4,1.3696511990795603E-4]
[null,"PSP-Business-University_Colleges-Lighting_Interior_General","PSP","Business","University_Colleges","Lighting_Interior_General",7.6443337220641644E-2,8.6528880099912261E-2,0.18819418685342337,6.5832548907835034E-2,7.5833142280838234E-2,0.14067040874147235,0.16995407922517491,0.19654341667070219,1.0749211463456643E-4,1.0010882981515658E-4,1.6332444828751571E-4,1.3696511990795603E-4]
[null,"PSP-Business-University_Colleges-Lighting_Interior_High_Bay","PSP","Business","University_Colleges","Lighting_Interior_High_Bay",7.6443337220641644E-2,8.6528880099912261E-2,0.18819418685342337,6.5832548907835034E-2,7.5833142280838234E-2,0.14067040874147235,0.16995407922517491,0.19654341667070219,1.0749211463456643E-4,1.0010882981515658E-4,1.6332444828751571E-4,1.3696511990795603E-4]
[null,{"$f":"CONCATENATE(C262,\"-\",D262,\"-\",E262,\"-\",F262)","v":"PSP-Business-University_Colleges-Miscellaneous_Equipment"},"PSP","Business","University_Colleges","Miscellaneous_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-University_Colleges-Non_Ducted_Central_Heating","PSP","Business","University_Colleges","Non_Ducted_Central_Heating",0.20634833697736646,0.19372606040850332,0.42366108792373069,0,2.734647062896752E-6,3.9573831604484298E-7,7.873105422645979E-2,9.7530330078560892E-2,0,3.1483982914277492E-4,0,5.2619354540540009E-4]
[null,"PSP-Business-University_Colleges-Other_Plug_Loads","PSP","Business","University_Colleges","Other_Plug_Loads",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-University_Colleges-Refrigeration","PSP","Business","University_Colleges","Refrigeration",6.7405704699322042E-2,7.7902332602873811E-2,0.18604527982066496,6.0450257752331954E-2,8.6659989465406997E-2,0.18740075812082629,0.14673607435143757,0.18739960318713633,1.1214589566482066E-4,1.0596058423980707E-4,1.2755601746889498E-4,1.0907707201156597E-4]
[null,"PSP-Business-Warehouse_Wholesale-Cogeneration","PSP","Business","Warehouse_Wholesale","Cogeneration",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Business-Warehouse_Wholesale-Computer_Equipment","PSP","Business","Warehouse_Wholesale","Computer_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Warehouse_Wholesale-Cooking","PSP","Business","Warehouse_Wholesale","Cooking",8.2370763782623632E-2,0.10119655510588811,0.14600775100746569,0.10022028029715511,8.6599357136654537E-2,0.14965386831717531,0.18442772209791156,0.14952370225512612,1.4335531122848167E-4,3.7133926481655776E-5,3.1860045151423246E-4,6.8271513357365783E-5]
[null,"PSP-Business-Warehouse_Wholesale-Cooling_Chillers","PSP","Business","Warehouse_Wholesale","Cooling_Chillers",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Warehouse_Wholesale-Cooling_DX","PSP","Business","Warehouse_Wholesale","Cooling_DX",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Warehouse_Wholesale-Domestic_Hot_Water","PSP","Business","Warehouse_Wholesale","Domestic_Hot_Water",9.4547670618485041E-2,0.10112024586018674,0.19189036149738817,6.7103657975877515E-2,7.8754243997771312E-2,0.14425518451968306,0.16132250005766027,0.16100613547294787,1.1870227890675502E-4,1.1116649600349678E-4,1.8503857254393278E-4,1.9190793693396745E-4]
[null,"PSP-Business-Warehouse_Wholesale-Elevators","PSP","Business","Warehouse_Wholesale","Elevators",7.8626917408016334E-2,8.8674769575226658E-2,0.16302561802890878,8.0406714298440291E-2,8.9573705864533906E-2,0.16573291044230617,0.1683157385376278,0.16564362584494025,1.393077843149905E-4,8.7358856072087106E-5,2.1582276779410296E-4,1.3281399437466783E-4]
[null,"PSP-Business-Warehouse_Wholesale-Forced_Air_Central_Heating","PSP","Business","Warehouse_Wholesale","Forced_Air_Central_Heating",0.15650285781271089,0.16869406370120096,0.4467673677341672,6.701446498516468E-6,1.0393227647389587E-5,4.5367938214767875E-3,8.9685608502438605E-2,0.13379621375385981,1.3170035799621836E-8,2.8197294749515863E-4,3.1594703167180402E-8,4.1039859436006195E-4]
[null,"PSP-Business-Warehouse_Wholesale-HVAC_Fans_Pumps","PSP","Business","Warehouse_Wholesale","HVAC_Fans_Pumps",6.6683789954337741E-2,7.6210045662099851E-2,0.18867423531619543,5.7842465753424679E-2,8.6763698630135874E-2,0.18973822480765737,0.14434931506849175,0.18973822480765737,1.1078248235781978E-4,1.108936725375027E-4,1.1415525114154707E-4,1.1415525114154709E-4]
[null,"PSP-Business-Warehouse_Wholesale-Lighting_Exterior","PSP","Business","Warehouse_Wholesale","Lighting_Exterior",5.4396105483396941E-2,4.2705540053266391E-2,0.27998981082384983,5.5738620915991239E-3,3.6910612037493858E-2,0.2464037525051041,6.9848428468175475E-2,0.26417188853711426,1.0675310445094845E-5,2.0575591743799437E-4,1.1000319896584772E-5,2.1889289909288943E-4]
[null,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_Architectural","PSP","Business","Warehouse_Wholesale","Lighting_Interior_Architectural",7.8749673647339369E-2,9.2078399504916433E-2,0.15927869493788049,8.5921488371667187E-2,8.7661696085184454E-2,0.16221962350121025,0.17198097383850167,0.16210945011329994,1.3689368060011039E-4,6.6116422573809456E-5,2.38179666177302E-4,1.000354471886545E-4]
[null,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_General","PSP","Business","Warehouse_Wholesale","Lighting_Interior_General",7.8749673647339369E-2,9.2078399504916433E-2,0.15927869493788049,8.5921488371667187E-2,8.7661696085184454E-2,0.16221962350121025,0.17198097383850167,0.16210945011329994,1.3689368060011039E-4,6.6116422573809456E-5,2.38179666177302E-4,1.000354471886545E-4]
[null,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_High_Bay","PSP","Business","Warehouse_Wholesale","Lighting_Interior_High_Bay",7.8749673647339369E-2,9.2078399504916433E-2,0.15927869493788049,8.5921488371667187E-2,8.7661696085184454E-2,0.16221962350121025,0.17198097383850167,0.16210945011329994,1.3689368060011039E-4,6.6116422573809456E-5,2.38179666177302E-4,1.000354471886545E-4]
[null,"PSP-Business-Warehouse_Wholesale-Miscellaneous_Equipment","PSP","Business","Warehouse_Wholesale","Miscellaneous_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Warehouse_Wholesale-Non_Ducted_Central_Heating","PSP","Business","Warehouse_Wholesale","Non_Ducted_Central_Heating",0.15965132492407233,0.17369381829532768,0.43184945987209478,0,1.0097186644470885E-6,2.3673791724416237E-6,9.4883094681388294E-2,0.13991892512927998,1.0702936028255611E-10,2.8562540437353755E-4,1.2715088001567666E-8,3.9822339445956816E-4]
[null,"PSP-Business-Warehouse_Wholesale-Other_Plug_Loads","PSP","Business","Warehouse_Wholesale","Other_Plug_Loads",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Warehouse_Wholesale-Refrigeration","PSP","Business","Warehouse_Wholesale","Refrigeration",6.3896518095594573E-2,7.5259100162907072E-2,0.17574462829694484,6.7526870772971329E-2,9.3649384863886437E-2,0.19651195863550366,0.14558239051554597,0.18182914865664618,1.3039262629350684E-4,1.0658547976840211E-4,1.3924510872868353E-4,1.0989225249943191E-4]
[null,"PSP-Consumer-Residential-AC_Central","PSP","Consumer","Residential","AC_Central",0,0,0,0.23252392684910811,0.31434668766858098,0.43444866211133348,1.285301592330124E-2,5.8277074476761276E-3,5.9600323710665387E-4,0,1.118249993823873E-3,0]
[null,"PSP-Consumer-Residential-AC_Room","PSP","Consumer","Residential","AC_Room",0,0,0,0.23252392684910811,0.31434668766858098,0.43444866211133348,1.285301592330124E-2,5.8277074476761276E-3,5.9600323710665387E-4,0,1.118249993823873E-3,0]
[null,"PSP-Consumer-Residential-Attic Insulation - Electric Fired","PSP","Consumer","Residential","Attic Insulation - Electric Fired",0.15829304517331083,0.15597906203361653,0.37412495006138963,8.8253799668553019E-3,1.4081407950564466E-2,2.2478481093615135E-2,0.1300919338990047,0.13612573982164175,1.3860581553867072E-5,2.8975507786513767E-4,2.364401015662618E-5,3.8931229427703433E-4]
[null,"PSP-Consumer-Residential-Attic Insulation - Gas Fired","PSP","Consumer","Residential","Attic Insulation - Gas Fired",3.4886529680360996E-2,3.987031963469808E-2,9.9615753424642697E-2,0.13893610327985897,0.19243069563919052,0.30959223683317866,8.0849178862702015E-2,0.10381918264525182,3.4255119648897691E-4,6.00456621004488E-5,5.9009615917291695E-4,6.0045662100448983E-5]
[null,"PSP-Consumer-Residential-Car_Block_Heater","PSP","Consumer","Residential","Car_Block_Heater",2.4642086126576625E-2,9.8568344506306818E-2,0.8210288603567788,2.8405862970117175E-4,1.1362345188046868E-3,9.6579934098398445E-3,6.1782751960004966E-3,3.8504147255993673E-2,0,0,0,0]
[null,"PSP-Consumer-Residential-Clothes_Dryers","PSP","Consumer","Residential","Clothes_Dryers",9.7756529175919149E-2,0.13145918818081415,0.13739604319067714,8.9144686767503048E-2,0.10092738817988509,0.10862275351489033,0.20807572612618555,0.12661768486412664,1.5649158894922907E-4,1.5649158894922907E-4,2.2444094157259554E-4,1.8512363806977715E-4]
[null,"PSP-Consumer-Residential-Clothes_Washers","PSP","Consumer","Residential","Clothes_Washers",0.10965217608951996,9.9818330018949963E-2,0.1511761521096612,6.9562918362903209E-2,0.10325630607258468,0.11916993184157031,0.20168432275046363,0.14567986275433803,1.2576241699351233E-4,1.2576241699351233E-4,1.6838979378789746E-4,1.5809497889434786E-4]
[null,"PSP-Consumer-Residential-Clothesline","PSP","Consumer","Residential","Clothesline",0,0,0,0.34426229508196721,0.34426229508196721,0.30327868852459017,0,8.1967213114754103E-3,6.7271071369432031E-4,0,6.8306010928961749E-4,0]
[null,"PSP-Consumer-Residential-Computers","PSP","Consumer","Residential","Computers",7.3498142935729441E-2,8.8589007056973645E-2,0.1694827133253394,6.1392672586289269E-2,0.1046320907303061,0.16788767198380494,0.16256853288318882,0.17194916849837746,1.4720652695435866E-4,1.4720652695435866E-4,1.8457037652551148E-4,1.853578646362912E-4]
[null,"PSP-Consumer-Residential-Cooking","PSP","Consumer","Residential","Cooking",0.11858482699446922,0.10349874619641997,0.14437131646862172,7.4508718794006126E-2,0.10555787827798334,0.11144089708593249,0.20718131730023667,0.1348562988823212,1.9691397740671503E-4,1.9691397740671503E-4,3.1077526682979324E-4,3.4022416651928938E-4]
[null,"PSP-Consumer-Residential-Dehumidifiers","PSP","Consumer","Residential","Dehumidifiers",4.479899384728623E-2,6.1411012408619084E-2,9.432263014494896E-2,0.1311389864704364,0.18033464598921789,0.28162340215588233,0.10859241987875909,9.7777909104859118E-2,3.2041176327026263E-4,3.2041176327026263E-4,5.6083306486874715E-4,1.0802948394534428E-4]
[null,"PSP-Consumer-Residential-Dishwashers","PSP","Consumer","Residential","Dishwashers",0.10774837247294293,9.9663311933615328E-2,0.15041783291084959,5.8333175586209679E-2,0.12167037390232653,0.12514403625630929,0.19470167639880351,0.14232122053894294,1.2172347779456131E-4,1.2172347779456131E-4,2.08102343809523E-4,2.765381185515033E-4]
[null,"PSP-Consumer-Residential-Domestic_Hot_Water","PSP","Consumer","Residential","Domestic_Hot_Water",0.10920900057691305,8.8594194059299983E-2,0.19108806452930008,4.8388261264678489E-2,9.5607757618907982E-2,0.13389132211509297,0.16879915535822046,0.16442224447758191,9.7460720478374747E-5,9.7460720478374747E-5,1.1468618371750954E-4,1.6832008026741775E-4]
[null,"PSP-Consumer-Residential-Duct Sealing - Electric Fired","PSP","Consumer","Residential","Duct Sealing - Electric Fired",0.15115204870476945,0.14924783550437751,0.3582011895423321,1.6448113593167928E-2,2.4519346363180882E-2,3.9186650555606259E-2,0.1271463930887208,0.13409842264784314,3.3165695999379554E-5,2.7647148874854226E-4,5.7075996449525274E-5,3.7031776861623977E-4]
[null,"PSP-Consumer-Residential-Duct Sealing - Gas Fired, ECM","PSP","Consumer","Residential","Duct Sealing - Gas Fired, ECM",2.7508534886774922E-2,3.1438325584885615E-2,7.8548467086329801E-2,0.15787927020379311,0.21709669190984465,0.33796432566184298,6.6468977084331901E-2,8.3095407582278596E-2,3.9615262527073627E-4,4.7346875880851684E-5,7.0179303123146602E-4,4.7346875880851656E-5]
[null,"PSP-Consumer-Residential-Duct Sealing - Gas Fired, PSC","PSP","Consumer","Residential","Duct Sealing - Gas Fired, PSC",3.9624699896399516E-2,4.5285371310170922E-2,0.11314522741502085,0.12677074509958267,0.17659011941923827,0.29137159694181985,9.008418724548832E-2,0.11712805267219305,3.0812819938806234E-4,6.8200860406883413E-5,5.1836409548654478E-4,6.8200860406883467E-5]
[null,"PSP-Consumer-Residential-Elevators","PSP","Consumer","Residential","Elevators",9.7756529175919149E-2,0.13145918818081415,0.13739604319067714,8.9144686767503048E-2,0.10092738817988509,0.10862275351489033,0.20807572612618555,0.12661768486412664,1.5649158894922907E-4,1.5649158894922907E-4,2.2444094157259554E-4,1.8512363806977715E-4]
[null,"PSP-Consumer-Residential-Energy Star Windows - Electric Fired","PSP","Consumer","Residential","Energy Star Windows - Electric Fired",0.15395603625652762,0.15192858287055339,0.3645714661843748,1.3172841387170007E-2,2.0066916418512271E-2,3.2342816688071409E-2,0.1285919850594178,0.13536935513537413,2.4727408377988268E-5,2.8166128438066208E-4,4.1981771811092966E-5,3.7759961195681866E-4]
[null,"PSP-Consumer-Residential-Energy Star Windows - Gas Fired, ECM","PSP","Consumer","Residential","Energy Star Windows - Gas Fired, ECM",2.8404733553929046E-2,3.2462552633061692E-2,8.110749219615801E-2,0.15557826004803799,0.21410053460686923,0.33451799249076891,6.8215727797463044E-2,8.5612706673625361E-2,3.8964170592525643E-4,4.888938649557474E-5,6.8822530847400642E-4,4.8889386495574632E-5]
[null,"PSP-Consumer-Residential-Energy Star Windows - Gas Fired, PSC","PSP","Consumer","Residential","Energy Star Windows - Gas Fired, PSC",4.2322391781534581E-2,4.8368447750325221E-2,0.12084827532800173,0.11984436074736599,0.16757123829514389,0.28099761919612065,9.5342167866168684E-2,0.12470549903545082,2.8852935939148206E-4,7.2844047816755407E-5,4.7752322289509121E-4,7.2844047816755393E-5]
[null,"PSP-Consumer-Residential-Forced_Air_Central_Heating","PSP","Consumer","Residential","Forced_Air_Central_Heating",0.16343774682722209,0.16082008459551972,0.38557072423632344,3.3970044591577625E-3,6.6409487124375012E-3,1.0504780862667169E-2,0.13214910162017324,0.13747960868650033,1.4506226548759699E-7,1.4506226548759699E-7,1.4565744463480526E-6,4.0303649375319025E-4]
[null,"PSP-Consumer-Residential-Freezers","PSP","Consumer","Residential","Freezers",6.2932586215266248E-2,7.547281693568994E-2,0.17390982003997671,6.7385858704071253E-2,9.568337478681159E-2,0.19935988489647963,0.14288119979969749,0.18237445862202753,1.3577897248110031E-4,1.3577897248110031E-4,1.3811070098548856E-4,1.1352215028938708E-4]
[null,"PSP-Consumer-Residential-Furnace_ECM_1","PSP","Consumer","Residential","Furnace_ECM_1",0.11488097387024479,0.11830958567676869,0.28747714294011167,3.0808091270678236E-2,4.6984857917867724E-2,9.9601705499839238E-2,0.13713619464571858,0.16480144817888567,5.715015670352645E-5,2.0674315556619847E-4,5.7805912793956888E-5,2.5859587244740043E-4]
[null,"PSP-Consumer-Residential-Furnace_ECM_2","PSP","Consumer","Residential","Furnace_ECM_2",0.16343774682722206,0.16082008459551969,0.38557072423632127,3.3970044591577569E-3,6.640948712437489E-3,1.0504780862667141E-2,0.13214910162017321,0.13747960868650022,1.4506226548759675E-7,2.9933105999079723E-4,1.4565744463480501E-6,4.0303649375318955E-4]
[null,"PSP-Consumer-Residential-Furnace_ECM_3","PSP","Consumer","Residential","Furnace_ECM_3",8.1718873413611309E-2,8.0410042297760109E-2,0.1927853621181613,0.11595252713320685,0.15785187112031102,0.22712660707812535,7.25010587717375E-2,7.1653658067088441E-2,2.9807414968607084E-4,1.4966552999539913E-4,5.5912499691193748E-4,2.0151824687659545E-4]
[null,"PSP-Consumer-Residential-Holiday_Lighting_Timer","PSP","Consumer","Residential","Holiday_Lighting_Timer",0.2889279437609853,0,0.47381370826010721,0,0,0,0.10439367311072095,0.13286467486819031,0,8.3131084888554479E-4,0,1.581722319859409E-3]
[null,"PSP-Consumer-Residential-Lighting","PSP","Consumer","Residential","Lighting",9.8559178004128459E-2,9.0417046645780264E-2,0.18907320610734493,2.6588774110827405E-2,0.10720253569677431,0.14958862814025836,0.16302035079851823,0.17555028049637253,6.7044219592526119E-5,6.7044219592526119E-5,1.4077274585379124E-4,3.0969359808210136E-4]
[null,"PSP-Consumer-Residential-Lighting_Common_Area","PSP","Consumer","Residential","Lighting_Common_Area",9.9398522313414034E-2,9.1267599149747164E-2,0.18746390175117963,2.5553476058184872E-2,9.6762793046890214E-2,0.16052265965061913,0.16525955587707694,0.17377149215289384,5.3309374637353658E-5,5.3309374637353658E-5,7.6276445998398518E-5,3.0968879969728427E-4]
[null,"PSP-Consumer-Residential-Miscellaneous","PSP","Consumer","Residential","Miscellaneous",6.6324200913236445E-2,7.579908675798451E-2,0.18938356164382822,5.8219178082186893E-2,8.7328767123280915E-2,0.18869863013697891,0.14212328767122578,0.19212328767122547,1.1415525114154294E-4,1.1415525114154294E-4,1.141552511415432E-4,1.141552511415432E-4]
[null,"PSP-Consumer-Residential-Non_Ducted_Central_Heating","PSP","Consumer","Residential","Non_Ducted_Central_Heating",0.16343774682722209,0.16082008459551972,0.38557072423632344,3.3970044591577625E-3,6.6409487124375012E-3,1.0504780862667169E-2,0.13214910162017324,0.13747960868650033,1.4506226548759699E-7,1.4506226548759699E-7,1.4565744463480526E-6,4.0303649375319025E-4]
[null,"PSP-Consumer-Residential-On_Site_Generation","PSP","Consumer","Residential","On_Site_Generation",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Consumer-Residential-Other_Consumer_Electronics","PSP","Consumer","Residential","Other_Consumer_Electronics",6.6324200913236445E-2,7.579908675798451E-2,0.18938356164382822,5.8219178082186893E-2,8.7328767123280915E-2,0.18869863013697891,0.14212328767122578,0.19212328767122547,1.1415525114154294E-4,1.1415525114154294E-4,1.141552511415432E-4,1.141552511415432E-4]
[null,"PSP-Consumer-Residential-Outdoor Solar Lighting","PSP","Consumer","Residential","Outdoor Solar Lighting",0,0,0,0,0.12667660208643905,0.65514157973174769,4.9478390461997424E-2,0.16870342771982258,0,0,0,0]
[null,"PSP-Consumer-Residential-Outdoor_Lighting_Timer","PSP","Consumer","Residential","Outdoor_Lighting_Timer",-0.18838641747827953,-0.35666333245590276,0.97953250855486118,-4.4979369143622111E-3,-0.34070688458684834,0.60690526898738473,-0.39525328948492383,0.69907008337804655,-3.0468373427046212E-4,-2.1107914509937197E-3,3.0459143383596433E-5,0]
[null,"PSP-Consumer-Residential-Power_Bar","PSP","Consumer","Residential","Power_Bar",7.6644944549754956E-2,2.9578515332035381E-2,0.22524017178572125,2.8639815439708765E-2,8.0143245885016659E-2,0.22548512283746164,0.10622345988179069,0.22804472428852113,3.1535110867762022E-5,2.4361945187846621E-7,6.7373397001515463E-5,4.8723890375693273E-7]
[null,"PSP-Consumer-Residential-Refrigerators","PSP","Consumer","Residential","Refrigerators",6.4641108504059436E-2,7.1200784021866165E-2,0.17251578767748055,6.2490240895554258E-2,9.9683815114259375E-2,0.20042778488315283,0.14360204136357441,0.18543843754004757,1.3147972334789273E-4,1.3147972334789273E-4,1.4696415258079194E-4,1.2835424416589945E-4]
[null,"PSP-Consumer-Residential-Set_Top_Boxes","PSP","Consumer","Residential","Set_Top_Boxes",7.3498142935729441E-2,8.8589007056973645E-2,0.1694827133253394,6.1392672586289269E-2,0.1046320907303061,0.16788767198380494,0.16256853288318882,0.17194916849837746,1.4720652695435866E-4,1.4720652695435866E-4,1.8457037652551148E-4,1.853578646362912E-4]
[null,"PSP-Consumer-Residential-Space_Heating_Room","PSP","Consumer","Residential","Space_Heating_Room",0.16343774682722209,0.16082008459551972,0.38557072423632344,3.3970044591577625E-3,6.6409487124375012E-3,1.0504780862667169E-2,0.13214910162017324,0.13747960868650033,1.4506226548759699E-7,1.4506226548759699E-7,1.4565744463480526E-6,4.0303649375319025E-4]
[null,"PSP-Consumer-Residential-Swimming_Pool_And_Spa_Heaters","PSP","Consumer","Residential","Swimming_Pool_And_Spa_Heaters",9.0113577432534647E-2,9.1219206105506226E-2,0.15025580583619572,6.6984109546369186E-2,0.11876971453532326,0.14805931384177945,0.18211111045567396,0.15248716224662509,1.9129485573587268E-4,1.9129485573587268E-4,2.6877540309819459E-4,2.6877540309819465E-4]
[null,"PSP-Consumer-Residential-Swimming_Pool_Pumps","PSP","Consumer","Residential","Swimming_Pool_Pumps",9.0113577432534647E-2,9.1219206105506226E-2,0.15025580583619572,6.6984109546369186E-2,0.11876971453532326,0.14805931384177945,0.18211111045567396,0.15248716224662509,1.9129485573587268E-4,1.9129485573587268E-4,2.6877540309819459E-4,2.6877540309819465E-4]
[null,"PSP-Consumer-Residential-Televisions","PSP","Consumer","Residential","Televisions",7.3498142935729441E-2,8.8589007056973645E-2,0.1694827133253394,6.1392672586289269E-2,0.1046320907303061,0.16788767198380494,0.16256853288318882,0.17194916849837746,1.4720652695435866E-4,1.4720652695435866E-4,1.8457037652551148E-4,1.853578646362912E-4]
[null,"PSP-Consumer-Residential-Ventilation_And_Circulation","PSP","Consumer","Residential","Ventilation_And_Circulation",6.6324200913236445E-2,7.579908675798451E-2,0.18938356164382822,5.8219178082186893E-2,8.7328767123280915E-2,0.18869863013697891,0.14212328767122578,0.19212328767122547,1.1415525114154294E-4,1.1415525114154294E-4,1.141552511415432E-4,1.141552511415432E-4]
[null,"PSP-Consumer-Residential-Water_Heater_Blanket","PSP","Consumer","Residential","Water_Heater_Blanket",0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0,0,1E-4,1E-4]
[null,{"$f":"CONCATENATE(C326,\"-\",D326,\"-\",E326,\"-\",F326)","v":"PSP-Consumer-Residential-Weatherstripping"},"PSP","Consumer","Residential","Weatherstripping",0.16009750118758106,0.15753333721454449,0.37769065396244078,7.9976931143543283E-3,1.2821670535198018E-2,1.9359162723817741E-2,0.12971099758477908,0.13478898367728365,1.232286518430405E-5,2.9321350583116814E-4,2.2854143173222184E-5,3.9479946823730102E-4]
[null,{"$f":"CONCATENATE(C327,\"-\",D327,\"-\",E327,\"-\",F327)","v":"PSP-Consumer-Residential-Window Solar Film - Electric Fired"},"PSP","Consumer","Residential","Window Solar Film - Electric Fired",0.15415625182219295,0.15211771385446149,0.36501919142051203,1.2956090113654797E-2,1.9770463682813971E-2,3.1871321181091775E-2,0.12867767336633604,0.13543129455893851,2.4176930478817385E-5,2.8203344207164763E-4,4.1023306699426513E-5,3.7813027505312997E-4]
[null,{"$f":"CONCATENATE(C328,\"-\",D328,\"-\",E328,\"-\",F328)","v":"PSP-Consumer-Residential-Window Solar Film - Gas Fired"},"PSP","Consumer","Residential","Window Solar Film - Gas Fired",3.6103835018863009E-2,4.1261525735843678E-2,0.10309167348759533,0.13581064455162231,0.18836101955787241,0.30491108752886181,8.3221787800943289E-2,0.10723842631834413,3.3370742426732947E-4,6.2140852011812459E-5,5.7166714120067408E-4,6.2140852011812324E-5]
[null,{"$f":"CONCATENATE(C329,\"-\",D329,\"-\",E329,\"-\",F329)","v":"---"}]

{"sheet":"CALCULATION >>","index":27,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[[0,0,0,3],[0,4,0,5]]}
["Calculation Module"]
["Calculation Module worksheets should not be modified and are displayed for reference only."]

{"sheet":"Levelized Rates Table","index":28,"n_rows":832,"n_cols":9,"rows_kept":832,"cut":false,"hidden":false,"merged":[[0,2,0,5],[1,1,1,6]]}
[null,"Calculation Engine: \nLevelized Rates Table","This worksheet contains levelized rates used to calculating costs and benefits by Installation Year and Measure Lifetime."]
[null,"FOR REFERENCE ONLY, DO NOT MODIFY"]
[]
[]
[null,null,"Discount Rate"]
[null,null,"Installation Year","Measure Life","Electricity ($/kWh)","Natural Gas ($/MMBtu)","Water ($/L)","Propane ($/L)","Heating Oil ($/L)"]
[null,{"$f":"CONCATENATE(C7,\"_\",D7)","v":"2015_1"},{"$f":"'Rates Table'!$C$8","v":2015},1,{"$f":"-PMT(discountRate,$D7,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C7,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C7+$D7-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12742967427780641},{"$f":"-PMT(discountRate,$D7,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C7,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C7+$D7-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D7,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C7,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C7+$D7-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D7,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C7,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C7+$D7-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D7,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C7,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C7+$D7-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,{"$f":"CONCATENATE(C8,\"_\",D8)","v":"2015_2"},{"$f":"IF(D8=1,C7+1,C7)","v":2015},{"$f":"IF(C7+D7>=2050,1,IF(D7=30,1,D7+1))","v":2},{"$f":"-PMT(discountRate,$D8,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C8,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C8+$D8-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12748710856118886},{"$f":"-PMT(discountRate,$D8,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C8,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C8+$D8-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D8,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C8,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C8+$D8-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D8,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C8,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C8+$D8-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D8,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C8,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C8+$D8-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2015_3",{"$f":"IF(D9=1,C8+1,C8)","v":2015},{"$f":"IF(C8+D8>=2050,1,IF(D8=30,1,D8+1))","v":3},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C9,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C9+$D9-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12772394034479309},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C9,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C9+$D9-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C9,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C9+$D9-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C9,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C9+$D9-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C9,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C9+$D9-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2015_4",2015,4,{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C10,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C10+$D10-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12799401798389382},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C10,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C10+$D10-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C10,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C10+$D10-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C10,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C10+$D10-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C10,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C10+$D10-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2015_5",2015,5,{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C11,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C11+$D11-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12853878510295536},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C11,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C11+$D11-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C11,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C11+$D11-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C11,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C11+$D11-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C11,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C11+$D11-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2015_6",2015,6,{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C12,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C12+$D12-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12907107417045366},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C12,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C12+$D12-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C12,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C12+$D12-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C12,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C12+$D12-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C12,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C12+$D12-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2015_7",2015,7,{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C13,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C13+$D13-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1287579333956774},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C13,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C13+$D13-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C13,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C13+$D13-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C13,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C13+$D13-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C13,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C13+$D13-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2015_8",2015,8,{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C14,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C14+$D14-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12835056397250763},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C14,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C14+$D14-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C14,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C14+$D14-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C14,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C14+$D14-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C14,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C14+$D14-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2015_9",2015,9,{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C15,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C15+$D15-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1279336198173377},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C15,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C15+$D15-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C15,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C15+$D15-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C15,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C15+$D15-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C15,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C15+$D15-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2015_10",2015,10,{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C16,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C16+$D16-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12761449404723268},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C16,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C16+$D16-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C16,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C16+$D16-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C16,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C16+$D16-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C16,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C16+$D16-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2015_11",2015,11,{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C17,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C17+$D17-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12734884532831819},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C17,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C17+$D17-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C17,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C17+$D17-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C17,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C17+$D17-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C17,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C17+$D17-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2015_12",2015,12,{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C18,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C18+$D18-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12722400395317487},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C18,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C18+$D18-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C18,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C18+$D18-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C18,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C18+$D18-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C18,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C18+$D18-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2015_13",2015,13,{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C19,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C19+$D19-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12716167769252307},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C19,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C19+$D19-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C19,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C19+$D19-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C19,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C19+$D19-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C19,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C19+$D19-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2015_14",2015,14,{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C20,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C20+$D20-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12710843217058398},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C20,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C20+$D20-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C20,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C20+$D20-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C20,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C20+$D20-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C20,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C20+$D20-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2015_15",2015,15,{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C21,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C21+$D21-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12706245055863208},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C21,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C21+$D21-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C21,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C21+$D21-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C21,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C21+$D21-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C21,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C21+$D21-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2015_16",2015,16,{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C22,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C22+$D22-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12702237019131749},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C22,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C22+$D22-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C22,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C22+$D22-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C22,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C22+$D22-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C22,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C22+$D22-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2015_17",2015,17,{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C23,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C23+$D23-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12698714898988181},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C23,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C23+$D23-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C23,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C23+$D23-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C23,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C23+$D23-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C23,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C23+$D23-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2015_18",2015,18,{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C24,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C24+$D24-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1269559764110062},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C24,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C24+$D24-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C24,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C24+$D24-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C24,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C24+$D24-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C24,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C24+$D24-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2015_19",2015,19,{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C25,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C25+$D25-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12692821251710901},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C25,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C25+$D25-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C25,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C25+$D25-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C25,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C25+$D25-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C25,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C25+$D25-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2015_20",2015,20,{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C26,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C26+$D26-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12690334532558492},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C26,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C26+$D26-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C26,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C26+$D26-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C26,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C26+$D26-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C26,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C26+$D26-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2015_21",2015,21,{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C27,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C27+$D27-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12688096034400376},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C27,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C27+$D27-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C27,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C27+$D27-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C27,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C27+$D27-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C27,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C27+$D27-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2015_22",2015,22,{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C28,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C28+$D28-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12686071841391686},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C28,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C28+$D28-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C28,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C28+$D28-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C28,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C28+$D28-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C28,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C28+$D28-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2015_23",2015,23,{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C29,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C29+$D29-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12684233933456282},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C29,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C29+$D29-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C29,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C29+$D29-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C29,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C29+$D29-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C29,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C29+$D29-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2015_24",2015,24,{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C30,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C30+$D30-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12682558958066797},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C30,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C30+$D30-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C30,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C30+$D30-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C30,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C30+$D30-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C30,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C30+$D30-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2015_25",2015,25,{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C31,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C31+$D31-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12681027296799316},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C31,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C31+$D31-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C31,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C31+$D31-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C31,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C31+$D31-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999977},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C31,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C31+$D31-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999966}]
[null,"2015_26",2015,26,{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C32,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C32+$D32-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12679622347300248},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C32,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C32+$D32-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C32,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C32+$D32-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C32,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C32+$D32-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C32,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C32+$D32-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2015_27",2015,27,{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C33,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C33+$D33-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12678329964817564},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C33,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C33+$D33-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C33,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C33+$D33-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C33,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C33+$D33-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C33,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C33+$D33-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2015_28",2015,28,{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C34,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C34+$D34-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12677138023405321},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C34,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C34+$D34-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C34,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C34+$D34-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C34,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C34+$D34-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C34,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C34+$D34-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2015_29",2015,29,{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C35,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C35+$D35-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12676036067914581},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C35,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C35+$D35-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C35,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C35+$D35-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C35,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C35+$D35-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C35,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C35+$D35-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2015_30",2015,30,{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C36,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C36+$D36-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12675015035587242},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C36,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C36+$D36-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C36,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C36+$D36-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C36,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C36+$D36-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C36,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C36+$D36-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2016_1",2016,1,{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C37,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C37+$D37-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12754684021590662},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C37,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C37+$D37-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C37,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C37+$D37-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C37,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C37+$D37-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C37,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C37+$D37-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2016_2",2016,2,{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C38,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C38+$D38-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1278799590595249},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C38,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C38+$D38-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C38,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C38+$D38-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C38,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C38+$D38-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C38,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C38+$D38-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2016_3",2016,3,{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C39,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C39+$D39-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12819737841399512},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C39,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C39+$D39-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C39,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C39+$D39-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C39,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C39+$D39-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C39,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C39+$D39-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2016_4",2016,4,{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C40,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C40+$D40-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12884433409449025},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C40,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C40+$D40-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C40,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C40+$D40-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C40,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C40+$D40-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C40,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C40+$D40-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2016_5",2016,5,{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C41,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C41+$D41-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12943977709042678},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C41,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C41+$D41-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C41,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C41+$D41-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C41,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C41+$D41-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C41,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C41+$D41-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2016_6",2016,6,{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C42,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C42+$D42-1,'Rates Table'!$C$8:$C$50,0))))","v":0.129011314632026},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C42,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C42+$D42-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C42,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C42+$D42-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C42,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C42+$D42-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C42,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C42+$D42-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2016_7",2016,7,{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C43,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C43+$D43-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12850399304727295},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C43,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C43+$D43-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C43,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C43+$D43-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C43,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C43+$D43-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C43,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C43+$D43-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2016_8",2016,8,{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C44,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C44+$D44-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12800846975579391},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C44,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C44+$D44-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C44,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C44+$D44-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C44,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C44+$D44-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C44,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C44+$D44-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2016_9",2016,9,{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C45,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C45+$D45-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12763935101113252},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C45,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C45+$D45-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C45,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C45+$D45-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C45,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C45+$D45-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C45,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C45+$D45-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2016_10",2016,10,{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C46,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C46+$D46-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12733887985080661},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C46,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C46+$D46-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C46,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C46+$D46-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C46,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C46+$D46-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C46,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C46+$D46-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2016_11",2016,11,{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C47,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C47+$D47-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12720052688321418},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C47,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C47+$D47-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C47,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C47+$D47-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C47,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C47+$D47-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C47,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C47+$D47-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2016_12",2016,12,{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C48,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C48+$D48-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12713312207408872},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C48,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C48+$D48-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C48,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C48+$D48-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C48,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C48+$D48-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C48,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C48+$D48-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2016_13",2016,13,{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C49,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C49+$D49-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1270762617884359},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C49,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C49+$D49-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C49,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C49+$D49-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C49,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C49+$D49-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C49,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C49+$D49-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2016_14",2016,14,{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C50,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C50+$D50-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12702768586625593},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C50,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C50+$D50-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C50,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C50+$D50-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C50,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C50+$D50-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C50,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C50+$D50-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2016_15",2016,15,{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C51,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C51+$D51-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12698573681359304},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C51,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C51+$D51-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C51,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C51+$D51-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C51,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C51+$D51-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C51,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C51+$D51-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2016_16",2016,16,{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C52,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C52+$D52-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12694917147001644},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C52,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C52+$D52-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C52,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C52+$D52-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C52,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C52+$D52-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C52,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C52+$D52-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2016_17",2016,17,{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C53,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C53+$D53-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12691703914643854},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C53,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C53+$D53-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C53,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C53+$D53-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C53,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C53+$D53-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C53,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C53+$D53-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2016_18",2016,18,{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C54,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C54+$D54-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12688860038369446},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C54,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C54+$D54-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C54,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C54+$D54-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C54,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C54+$D54-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C54,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C54+$D54-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2016_19",2016,19,{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C55,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C55+$D55-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12686327136633774},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C55,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C55+$D55-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C55,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C55+$D55-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C55,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C55+$D55-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C55,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C55+$D55-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2016_20",2016,20,{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C56,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C56+$D56-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1268405850123249},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C56,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C56+$D56-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C56,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C56+$D56-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C56,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C56+$D56-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C56,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C56+$D56-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2016_21",2016,21,{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C57,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C57+$D57-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12682016317995878},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C57,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C57+$D57-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C57,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C57+$D57-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C57,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C57+$D57-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C57,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C57+$D57-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2016_22",2016,22,{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C58,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C58+$D58-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12680169645477954},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C58,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C58+$D58-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C58,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C58+$D58-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C58,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C58+$D58-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C58,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C58+$D58-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2016_23",2016,23,{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C59,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C59+$D59-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12678492920946149},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C59,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C59+$D59-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C59,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C59+$D59-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C59,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C59+$D59-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C59,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C59+$D59-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2016_24",2016,24,{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C60,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C60+$D60-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12676964839875482},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C60,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C60+$D60-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C60,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C60+$D60-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C60,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C60+$D60-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C60,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C60+$D60-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2016_25",2016,25,{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C61,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C61+$D61-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12675567504365834},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C61,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C61+$D61-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C61,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C61+$D61-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C61,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C61+$D61-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999977},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C61,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C61+$D61-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999966}]
[null,"2016_26",2016,26,{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C62,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C62+$D62-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12674285768079888},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C62,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C62+$D62-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C62,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C62+$D62-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C62,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C62+$D62-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C62,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C62+$D62-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2016_27",2016,27,{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C63,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C63+$D63-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12673106726751729},{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C63,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C63+$D63-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C63,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C63+$D63-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C63,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C63+$D63-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C63,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C63+$D63-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2016_28",2016,28,{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C64,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C64+$D64-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12672019317873465},{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C64,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C64+$D64-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C64,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C64+$D64-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C64,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C64+$D64-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C64,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C64+$D64-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2016_29",2016,29,{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C65,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C65+$D65-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12671014003206346},{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C65,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C65+$D65-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C65,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C65+$D65-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C65,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C65+$D65-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C65,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C65+$D65-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2016_30",2016,30,{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C66,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C66+$D66-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12670082514790609},{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C66,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C66+$D66-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C66,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C66+$D66-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C66,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C66+$D66-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C66,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C66+$D66-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2017_1",2017,1,{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C67,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C67+$D67-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12822640265688789},{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C67,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C67+$D67-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C67,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C67+$D67-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C67,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C67+$D67-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C67,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C67+$D67-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2017_2",2017,2,{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C68,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C68+$D68-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12854229121549149},{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C68,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C68+$D68-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C68,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C68+$D68-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C68,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C68+$D68-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C68,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C68+$D68-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2017_3",2017,3,{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C69,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C69+$D69-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12931188411827263},{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C69,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C69+$D69-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C69,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C69+$D69-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C69,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C69+$D69-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C69,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C69+$D69-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2017_4",2017,4,{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C70,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C70+$D70-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12996126235586108},{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C70,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C70+$D70-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C70,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C70+$D70-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C70,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C70+$D70-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C70,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C70+$D70-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2017_5",2017,5,{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C71,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C71+$D71-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12934027529290332},{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C71,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C71+$D71-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C71,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C71+$D71-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C71,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C71+$D71-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C71,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C71+$D71-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,{"$f":"CONCATENATE(C72,\"_\",D72)","v":"2017_6"},2017,6,{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C72,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C72+$D72-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12868658134237532},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C72,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C72+$D72-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C72,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C72+$D72-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C72,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C72+$D72-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C72,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C72+$D72-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2017_7",{"$f":"IF(D73=1,C72+1,C72)","v":2017},{"$f":"IF(C72+D72>=2050,1,IF(D72=30,1,D72+1))","v":7},{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C73,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C73+$D73-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12808538167434053},{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C73,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C73+$D73-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C73,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C73+$D73-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C73,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C73+$D73-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C73,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C73+$D73-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2017_8",2017,8,{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C74,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C74+$D74-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12765309143898834},{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C74,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C74+$D74-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C74,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C74+$D74-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C74,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C74+$D74-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C74,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C74+$D74-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2017_9",2017,9,{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C75,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C75+$D75-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12731091063894179},{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C75,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C75+$D75-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C75,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C75+$D75-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C75,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C75+$D75-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C75,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C75+$D75-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2017_10",2017,10,{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C76,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C76+$D76-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1271578295853924},{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C76,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C76+$D76-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C76,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C76+$D76-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C76,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C76+$D76-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C76,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C76+$D76-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2017_11",2017,11,{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C77,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C77+$D77-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12708589654567626},{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C77,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C77+$D77-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C77,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C77+$D77-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C77,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C77+$D77-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C77,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C77+$D77-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2017_12",2017,12,{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C78,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C78+$D78-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12702612063456967},{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C78,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C78+$D78-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C78,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C78+$D78-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C78,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C78+$D78-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C78,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C78+$D78-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2017_13",2017,13,{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C79,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C79+$D79-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12697569581437099},{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C79,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C79+$D79-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C79,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C79+$D79-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C79,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C79+$D79-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C79,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C79+$D79-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2017_14",2017,14,{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C80,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C80+$D80-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12693261773071757},{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C80,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C80+$D80-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C80,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C80+$D80-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C80,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C80+$D80-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C80,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C80+$D80-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2017_15",2017,15,{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C81,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C81+$D81-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12689541648535368},{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C81,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C81+$D81-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C81,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C81+$D81-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C81,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C81+$D81-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C81,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C81+$D81-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2017_16",2017,16,{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C82,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C82+$D82-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12686298961914674},{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C82,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C82+$D82-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C82,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C82+$D82-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C82,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C82+$D82-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C82,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C82+$D82-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2017_17",2017,17,{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C83,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C83+$D83-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1268344940423064},{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C83,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C83+$D83-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C83,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C83+$D83-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C83,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C83+$D83-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C83,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C83+$D83-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2017_18",2017,18,{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C84,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C84+$D84-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12680927398789449},{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C84,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C84+$D84-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C84,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C84+$D84-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C84,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C84+$D84-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C84,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C84+$D84-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2017_19",2017,19,{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C85,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C85+$D85-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1267868117168848},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C85,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C85+$D85-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C85,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C85+$D85-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C85,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C85+$D85-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C85,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C85+$D85-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2017_20",2017,20,{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C86,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C86+$D86-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1267666930117301},{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C86,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C86+$D86-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C86,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C86+$D86-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C86,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C86+$D86-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C86,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C86+$D86-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2017_21",2017,21,{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C87,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C87+$D87-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12674858252893237},{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C87,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C87+$D87-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C87,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C87+$D87-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C87,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C87+$D87-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C87,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C87+$D87-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2017_22",2017,22,{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C88,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C88+$D88-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12673220587366008},{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C88,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C88+$D88-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C88,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C88+$D88-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C88,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C88+$D88-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C88,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C88+$D88-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2017_23",2017,23,{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C89,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C89+$D89-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12671733635057059},{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C89,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C89+$D89-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C89,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C89+$D89-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C89,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C89+$D89-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C89,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C89+$D89-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2017_24",2017,24,{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C90,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C90+$D90-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12670378502694413},{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C90,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C90+$D90-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C90,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C90+$D90-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C90,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C90+$D90-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C90,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C90+$D90-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2017_25",2017,25,{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C91,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C91+$D91-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12669139318068054},{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C91,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C91+$D91-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C91,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C91+$D91-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C91,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C91+$D91-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999977},{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C91,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C91+$D91-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999966}]
[null,"2017_26",2017,26,{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C92,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C92+$D92-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12668002649108007},{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C92,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C92+$D92-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C92,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C92+$D92-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C92,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C92+$D92-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C92,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C92+$D92-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2017_27",2017,27,{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C93,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C93+$D93-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12666957052057332},{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C93,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C93+$D93-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C93,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C93+$D93-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C93,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C93+$D93-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C93,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C93+$D93-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2017_28",2017,28,{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C94,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C94+$D94-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12665992716466343},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C94,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C94+$D94-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C94,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C94+$D94-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C94,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C94+$D94-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C94,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C94+$D94-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2017_29",2017,29,{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C95,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C95+$D95-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1266510118363722},{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C95,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C95+$D95-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C95,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C95+$D95-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C95,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C95+$D95-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C95,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C95+$D95-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2017_30",2017,30,{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C96,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C96+$D96-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12664275121380564},{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C96,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C96+$D96-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C96,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C96+$D96-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C96,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C96+$D96-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C96,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C96+$D96-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2018_1",2018,1,{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C97,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C97+$D97-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12887081531643918},{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C97,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C97+$D97-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C97,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C97+$D97-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C97,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C97+$D97-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C97,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C97+$D97-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2018_2",2018,2,{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C98,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C98+$D98-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12988740213230879},{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C98,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C98+$D98-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C98,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C98+$D98-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C98,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C98+$D98-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C98,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C98+$D98-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2018_3",2018,3,{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C99,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C99+$D99-1,'Rates Table'!$C$8:$C$50,0))))","v":0.13058641651412151},{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C99,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C99+$D99-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C99,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C99+$D99-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C99,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C99+$D99-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C99,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C99+$D99-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2018_4",2018,4,{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C100,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C100+$D100-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12964713611592982},{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C100,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C100+$D100-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C100,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C100+$D100-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C100,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C100+$D100-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C100,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C100+$D100-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2018_5",2018,5,{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C101,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C101+$D101-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12878994995218737},{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C101,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C101+$D101-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C101,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C101+$D101-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C101,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C101+$D101-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C101,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C101+$D101-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2018_6",2018,6,{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C102,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C102+$D102-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12805848024341623},{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C102,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C102+$D102-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C102,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C102+$D102-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C102,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C102+$D102-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C102,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C102+$D102-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2018_7",2018,7,{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C103,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C103+$D103-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12755757227939621},{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C103,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C103+$D103-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C103,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C103+$D103-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C103,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C103+$D103-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C103,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C103+$D103-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2018_8",2018,8,{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C104,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C104+$D104-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12717493459426019},{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C104,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C104+$D104-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C104,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C104+$D104-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C104,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C104+$D104-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C104,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C104+$D104-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2018_9",2018,9,{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C105,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C105+$D105-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1270141139950908},{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C105,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C105+$D105-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C105,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C105+$D105-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C105,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C105+$D105-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C105,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C105+$D105-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2018_10",2018,10,{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C106,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C106+$D106-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12694528247021075},{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C106,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C106+$D106-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C106,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C106+$D106-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C106,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C106+$D106-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C106,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C106+$D106-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2018_11",2018,11,{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C107,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C107+$D107-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1268891095948825},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C107,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C107+$D107-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C107,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C107+$D107-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C107,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C107+$D107-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C107,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C107+$D107-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2018_12",2018,12,{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C108,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C108+$D108-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12684243028290751},{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C108,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C108+$D108-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C108,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C108+$D108-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C108,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C108+$D108-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C108,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C108+$D108-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2018_13",2018,13,{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C109,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C109+$D109-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12680305328522129},{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C109,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C109+$D109-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C109,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C109+$D109-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C109,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C109+$D109-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C109,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C109+$D109-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2018_14",2018,14,{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C110,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C110+$D110-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12676941339134234},{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C110,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C110+$D110-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C110,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C110+$D110-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C110,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C110+$D110-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C110,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C110+$D110-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2018_15",2018,15,{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C111,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C111+$D111-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12674036275027217},{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C111,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C111+$D111-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C111,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C111+$D111-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C111,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C111+$D111-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C111,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C111+$D111-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2018_16",2018,16,{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C112,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C112+$D112-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12671504044608603},{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C112,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C112+$D112-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C112,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C112+$D112-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C112,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C112+$D112-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C112,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C112+$D112-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2018_17",2018,17,{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C113,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C113+$D113-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12669278810569318},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C113,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C113+$D113-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C113,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C113+$D113-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C113,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C113+$D113-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C113,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C113+$D113-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2018_18",2018,18,{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C114,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C114+$D114-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12667309363736759},{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C114,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C114+$D114-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C114,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C114+$D114-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C114,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C114+$D114-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C114,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C114+$D114-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2018_19",2018,19,{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C115,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C115+$D115-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12665555273607948},{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C115,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C115+$D115-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C115,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C115+$D115-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C115,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C115+$D115-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C115,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C115+$D115-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2018_20",2018,20,{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C116,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C116+$D116-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12663984193724656},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C116,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C116+$D116-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C116,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C116+$D116-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C116,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C116+$D116-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C116,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C116+$D116-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2018_21",2018,21,{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C117,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C117+$D117-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12662569936943149},{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C117,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C117+$D117-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C117,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C117+$D117-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C117,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C117+$D117-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C117,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C117+$D117-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2018_22",2018,22,{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C118,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C118+$D118-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12661291075631945},{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C118,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C118+$D118-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C118,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C118+$D118-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C118,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C118+$D118-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C118,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C118+$D118-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2018_23",2018,23,{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C119,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C119+$D119-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12660129907036827},{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C119,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C119+$D119-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C119,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C119+$D119-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C119,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C119+$D119-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C119,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C119+$D119-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2018_24",2018,24,{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C120,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C120+$D120-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12659071677305947},{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C120,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C120+$D120-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C120,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C120+$D120-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C120,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C120+$D120-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C120,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C120+$D120-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2018_25",2018,25,{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C121,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C121+$D121-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12658103991750053},{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C121,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C121+$D121-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C121,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C121+$D121-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C121,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C121+$D121-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999977},{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C121,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C121+$D121-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999966}]
[null,"2018_26",2018,26,{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C122,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C122+$D122-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1265721636119761},{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C122,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C122+$D122-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C122,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C122+$D122-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C122,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C122+$D122-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C122,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C122+$D122-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2018_27",2018,27,{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C123,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C123+$D123-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12656399849160821},{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C123,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C123+$D123-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C123,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C123+$D123-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C123,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C123+$D123-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C123,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C123+$D123-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2018_28",2018,28,{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C124,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C124+$D124-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12655646794609796},{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C124,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C124+$D124-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C124,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C124+$D124-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C124,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C124+$D124-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C124,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C124+$D124-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2018_29",2018,29,{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C125,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C125+$D125-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12654950592104536},{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C125,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C125+$D125-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C125,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C125+$D125-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C125,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C125+$D125-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C125,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C125+$D125-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2018_30",2018,30,{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C126,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C126+$D126-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12654305515901174},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C126,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C126+$D126-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C126,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C126+$D126-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C126,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C126+$D126-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C126,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C126+$D126-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2019_1",2019,1,{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C127,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C127+$D127-1,'Rates Table'!$C$8:$C$50,0))))","v":0.13094465242081316},{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C127,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C127+$D127-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C127,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C127+$D127-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C127,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C127+$D127-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C127,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C127+$D127-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2019_2",2019,2,{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C128,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C128+$D128-1,'Rates Table'!$C$8:$C$50,0))))","v":0.13149602154128484},{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C128,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C128+$D128-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C128,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C128+$D128-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C128,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C128+$D128-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C128,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C128+$D128-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2019_3",2019,3,{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C129,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C129+$D129-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12992688218198509},{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C129,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C129+$D129-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C129,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C129+$D129-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C129,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C129+$D129-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C129,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C129+$D129-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2019_4",2019,4,{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C130,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C130+$D130-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12876767234932118},{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C130,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C130+$D130-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C130,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C130+$D130-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C130,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C130+$D130-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C130,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C130+$D130-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2019_5",2019,5,{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C131,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C131+$D131-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12787600776077393},{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C131,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C131+$D131-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C131,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C131+$D131-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C131,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C131+$D131-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C131,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C131+$D131-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2019_6",2019,6,{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C132,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C132+$D132-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12730705553919458},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C132,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C132+$D132-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C132,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C132+$D132-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C132,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C132+$D132-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C132,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C132+$D132-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2019_7",2019,7,{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C133,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C133+$D133-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12689238456507265},{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C133,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C133+$D133-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C133,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C133+$D133-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C133,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C133+$D133-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C133,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C133+$D133-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2019_8",2019,8,{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C134,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C134+$D134-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12673834217307264},{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C134,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C134+$D134-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C134,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C134+$D134-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C134,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C134+$D134-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C134,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C134+$D134-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2019_9",2019,9,{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C135,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C135+$D135-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12668631179518369},{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C135,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C135+$D135-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C135,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C135+$D135-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C135,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C135+$D135-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C135,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C135+$D135-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,{"$f":"CONCATENATE(C136,\"_\",D136)","v":"2019_10"},2019,10,{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C136,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C136+$D136-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12664478322508738},{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C136,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C136+$D136-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C136,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C136+$D136-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C136,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C136+$D136-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C136,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C136+$D136-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2019_11",{"$f":"IF(D137=1,C136+1,C136)","v":2019},{"$f":"IF(C136+D136>=2050,1,IF(D136=30,1,D136+1))","v":11},{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C137,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C137+$D137-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12661089208008305},{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C137,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C137+$D137-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C137,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C137+$D137-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C137,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C137+$D137-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C137,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C137+$D137-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2019_12",2019,12,{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C138,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C138+$D138-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12658272874819726},{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C138,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C138+$D138-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C138,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C138+$D138-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C138,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C138+$D138-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C138,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C138+$D138-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2019_13",2019,13,{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C139,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C139+$D139-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1265589711689275},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C139,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C139+$D139-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C139,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C139+$D139-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C139,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C139+$D139-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C139,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C139+$D139-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2019_14",2019,14,{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C140,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C140+$D140-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12653867499368779},{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C140,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C140+$D140-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C140,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C140+$D140-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C140,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C140+$D140-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C140,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C140+$D140-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2019_15",2019,15,{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C141,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C141+$D141-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12652114768209433},{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C141,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C141+$D141-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C141,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C141+$D141-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C141,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C141+$D141-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C141,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C141+$D141-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2019_16",2019,16,{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C142,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C142+$D142-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12650586981216153},{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C142,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C142+$D142-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C142,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C142+$D142-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C142,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C142+$D142-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C142,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C142+$D142-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2019_17",2019,17,{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C143,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C143+$D143-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1264924441633847},{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C143,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C143+$D143-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C143,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C143+$D143-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C143,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C143+$D143-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C143,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C143+$D143-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2019_18",2019,18,{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C144,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C144+$D144-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12648056177214329},{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C144,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C144+$D144-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C144,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C144+$D144-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C144,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C144+$D144-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C144,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C144+$D144-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2019_19",2019,19,{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C145,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C145+$D145-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12646997870646279},{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C145,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C145+$D145-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C145,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C145+$D145-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C145,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C145+$D145-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C145,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C145+$D145-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2019_20",2019,20,{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C146,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C146+$D146-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12646049980835994},{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C146,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C146+$D146-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C146,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C146+$D146-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C146,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C146+$D146-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C146,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C146+$D146-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2019_21",2019,21,{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C147,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C147+$D147-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1264519670812429},{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C147,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C147+$D147-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C147,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C147+$D147-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C147,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C147+$D147-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C147,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C147+$D147-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2019_22",2019,22,{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C148,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C148+$D148-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12644425124439368},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C148,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C148+$D148-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C148,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C148+$D148-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C148,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C148+$D148-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C148,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C148+$D148-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2019_23",2019,23,{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C149,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C149+$D149-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1264372454906377},{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C149,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C149+$D149-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C149,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C149+$D149-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C149,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C149+$D149-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C149,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C149+$D149-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2019_24",2019,24,{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C150,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C150+$D150-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12643086080460417},{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C150,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C150+$D150-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C150,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C150+$D150-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C150,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C150+$D150-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C150,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C150+$D150-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2019_25",2019,25,{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C151,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C151+$D151-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12642502240461095},{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C151,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C151+$D151-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C151,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C151+$D151-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C151,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C151+$D151-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999977},{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C151,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C151+$D151-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999966}]
[null,"2019_26",2019,26,{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C152,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C152+$D152-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12641966700565954},{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C152,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C152+$D152-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C152,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C152+$D152-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C152,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C152+$D152-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C152,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C152+$D152-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2019_27",2019,27,{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C153,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C153+$D153-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12641474069065875},{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C153,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C153+$D153-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C153,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C153+$D153-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C153,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C153+$D153-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C153,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C153+$D153-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2019_28",2019,28,{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C154,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C154+$D154-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12641019723782038},{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C154,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C154+$D154-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C154,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C154+$D154-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C154,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C154+$D154-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C154,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C154+$D154-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2019_29",2019,29,{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C155,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C155+$D155-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1264059967941151},{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C155,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C155+$D155-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C155,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C155+$D155-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C155,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C155+$D155-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C155,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C155+$D155-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2019_30",2019,30,{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C156,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C156+$D156-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12640210481404121},{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C156,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C156+$D156-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C156,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C156+$D156-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C156,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C156+$D156-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C156,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C156+$D156-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2020_1",2020,1,{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C157,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C157+$D157-1,'Rates Table'!$C$8:$C$50,0))))","v":0.13206944542657534},{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C157,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C157+$D157-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C157,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C157+$D157-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C157,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C157+$D157-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C157,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C157+$D157-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2020_2",2020,2,{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C158,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C158+$D158-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12938726439261428},{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C158,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C158+$D158-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C158,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C158+$D158-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C158,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C158+$D158-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C158,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C158+$D158-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2020_3",2020,3,{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C159,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C159+$D159-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12798320076066827},{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C159,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C159+$D159-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C159,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C159+$D159-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C159,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C159+$D159-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C159,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C159+$D159-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2020_4",2020,4,{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C160,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C160+$D160-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12703062670417123},{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C160,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C160+$D160-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C160,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C160+$D160-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C160,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C160+$D160-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C160,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C160+$D160-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2020_5",2020,5,{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C161,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C161+$D161-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1264899526516253},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C161,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C161+$D161-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C161,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C161+$D161-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C161,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C161+$D161-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C161,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C161+$D161-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2020_6",2020,6,{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C162,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C162+$D162-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12611936623943976},{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C162,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C162+$D162-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C162,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C162+$D162-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C162,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C162+$D162-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C162,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C162+$D162-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2020_7",2020,7,{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C163,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C163+$D163-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12603753045457877},{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C163,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C163+$D163-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C163,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C163+$D163-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C163,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C163+$D163-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C163,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C163+$D163-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2020_8",2020,8,{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C164,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C164+$D164-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12605382969394247},{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C164,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C164+$D164-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C164,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C164+$D164-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C164,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C164+$D164-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C164,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C164+$D164-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2020_9",2020,9,{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C165,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C165+$D165-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12606648094874548},{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C165,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C165+$D165-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C165,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C165+$D165-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C165,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C165+$D165-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C165,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C165+$D165-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2020_10",2020,10,{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C166,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C166+$D166-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12607657867517394},{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C166,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C166+$D166-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C166,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C166+$D166-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C166,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C166+$D166-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C166,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C166+$D166-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2020_11",2020,11,{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C167,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C167+$D167-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12608481935164811},{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C167,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C167+$D167-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C167,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C167+$D167-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C167,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C167+$D167-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C167,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C167+$D167-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2020_12",2020,12,{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C168,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C168+$D168-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12609166730283058},{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C168,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C168+$D168-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C168,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C168+$D168-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C168,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C168+$D168-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C168,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C168+$D168-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2020_13",2020,13,{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C169,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C169+$D169-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12609744398947093},{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C169,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C169+$D169-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C169,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C169+$D169-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C169,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C169+$D169-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C169,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C169+$D169-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2020_14",2020,14,{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C170,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C170+$D170-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12610237903116972},{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C170,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C170+$D170-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C170,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C170+$D170-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C170,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C170+$D170-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C170,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C170+$D170-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2020_15",2020,15,{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C171,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C171+$D171-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12610664082003184},{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C171,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C171+$D171-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C171,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C171+$D171-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C171,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C171+$D171-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C171,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C171+$D171-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2020_16",2020,16,{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C172,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C172+$D172-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1261103556541962},{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C172,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C172+$D172-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C172,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C172+$D172-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C172,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C172+$D172-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C172,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C172+$D172-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2020_17",2020,17,{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C173,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C173+$D173-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12611362011835087},{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C173,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C173+$D173-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C173,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C173+$D173-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C173,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C173+$D173-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C173,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C173+$D173-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2020_18",2020,18,{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C174,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C174+$D174-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1261165093374064},{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C174,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C174+$D174-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C174,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C174+$D174-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C174,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C174+$D174-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C174,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C174+$D174-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2020_19",2020,19,{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C175,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C175+$D175-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12611908262374322},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C175,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C175+$D175-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C175,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C175+$D175-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C175,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C175+$D175-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C175,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C175+$D175-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2020_20",2020,20,{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C176,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C176+$D176-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12612138743028153},{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C176,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C176+$D176-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C176,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C176+$D176-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C176,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C176+$D176-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C176,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C176+$D176-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2020_21",2020,21,{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C177,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C177+$D177-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12612346217410048},{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C177,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C177+$D177-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C177,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C177+$D177-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C177,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C177+$D177-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C177,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C177+$D177-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2020_22",2020,22,{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C178,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C178+$D178-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1261253382899766},{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C178,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C178+$D178-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C178,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C178+$D178-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C178,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C178+$D178-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C178,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C178+$D178-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2020_23",2020,23,{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C179,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C179+$D179-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12612704174821487},{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C179,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C179+$D179-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C179,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C179+$D179-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C179,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C179+$D179-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C179,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C179+$D179-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2020_24",2020,24,{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C180,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C180+$D180-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12612859419301969},{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C180,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C180+$D180-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C180,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C180+$D180-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C180,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C180+$D180-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C180,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C180+$D180-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2020_25",2020,25,{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C181,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C181+$D181-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12613001380765546},{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C181,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C181+$D181-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C181,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C181+$D181-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C181,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C181+$D181-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999977},{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C181,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C181+$D181-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999966}]
[null,"2020_26",2020,26,{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C182,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C182+$D182-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12613131597995278},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C182,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C182+$D182-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C182,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C182+$D182-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C182,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C182+$D182-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C182,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C182+$D182-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2020_27",2020,27,{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C183,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C183+$D183-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12613251381992327},{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C183,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C183+$D183-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C183,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C183+$D183-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C183,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C183+$D183-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C183,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C183+$D183-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2020_28",2020,28,{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C184,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C184+$D184-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1261336185664555},{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C184,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C184+$D184-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C184,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C184+$D184-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C184,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C184+$D184-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C184,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C184+$D184-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2020_29",2020,29,{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C185,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C185+$D185-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12613463990986598},{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C185,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C185+$D185-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C185,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C185+$D185-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C185,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C185+$D185-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C185,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C185+$D185-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2020_30",2020,30,{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C186,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C186+$D186-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12613558624993887},{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C186,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C186+$D186-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C186,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C186+$D186-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C186,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C186+$D186-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C186,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C186+$D186-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2021_1",2021,1,{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C187,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C187+$D187-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12659779611729477},{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C187,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C187+$D187-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C187,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C187+$D187-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C187,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C187+$D187-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C187,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C187+$D187-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2021_2",2021,2,{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C188,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C188+$D188-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12581668986329325},{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C188,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C188+$D188-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C188,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C188+$D188-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C188,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C188+$D188-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C188,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C188+$D188-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2021_3",2021,3,{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C189,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C189+$D189-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1252148957382056},{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C189,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C189+$D189-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C189,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C189+$D189-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C189,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C189+$D189-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C189,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C189+$D189-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2021_4",2021,4,{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C190,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C190+$D190-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12495285793394173},{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C190,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C190+$D190-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C190,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C190+$D190-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C190,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C190+$D190-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C190,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C190+$D190-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2021_5",2021,5,{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C191,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C191+$D191-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1247828171265785},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C191,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C191+$D191-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C191,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C191+$D191-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C191,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C191+$D191-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C191,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C191+$D191-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2021_6",2021,6,{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C192,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C192+$D192-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12488687087875454},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C192,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C192+$D192-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C192,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C192+$D192-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C192,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C192+$D192-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C192,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C192+$D192-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2021_7",2021,7,{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C193,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C193+$D193-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12505157029054981},{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C193,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C193+$D193-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C193,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C193+$D193-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C193,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C193+$D193-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C193,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C193+$D193-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2021_8",2021,8,{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C194,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C194+$D194-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12517487364899998},{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C194,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C194+$D194-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C194,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C194+$D194-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C194,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C194+$D194-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C194,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C194+$D194-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2021_9",2021,9,{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C195,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C195+$D195-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12527058009093933},{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C195,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C195+$D195-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C195,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C195+$D195-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C195,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C195+$D195-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C195,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C195+$D195-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2021_10",2021,10,{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C196,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C196+$D196-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12534696915140764},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C196,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C196+$D196-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C196,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C196+$D196-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C196,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C196+$D196-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C196,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C196+$D196-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2021_11",2021,11,{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C197,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C197+$D197-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12540930967310313},{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C197,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C197+$D197-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C197,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C197+$D197-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C197,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C197+$D197-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C197,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C197+$D197-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2021_12",2021,12,{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C198,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C198+$D198-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12546111426106321},{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C198,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C198+$D198-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C198,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C198+$D198-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C198,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C198+$D198-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C198,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C198+$D198-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2021_13",2021,13,{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C199,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C199+$D199-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12550481475821992},{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C199,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C199+$D199-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C199,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C199+$D199-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C199,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C199+$D199-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C199,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C199+$D199-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,{"$f":"CONCATENATE(C200,\"_\",D200)","v":"2021_14"},2021,14,{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C200,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C200+$D200-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12554214823139442},{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C200,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C200+$D200-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C200,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C200+$D200-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C200,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C200+$D200-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C200,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C200+$D200-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2021_15",{"$f":"IF(D201=1,C200+1,C200)","v":2021},{"$f":"IF(C200+D200>=2050,1,IF(D200=30,1,D200+1))","v":15},{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C201,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C201+$D201-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12557438856285902},{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C201,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C201+$D201-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C201,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C201+$D201-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C201,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C201+$D201-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C201,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C201+$D201-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2021_16",2021,16,{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C202,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C202+$D202-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12560249119503294},{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C202,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C202+$D202-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C202,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C202+$D202-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C202,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C202+$D202-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C202,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C202+$D202-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2021_17",2021,17,{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C203,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C203+$D203-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12562718678878587},{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C203,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C203+$D203-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C203,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C203+$D203-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C203,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C203+$D203-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C203,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C203+$D203-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2021_18",2021,18,{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C204,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C204+$D204-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12564904366228144},{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C204,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C204+$D204-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C204,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C204+$D204-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C204,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C204+$D204-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C204,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C204+$D204-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2021_19",2021,19,{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C205,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C205+$D205-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12566851051226774},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C205,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C205+$D205-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C205,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C205+$D205-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C205,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C205+$D205-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C205,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C205+$D205-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2021_20",2021,20,{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C206,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C206+$D206-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12568594631895866},{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C206,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C206+$D206-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C206,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C206+$D206-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C206,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C206+$D206-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C206,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C206+$D206-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2021_21",2021,21,{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C207,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C207+$D207-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12570164170664452},{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C207,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C207+$D207-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C207,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C207+$D207-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C207,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C207+$D207-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C207,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C207+$D207-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2021_22",2021,22,{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C208,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C208+$D208-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12571583447866325},{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C208,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C208+$D208-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C208,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C208+$D208-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C208,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C208+$D208-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C208,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C208+$D208-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2021_23",2021,23,{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C209,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C209+$D209-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12572872109975453},{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C209,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C209+$D209-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C209,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C209+$D209-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C209,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C209+$D209-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C209,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C209+$D209-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2021_24",2021,24,{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C210,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C210+$D210-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12574046530781069},{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C210,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C210+$D210-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C210,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C210+$D210-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C210,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C210+$D210-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C210,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C210+$D210-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2021_25",2021,25,{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C211,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C211+$D211-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12575120465879441},{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C211,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C211+$D211-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C211,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C211+$D211-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C211,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C211+$D211-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999977},{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C211,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C211+$D211-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999966}]
[null,"2021_26",2021,26,{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C212,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C212+$D212-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12576105556127878},{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C212,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C212+$D212-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C212,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C212+$D212-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C212,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C212+$D212-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C212,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C212+$D212-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2021_27",2021,27,{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C213,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C213+$D213-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12577011719218995},{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C213,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C213+$D213-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C213,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C213+$D213-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C213,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C213+$D213-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C213,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C213+$D213-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2021_28",2021,28,{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C214,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C214+$D214-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12577847457345298},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C214,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C214+$D214-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C214,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C214+$D214-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C214,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C214+$D214-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C214,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C214+$D214-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2021_29",2021,29,{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C215,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C215+$D215-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12578620101208196},{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C215,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C215+$D215-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C215,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C215+$D215-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C215,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C215+$D215-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C215,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C215+$D215-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2022_1",2022,1,{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C216,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C216+$D216-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12500433935913169},{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C216,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C216+$D216-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C216,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C216+$D216-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C216,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C216+$D216-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C216,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C216+$D216-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2022_2",2022,2,{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C217,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C217+$D217-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12448168738035127},{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C217,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C217+$D217-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C217,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C217+$D217-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C217,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C217+$D217-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C217,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C217+$D217-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2022_3",2022,3,{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C218,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C218+$D218-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12436010686247859},{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C218,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C218+$D218-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C218,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C218+$D218-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C218,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C218+$D218-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C218,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C218+$D218-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2022_4",2022,4,{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C219,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C219+$D219-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12428280848208992},{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C219,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C219+$D219-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C219,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C219+$D219-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C219,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C219+$D219-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C219,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C219+$D219-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2022_5",2022,5,{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C220,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C220+$D220-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12450255068101886},{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C220,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C220+$D220-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C220,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C220+$D220-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C220,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C220+$D220-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C220,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C220+$D220-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2022_6",2022,6,{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C221,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C221+$D221-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12475660931013302},{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C221,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C221+$D221-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C221,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C221+$D221-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C221,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C221+$D221-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C221,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C221+$D221-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2022_7",2022,7,{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C222,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C222+$D222-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1249378010885951},{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C222,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C222+$D222-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C222,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C222+$D222-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C222,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C222+$D222-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C222,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C222+$D222-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2022_8",2022,8,{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C223,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C223+$D223-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12507345157188712},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C223,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C223+$D223-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C223,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C223+$D223-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C223,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C223+$D223-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C223,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C223+$D223-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2022_9",2022,9,{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C224,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C224+$D224-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1251787416894185},{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C224,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C224+$D224-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C224,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C224+$D224-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C224,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C224+$D224-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C224,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C224+$D224-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2022_10",2022,10,{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C225,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C225+$D225-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12526278005707522},{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C225,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C225+$D225-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C225,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C225+$D225-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C225,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C225+$D225-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C225,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C225+$D225-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2022_11",2022,11,{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C226,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C226+$D226-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12533136311923157},{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C226,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C226+$D226-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C226,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C226+$D226-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C226,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C226+$D226-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C226,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C226+$D226-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2022_12",2022,12,{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C227,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C227+$D227-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12538835521970521},{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C227,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C227+$D227-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C227,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C227+$D227-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C227,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C227+$D227-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C227,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C227+$D227-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2022_13",2022,13,{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C228,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C228+$D228-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12543643171684135},{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C228,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C228+$D228-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C228,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C228+$D228-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C228,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C228+$D228-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C228,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C228+$D228-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2022_14",2022,14,{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C229,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C229+$D229-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12547750362066246},{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C229,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C229+$D229-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C229,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C229+$D229-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C229,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C229+$D229-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C229,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C229+$D229-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2022_15",2022,15,{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C230,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C230+$D230-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12551297237512007},{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C230,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C230+$D230-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C230,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C230+$D230-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C230,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C230+$D230-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C230,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C230+$D230-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2022_16",2022,16,{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C231,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C231+$D231-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12554388909696843},{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C231,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C231+$D231-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C231,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C231+$D231-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C231,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C231+$D231-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C231,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C231+$D231-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2022_17",2022,17,{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C232,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C232+$D232-1,'Rates Table'!$C$8:$C$50,0))))","v":0.125571057612651},{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C232,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C232+$D232-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C232,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C232+$D232-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C232,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C232+$D232-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C232,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C232+$D232-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2022_18",2022,18,{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C233,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C233+$D233-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12559510314953007},{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C233,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C233+$D233-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C233,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C233+$D233-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C233,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C233+$D233-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C233,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C233+$D233-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2022_19",2022,19,{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C234,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C234+$D234-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12561651933512308},{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C234,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C234+$D234-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C234,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C234+$D234-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C234,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C234+$D234-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C234,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C234+$D234-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2022_20",2022,20,{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C235,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C235+$D235-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12563570109654421},{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C235,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C235+$D235-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C235,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C235+$D235-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C235,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C235+$D235-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C235,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C235+$D235-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2022_21",2022,21,{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C236,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C236+$D236-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12565296816008412},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C236,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C236+$D236-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C236,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C236+$D236-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C236,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C236+$D236-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C236,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C236+$D236-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2022_22",2022,22,{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C237,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C237+$D237-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12566858214179386},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C237,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C237+$D237-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C237,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C237+$D237-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C237,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C237+$D237-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C237,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C237+$D237-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2022_23",2022,23,{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C238,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C238+$D238-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12568275917963775},{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C238,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C238+$D238-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C238,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C238+$D238-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C238,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C238+$D238-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C238,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C238+$D238-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2022_24",2022,24,{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C239,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C239+$D239-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12569567940759202},{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C239,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C239+$D239-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C239,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C239+$D239-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C239,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C239+$D239-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C239,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C239+$D239-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2022_25",2022,25,{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C240,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C240+$D240-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12570749415594518},{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C240,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C240+$D240-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C240,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C240+$D240-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C240,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C240+$D240-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999977},{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C240,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C240+$D240-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999966}]
[null,"2022_26",2022,26,{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C241,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C241+$D241-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12571833148997777},{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C241,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C241+$D241-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C241,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C241+$D241-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C241,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C241+$D241-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C241,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C241+$D241-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2022_27",2022,27,{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C242,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C242+$D242-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12572830051781253},{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C242,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C242+$D242-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C242,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C242+$D242-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C242,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C242+$D242-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C242,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C242+$D242-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2022_28",2022,28,{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C243,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C243+$D243-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12573749477514373},{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C243,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C243+$D243-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C243,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C243+$D243-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C243,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C243+$D243-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C243,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C243+$D243-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2023_1",2023,1,{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C244,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C244+$D244-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12393812932241964},{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C244,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C244+$D244-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C244,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C244+$D244-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C244,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C244+$D244-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C244,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C244+$D244-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2023_2",2023,2,{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C245,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C245+$D245-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12401853731915509},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C245,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C245+$D245-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C245,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C245+$D245-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C245,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C245+$D245-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C245,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C245+$D245-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2023_3",2023,3,{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C246,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C246+$D246-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12402280588455254},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C246,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C246+$D246-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C246,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C246+$D246-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C246,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C246+$D246-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C246,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C246+$D246-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2023_4",2023,4,{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C247,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C247+$D247-1,'Rates Table'!$C$8:$C$50,0))))","v":0.124364312895322},{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C247,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C247+$D247-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C247,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C247+$D247-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C247,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C247+$D247-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C247,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C247+$D247-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2023_5",2023,5,{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C248,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C248+$D248-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12470096242430094},{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C248,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C248+$D248-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C248,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C248+$D248-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C248,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C248+$D248-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C248,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C248+$D248-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2023_6",2023,6,{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C249,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C249+$D249-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12492510812151798},{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C249,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C249+$D249-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C249,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C249+$D249-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C249,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C249+$D249-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C249,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C249+$D249-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2023_7",2023,7,{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C250,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C250+$D250-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12508496633084148},{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C250,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C250+$D250-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C250,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C250+$D250-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C250,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C250+$D250-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C250,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C250+$D250-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2023_8",2023,8,{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C251,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C251+$D251-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12520464528943989},{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C251,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C251+$D251-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C251,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C251+$D251-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C251,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C251+$D251-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C251,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C251+$D251-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2023_9",2023,9,{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C252,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C252+$D252-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12529753851997655},{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C252,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C252+$D252-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C252,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C252+$D252-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C252,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C252+$D252-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C252,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C252+$D252-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2023_10",2023,10,{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C253,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C253+$D253-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12537168218743266},{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C253,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C253+$D253-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C253,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C253+$D253-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C253,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C253+$D253-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C253,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C253+$D253-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2023_11",2023,11,{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C254,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C254+$D254-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12543219026124977},{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C254,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C254+$D254-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C254,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C254+$D254-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C254,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C254+$D254-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C254,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C254+$D254-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2023_12",2023,12,{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C255,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C255+$D255-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12548247209635638},{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C255,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C255+$D255-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C255,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C255+$D255-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C255,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C255+$D255-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C255,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C255+$D255-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2023_13",2023,13,{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C256,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C256+$D256-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12552488805368051},{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C256,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C256+$D256-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C256,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C256+$D256-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C256,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C256+$D256-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C256,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C256+$D256-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2023_14",2023,14,{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C257,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C257+$D257-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12556112414040629},{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C257,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C257+$D257-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C257,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C257+$D257-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C257,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C257+$D257-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C257,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C257+$D257-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2023_15",2023,15,{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C258,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C258+$D258-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1255924167940943},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C258,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C258+$D258-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C258,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C258+$D258-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C258,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C258+$D258-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C258,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C258+$D258-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2023_16",2023,16,{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C259,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C259+$D259-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12561969337272708},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C259,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C259+$D259-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C259,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C259+$D259-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C259,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C259+$D259-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C259,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C259+$D259-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2023_17",2023,17,{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C260,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C260+$D260-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12564366306000457},{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C260,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C260+$D260-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C260,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C260+$D260-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C260,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C260+$D260-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C260,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C260+$D260-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2023_18",2023,18,{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C261,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C261+$D261-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12566487746884994},{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C261,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C261+$D261-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C261,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C261+$D261-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C261,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C261+$D261-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C261,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C261+$D261-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2023_19",2023,19,{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C262,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C262+$D262-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12568377210694279},{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C262,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C262+$D262-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C262,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C262+$D262-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C262,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C262+$D262-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C262,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C262+$D262-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2023_20",2023,20,{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C263,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C263+$D263-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12570069540257175},{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C263,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C263+$D263-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C263,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C263+$D263-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C263,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C263+$D263-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C263,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C263+$D263-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,{"$f":"CONCATENATE(C264,\"_\",D264)","v":"2023_21"},2023,21,{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C264,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C264+$D264-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12571592943736731},{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C264,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C264+$D264-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C264,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C264+$D264-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C264,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C264+$D264-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C264,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C264+$D264-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2023_22",{"$f":"IF(D265=1,C264+1,C264)","v":2023},{"$f":"IF(C264+D264>=2050,1,IF(D264=30,1,D264+1))","v":22},{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C265,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C265+$D265-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12572970502463579},{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C265,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C265+$D265-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C265,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C265+$D265-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C265,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C265+$D265-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C265,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C265+$D265-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2023_23",2023,23,{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C266,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C266+$D266-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1257422128541989},{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C266,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C266+$D266-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C266,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C266+$D266-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C266,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C266+$D266-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C266,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C266+$D266-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2023_24",2023,24,{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C267,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C267+$D267-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12575361185100961},{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C267,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C267+$D267-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C267,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C267+$D267-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C267,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C267+$D267-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C267,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C267+$D267-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2023_25",2023,25,{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C268,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C268+$D268-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12576403552768728},{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C268,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C268+$D268-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C268,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C268+$D268-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C268,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C268+$D268-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999977},{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C268,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C268+$D268-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999966}]
[null,"2023_26",2023,26,{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C269,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C269+$D269-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12577359687107162},{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C269,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C269+$D269-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C269,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C269+$D269-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C269,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C269+$D269-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C269,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C269+$D269-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2023_27",2023,27,{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C270,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C270+$D270-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12578239214286532},{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C270,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C270+$D270-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C270,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C270+$D270-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C270,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C270+$D270-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C270,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C270+$D270-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2024_1",2024,1,{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C271,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C271+$D271-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12410216163575995},{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C271,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C271+$D271-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C271,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C271+$D271-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C271,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C271+$D271-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C271,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C271+$D271-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2024_2",2024,2,{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C272,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C272+$D272-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12406770106573048},{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C272,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C272+$D272-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C272,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C272+$D272-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C272,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C272+$D272-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C272,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C272+$D272-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2024_3",2024,3,{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C273,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C273+$D273-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12451788752325292},{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C273,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C273+$D273-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C273,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C273+$D273-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C273,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C273+$D273-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C273,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C273+$D273-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2024_4",2024,4,{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C274,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C274+$D274-1,'Rates Table'!$C$8:$C$50,0))))","v":0.124911115350144},{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C274,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C274+$D274-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C274,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C274+$D274-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C274,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C274+$D274-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C274,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C274+$D274-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2024_5",2024,5,{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C275,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C275+$D275-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12514681032023822},{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C275,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C275+$D275-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C275,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C275+$D275-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C275,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C275+$D275-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C275,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C275+$D275-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2024_6",2024,6,{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C276,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C276+$D276-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12530373914043458},{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C276,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C276+$D276-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C276,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C276+$D276-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C276,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C276+$D276-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C276,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C276+$D276-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2024_7",2024,7,{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C277,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C277+$D277-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12541565902334698},{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C277,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C277+$D277-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C277,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C277+$D277-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C277,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C277+$D277-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C277,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C277+$D277-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2024_8",2024,8,{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C278,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C278+$D278-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12549944862095402},{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C278,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C278+$D278-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C278,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C278+$D278-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C278,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C278+$D278-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C278,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C278+$D278-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2024_9",2024,9,{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C279,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C279+$D279-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12556448500243866},{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C279,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C279+$D279-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C279,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C279+$D279-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C279,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C279+$D279-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C279,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C279+$D279-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2024_10",2024,10,{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C280,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C280+$D280-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12561639444528494},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C280,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C280+$D280-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C280,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C280+$D280-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C280,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C280+$D280-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C280,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C280+$D280-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2024_11",2024,11,{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C281,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C281+$D281-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12565875734028742},{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C281,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C281+$D281-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C281,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C281+$D281-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C281,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C281+$D281-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C281,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C281+$D281-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2024_12",2024,12,{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C282,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C282+$D282-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12569396064402494},{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C282,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C282+$D282-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C282,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C282+$D282-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C282,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C282+$D282-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C282,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C282+$D282-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2024_13",2024,13,{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C283,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C283+$D283-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12572365689170231},{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C283,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C283+$D283-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C283,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C283+$D283-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C283,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C283+$D283-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C283,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C283+$D283-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2024_14",2024,14,{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C284,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C284+$D284-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12574902649017783},{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C284,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C284+$D284-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C284,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C284+$D284-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C284,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C284+$D284-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C284,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C284+$D284-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2024_15",2024,15,{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C285,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C285+$D285-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12577093509375595},{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C285,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C285+$D285-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C285,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C285+$D285-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C285,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C285+$D285-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C285,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C285+$D285-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2024_16",2024,16,{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C286,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C286+$D286-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12579003196403712},{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C286,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C286+$D286-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C286,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C286+$D286-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C286,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C286+$D286-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C286,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C286+$D286-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2024_17",2024,17,{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C287,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C287+$D287-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1258068136145066},{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C287,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C287+$D287-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C287,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C287+$D287-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C287,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C287+$D287-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C287,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C287+$D287-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2024_18",2024,18,{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C288,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C288+$D288-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12582166624024335},{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C288,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C288+$D288-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C288,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C288+$D288-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C288,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C288+$D288-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C288,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C288+$D288-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2024_19",2024,19,{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C289,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C289+$D289-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12583489474875706},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C289,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C289+$D289-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C289,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C289+$D289-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C289,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C289+$D289-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C289,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C289+$D289-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2024_20",2024,20,{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C290,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C290+$D290-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1258467430815596},{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C290,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C290+$D290-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C290,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C290+$D290-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C290,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C290+$D290-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C290,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C290+$D290-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2024_21",2024,21,{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C291,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C291+$D291-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12585740872955989},{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C291,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C291+$D291-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C291,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C291+$D291-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C291,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C291+$D291-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C291,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C291+$D291-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2024_22",2024,22,{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C292,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C292+$D292-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12586705328970266},{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C292,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C292+$D292-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C292,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C292+$D292-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C292,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C292+$D292-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C292,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C292+$D292-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2024_23",2024,23,{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C293,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C293+$D293-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12587581026769032},{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C293,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C293+$D293-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C293,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C293+$D293-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C293,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C293+$D293-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C293,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C293+$D293-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2024_24",2024,24,{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C294,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C294+$D294-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12588379093001462},{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C294,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C294+$D294-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C294,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C294+$D294-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C294,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C294+$D294-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C294,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C294+$D294-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2024_25",2024,25,{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C295,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C295+$D295-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12589108875149163},{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C295,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C295+$D295-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C295,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C295+$D295-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C295,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C295+$D295-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999977},{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C295,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C295+$D295-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999966}]
[null,"2024_26",2024,26,{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C296,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C296+$D296-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12589778283643471},{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C296,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C296+$D296-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C296,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C296+$D296-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C296,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C296+$D296-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C296,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C296+$D296-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2025_1",2025,1,{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C297,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C297+$D297-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1240318620728998},{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C297,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C297+$D297-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C297,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C297+$D297-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C297,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C297+$D297-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C297,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C297+$D297-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2025_2",2025,2,{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C298,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C298+$D298-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12473830375850414},{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C298,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C298+$D298-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C298,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C298+$D298-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C298,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C298+$D298-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C298,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C298+$D298-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2025_3",2025,3,{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C299,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C299+$D299-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12520262063941129},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C299,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C299+$D299-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C299,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C299+$D299-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C299,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C299+$D299-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C299,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C299+$D299-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2025_4",2025,4,{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C300,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C300+$D300-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12543460063371542},{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C300,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C300+$D300-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C300,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C300+$D300-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C300,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C300+$D300-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C300,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C300+$D300-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2025_5",2025,5,{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C301,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C301+$D301-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12557364602694779},{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C301,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C301+$D301-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C301,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C301+$D301-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C301,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C301+$D301-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C301,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C301+$D301-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2025_6",2025,6,{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C302,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C302+$D302-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12566622428394228},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C302,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C302+$D302-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C302,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C302+$D302-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C302,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C302+$D302-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C302,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C302+$D302-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2025_7",2025,7,{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C303,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C303+$D303-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12573225006346508},{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C303,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C303+$D303-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C303,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C303+$D303-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C303,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C303+$D303-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C303,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C303+$D303-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2025_8",2025,8,{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C304,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C304+$D304-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1257816807218427},{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C304,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C304+$D304-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C304,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C304+$D304-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C304,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C304+$D304-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C304,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C304+$D304-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2025_9",2025,9,{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C305,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C305+$D305-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12582004814747902},{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C305,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C305+$D305-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C305,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C305+$D305-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C305,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C305+$D305-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C305,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C305+$D305-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2025_10",2025,10,{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C306,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C306+$D306-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12585067149463888},{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C306,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C306+$D306-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C306,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C306+$D306-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C306,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C306+$D306-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C306,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C306+$D306-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2025_11",2025,11,{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C307,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C307+$D307-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1258756629715114},{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C307,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C307+$D307-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C307,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C307+$D307-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C307,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C307+$D307-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C307,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C307+$D307-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2025_12",2025,12,{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C308,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C308+$D308-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12589643073422313},{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C308,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C308+$D308-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C308,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C308+$D308-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C308,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C308+$D308-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C308,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C308+$D308-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2025_13",2025,13,{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C309,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C309+$D309-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12591394967590513},{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C309,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C309+$D309-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C309,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C309+$D309-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C309,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C309+$D309-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C309,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C309+$D309-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2025_14",2025,14,{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C310,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C310+$D310-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12592891616328827},{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C310,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C310+$D310-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C310,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C310+$D310-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C310,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C310+$D310-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C310,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C310+$D310-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2025_15",2025,15,{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C311,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C311+$D311-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12594184087864588},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C311,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C311+$D311-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C311,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C311+$D311-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C311,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C311+$D311-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C311,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C311+$D311-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2025_16",2025,16,{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C312,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C312+$D312-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12595310684599634},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C312,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C312+$D312-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C312,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C312+$D312-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C312,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C312+$D312-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C312,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C312+$D312-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2025_17",2025,17,{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C313,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C313+$D313-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1259630069774573},{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C313,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C313+$D313-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C313,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C313+$D313-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C313,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C313+$D313-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C313,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C313+$D313-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2025_18",2025,18,{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C314,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C314+$D314-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12597176910413851},{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C314,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C314+$D314-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C314,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C314+$D314-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C314,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C314+$D314-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C314,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C314+$D314-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2025_19",2025,19,{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C315,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C315+$D315-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12597957310253285},{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C315,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C315+$D315-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C315,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C315+$D315-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C315,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C315+$D315-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C315,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C315+$D315-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2025_20",2025,20,{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C316,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C316+$D316-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12598656288298096},{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C316,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C316+$D316-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C316,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C316+$D316-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C316,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C316+$D316-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C316,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C316+$D316-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2025_21",2025,21,{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C317,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C317+$D317-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12599285495285281},{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C317,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C317+$D317-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C317,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C317+$D317-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C317,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C317+$D317-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C317,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C317+$D317-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2025_22",2025,22,{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C318,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C318+$D318-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12599854464430899},{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C318,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C318+$D318-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C318,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C318+$D318-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C318,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C318+$D318-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C318,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C318+$D318-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2025_23",2025,23,{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C319,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C319+$D319-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12600371071742175},{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C319,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C319+$D319-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C319,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C319+$D319-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C319,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C319+$D319-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C319,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C319+$D319-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2025_24",2025,24,{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C320,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C320+$D320-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12600841881251046},{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C320,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C320+$D320-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C320,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C320+$D320-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C320,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C320+$D320-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C320,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C320+$D320-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2025_25",2025,25,{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C321,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C321+$D321-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12601272407391084},{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C321,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C321+$D321-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C321,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C321+$D321-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C321,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C321+$D321-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999977},{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C321,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C321+$D321-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999966}]
[null,"2026_1",2026,1,{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C322,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C322+$D322-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12547300311153262},{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C322,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C322+$D322-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C322,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C322+$D322-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C322,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C322+$D322-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C322,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C322+$D322-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2026_2",2026,2,{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C323,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C323+$D323-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12582335224016564},{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C323,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C323+$D323-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C323,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C323+$D323-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C323,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C323+$D323-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C323,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C323+$D323-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2026_3",2026,3,{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C324,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C324+$D324-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1259400754249998},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C324,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C324+$D324-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C324,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C324+$D324-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C324,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C324+$D324-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C324,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C324+$D324-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2026_4",2026,4,{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C325,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C325+$D325-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1259983921583912},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C325,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C325+$D325-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C325,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C325+$D325-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C325,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C325+$D325-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C325,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C325+$D325-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2026_5",2026,5,{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C326,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C326+$D326-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12603334634981087},{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C326,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C326+$D326-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C326,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C326+$D326-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C326,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C326+$D326-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C326,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C326+$D326-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2026_6",2026,6,{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C327,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C327+$D327-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12605661931154699},{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C327,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C327+$D327-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C327,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C327+$D327-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C327,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C327+$D327-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C327,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C327+$D327-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,{"$f":"CONCATENATE(C328,\"_\",D328)","v":"2026_7"},2026,7,{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C328,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C328+$D328-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1260732173280826},{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C328,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C328+$D328-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C328,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C328+$D328-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C328,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C328+$D328-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C328,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C328+$D328-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2026_8",{"$f":"IF(D329=1,C328+1,C328)","v":2026},{"$f":"IF(C328+D328>=2050,1,IF(D328=30,1,D328+1))","v":8},{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C329,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C329+$D329-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12608564354843238},{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C329,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C329+$D329-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C329,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C329+$D329-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C329,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C329+$D329-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C329,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C329+$D329-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2026_9",2026,9,{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C330,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C330+$D330-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12609528861691538},{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C330,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C330+$D330-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C330,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C330+$D330-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C330,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C330+$D330-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C330,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C330+$D330-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2026_10",2026,10,{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C331,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C331+$D331-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12610298692545802},{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C331,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C331+$D331-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C331,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C331+$D331-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C331,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C331+$D331-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C331,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C331+$D331-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2026_11",2026,11,{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C332,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C332+$D332-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12610926945554515},{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C332,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C332+$D332-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C332,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C332+$D332-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C332,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C332+$D332-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C332,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C332+$D332-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2026_12",2026,12,{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C333,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C333+$D333-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12611449019919085},{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C333,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C333+$D333-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C333,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C333+$D333-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C333,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C333+$D333-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C333,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C333+$D333-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2026_13",2026,13,{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C334,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C334+$D334-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12611889423176459},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C334,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C334+$D334-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C334,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C334+$D334-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C334,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C334+$D334-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C334,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C334+$D334-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2026_14",2026,14,{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C335,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C335+$D335-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12612265661074537},{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C335,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C335+$D335-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C335,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C335+$D335-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C335,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C335+$D335-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C335,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C335+$D335-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2026_15",2026,15,{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C336,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C336+$D336-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12612590571497059},{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C336,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C336+$D336-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C336,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C336+$D336-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C336,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C336+$D336-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C336,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C336+$D336-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2026_16",2026,16,{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C337,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C337+$D337-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1261287378316639},{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C337,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C337+$D337-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C337,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C337+$D337-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C337,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C337+$D337-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C337,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C337+$D337-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2026_17",2026,17,{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C338,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C338+$D338-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12613122659509662},{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C338,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C338+$D338-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C338,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C338+$D338-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C338,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C338+$D338-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C338,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C338+$D338-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2026_18",2026,18,{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C339,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C339+$D339-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12613342927902696},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C339,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C339+$D339-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C339,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C339+$D339-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C339,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C339+$D339-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C339,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C339+$D339-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2026_19",2026,19,{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C340,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C340+$D340-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12613539110205019},{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C340,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C340+$D340-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C340,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C340+$D340-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C340,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C340+$D340-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C340,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C340+$D340-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2026_20",2026,20,{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C341,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C341+$D341-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12613714824134176},{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C341,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C341+$D341-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C341,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C341+$D341-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C341,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C341+$D341-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C341,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C341+$D341-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2026_21",2026,21,{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C342,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C342+$D342-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12613872998532918},{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C342,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C342+$D342-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C342,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C342+$D342-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C342,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C342+$D342-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C342,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C342+$D342-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2026_22",2026,22,{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C343,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C343+$D343-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1261401602992695},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C343,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C343+$D343-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C343,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C343+$D343-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C343,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C343+$D343-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C343,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C343+$D343-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2026_23",2026,23,{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C344,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C344+$D344-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12614145898241375},{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C344,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C344+$D344-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C344,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C344+$D344-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C344,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C344+$D344-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C344,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C344+$D344-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2026_24",2026,24,{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C345,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C345+$D345-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12614264253587876},{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C345,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C345+$D345-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C345,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C345+$D345-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C345,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C345+$D345-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C345,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C345+$D345-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2027_1",2027,1,{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C346,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C346+$D346-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C346,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C346+$D346-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C346,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C346+$D346-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C346,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C346+$D346-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C346,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C346+$D346-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2027_2",2027,2,{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C347,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C347+$D347-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C347,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C347+$D347-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C347,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C347+$D347-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C347,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C347+$D347-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C347,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C347+$D347-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2027_3",2027,3,{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C348,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C348+$D348-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C348,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C348+$D348-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C348,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C348+$D348-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C348,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C348+$D348-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C348,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C348+$D348-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2027_4",2027,4,{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C349,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C349+$D349-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C349,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C349+$D349-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C349,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C349+$D349-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C349,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C349+$D349-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C349,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C349+$D349-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2027_5",2027,5,{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C350,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C350+$D350-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C350,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C350+$D350-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C350,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C350+$D350-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C350,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C350+$D350-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C350,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C350+$D350-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2027_6",2027,6,{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C351,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C351+$D351-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C351,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C351+$D351-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C351,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C351+$D351-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C351,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C351+$D351-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C351,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C351+$D351-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2027_7",2027,7,{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C352,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C352+$D352-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C352,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C352+$D352-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C352,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C352+$D352-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C352,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C352+$D352-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C352,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C352+$D352-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2027_8",2027,8,{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C353,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C353+$D353-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C353,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C353+$D353-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C353,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C353+$D353-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C353,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C353+$D353-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C353,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C353+$D353-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2027_9",2027,9,{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C354,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C354+$D354-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C354,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C354+$D354-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C354,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C354+$D354-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C354,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C354+$D354-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C354,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C354+$D354-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2027_10",2027,10,{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C355,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C355+$D355-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C355,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C355+$D355-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C355,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C355+$D355-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C355,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C355+$D355-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C355,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C355+$D355-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2027_11",2027,11,{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C356,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C356+$D356-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C356,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C356+$D356-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C356,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C356+$D356-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C356,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C356+$D356-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C356,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C356+$D356-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2027_12",2027,12,{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C357,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C357+$D357-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C357,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C357+$D357-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C357,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C357+$D357-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C357,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C357+$D357-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C357,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C357+$D357-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2027_13",2027,13,{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C358,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C358+$D358-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C358,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C358+$D358-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C358,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C358+$D358-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C358,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C358+$D358-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C358,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C358+$D358-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2027_14",2027,14,{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C359,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C359+$D359-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C359,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C359+$D359-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C359,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C359+$D359-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C359,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C359+$D359-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C359,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C359+$D359-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2027_15",2027,15,{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C360,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C360+$D360-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C360,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C360+$D360-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C360,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C360+$D360-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C360,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C360+$D360-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C360,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C360+$D360-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2027_16",2027,16,{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C361,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C361+$D361-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C361,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C361+$D361-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C361,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C361+$D361-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C361,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C361+$D361-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C361,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C361+$D361-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2027_17",2027,17,{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C362,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C362+$D362-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C362,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C362+$D362-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C362,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C362+$D362-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C362,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C362+$D362-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C362,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C362+$D362-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2027_18",2027,18,{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C363,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C363+$D363-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C363,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C363+$D363-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C363,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C363+$D363-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C363,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C363+$D363-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C363,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C363+$D363-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2027_19",2027,19,{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C364,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C364+$D364-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C364,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C364+$D364-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C364,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C364+$D364-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C364,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C364+$D364-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C364,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C364+$D364-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2027_20",2027,20,{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C365,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C365+$D365-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C365,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C365+$D365-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C365,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C365+$D365-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C365,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C365+$D365-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C365,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C365+$D365-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2027_21",2027,21,{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C366,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C366+$D366-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C366,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C366+$D366-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C366,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C366+$D366-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C366,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C366+$D366-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C366,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C366+$D366-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2027_22",2027,22,{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C367,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C367+$D367-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C367,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C367+$D367-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C367,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C367+$D367-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C367,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C367+$D367-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C367,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C367+$D367-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2027_23",2027,23,{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C368,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C368+$D368-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C368,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C368+$D368-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C368,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C368+$D368-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C368,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C368+$D368-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C368,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C368+$D368-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2028_1",2028,1,{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C369,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C369+$D369-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C369,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C369+$D369-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C369,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C369+$D369-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C369,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C369+$D369-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C369,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C369+$D369-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2028_2",2028,2,{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C370,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C370+$D370-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C370,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C370+$D370-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C370,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C370+$D370-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C370,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C370+$D370-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C370,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C370+$D370-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2028_3",2028,3,{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C371,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C371+$D371-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C371,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C371+$D371-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C371,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C371+$D371-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C371,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C371+$D371-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C371,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C371+$D371-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2028_4",2028,4,{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C372,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C372+$D372-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C372,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C372+$D372-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C372,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C372+$D372-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C372,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C372+$D372-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C372,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C372+$D372-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2028_5",2028,5,{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C373,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C373+$D373-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C373,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C373+$D373-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C373,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C373+$D373-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C373,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C373+$D373-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C373,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C373+$D373-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2028_6",2028,6,{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C374,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C374+$D374-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C374,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C374+$D374-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C374,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C374+$D374-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C374,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C374+$D374-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C374,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C374+$D374-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2028_7",2028,7,{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C375,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C375+$D375-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C375,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C375+$D375-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C375,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C375+$D375-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C375,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C375+$D375-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C375,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C375+$D375-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2028_8",2028,8,{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C376,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C376+$D376-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C376,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C376+$D376-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C376,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C376+$D376-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C376,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C376+$D376-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C376,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C376+$D376-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2028_9",2028,9,{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C377,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C377+$D377-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C377,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C377+$D377-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C377,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C377+$D377-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C377,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C377+$D377-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C377,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C377+$D377-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2028_10",2028,10,{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C378,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C378+$D378-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C378,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C378+$D378-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C378,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C378+$D378-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C378,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C378+$D378-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C378,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C378+$D378-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2028_11",2028,11,{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C379,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C379+$D379-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C379,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C379+$D379-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C379,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C379+$D379-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C379,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C379+$D379-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C379,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C379+$D379-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2028_12",2028,12,{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C380,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C380+$D380-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C380,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C380+$D380-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C380,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C380+$D380-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C380,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C380+$D380-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C380,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C380+$D380-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2028_13",2028,13,{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C381,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C381+$D381-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C381,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C381+$D381-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C381,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C381+$D381-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C381,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C381+$D381-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C381,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C381+$D381-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2028_14",2028,14,{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C382,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C382+$D382-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C382,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C382+$D382-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C382,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C382+$D382-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C382,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C382+$D382-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C382,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C382+$D382-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2028_15",2028,15,{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C383,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C383+$D383-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C383,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C383+$D383-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C383,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C383+$D383-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C383,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C383+$D383-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C383,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C383+$D383-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2028_16",2028,16,{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C384,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C384+$D384-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C384,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C384+$D384-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C384,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C384+$D384-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C384,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C384+$D384-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C384,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C384+$D384-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2028_17",2028,17,{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C385,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C385+$D385-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C385,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C385+$D385-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C385,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C385+$D385-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C385,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C385+$D385-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C385,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C385+$D385-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2028_18",2028,18,{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C386,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C386+$D386-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C386,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C386+$D386-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C386,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C386+$D386-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C386,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C386+$D386-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C386,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C386+$D386-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2028_19",2028,19,{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C387,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C387+$D387-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C387,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C387+$D387-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C387,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C387+$D387-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C387,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C387+$D387-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C387,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C387+$D387-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2028_20",2028,20,{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C388,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C388+$D388-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C388,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C388+$D388-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C388,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C388+$D388-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C388,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C388+$D388-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C388,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C388+$D388-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2028_21",2028,21,{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C389,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C389+$D389-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C389,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C389+$D389-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C389,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C389+$D389-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C389,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C389+$D389-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C389,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C389+$D389-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2028_22",2028,22,{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C390,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C390+$D390-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C390,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C390+$D390-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C390,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C390+$D390-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C390,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C390+$D390-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C390,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C390+$D390-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2029_1",2029,1,{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C391,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C391+$D391-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C391,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C391+$D391-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C391,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C391+$D391-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C391,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C391+$D391-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C391,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C391+$D391-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,{"$f":"CONCATENATE(C392,\"_\",D392)","v":"2029_2"},2029,2,{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C392,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C392+$D392-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C392,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C392+$D392-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C392,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C392+$D392-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C392,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C392+$D392-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C392,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C392+$D392-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2029_3",{"$f":"IF(D393=1,C392+1,C392)","v":2029},{"$f":"IF(C392+D392>=2050,1,IF(D392=30,1,D392+1))","v":3},{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C393,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C393+$D393-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C393,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C393+$D393-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C393,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C393+$D393-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C393,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C393+$D393-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C393,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C393+$D393-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2029_4",{"$f":"IF(D394=1,C393+1,C393)","v":2029},4,{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C394,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C394+$D394-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C394,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C394+$D394-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C394,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C394+$D394-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C394,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C394+$D394-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C394,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C394+$D394-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2029_5",{"$f":"IF(D395=1,C394+1,C394)","v":2029},5,{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C395,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C395+$D395-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C395,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C395+$D395-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C395,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C395+$D395-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C395,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C395+$D395-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C395,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C395+$D395-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2029_6",{"$f":"IF(D396=1,C395+1,C395)","v":2029},6,{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C396,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C396+$D396-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C396,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C396+$D396-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C396,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C396+$D396-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C396,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C396+$D396-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C396,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C396+$D396-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2029_7",{"$f":"IF(D397=1,C396+1,C396)","v":2029},7,{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C397,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C397+$D397-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C397,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C397+$D397-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C397,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C397+$D397-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C397,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C397+$D397-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C397,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C397+$D397-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,{"$f":"CONCATENATE(C398,\"_\",D398)","v":"2029_8"},{"$f":"IF(D398=1,C397+1,C397)","v":2029},8,{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C398,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C398+$D398-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C398,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C398+$D398-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C398,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C398+$D398-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C398,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C398+$D398-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C398,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C398+$D398-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2029_9",2029,9,{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C399,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C399+$D399-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C399,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C399+$D399-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C399,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C399+$D399-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C399,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C399+$D399-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C399,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C399+$D399-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2029_10",2029,10,{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C400,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C400+$D400-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C400,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C400+$D400-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C400,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C400+$D400-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C400,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C400+$D400-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C400,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C400+$D400-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2029_11",2029,11,{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C401,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C401+$D401-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C401,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C401+$D401-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C401,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C401+$D401-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C401,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C401+$D401-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C401,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C401+$D401-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2029_12",2029,12,{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C402,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C402+$D402-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C402,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C402+$D402-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C402,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C402+$D402-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C402,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C402+$D402-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C402,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C402+$D402-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2029_13",2029,13,{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C403,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C403+$D403-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C403,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C403+$D403-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C403,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C403+$D403-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C403,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C403+$D403-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C403,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C403+$D403-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2029_14",2029,14,{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C404,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C404+$D404-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C404,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C404+$D404-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C404,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C404+$D404-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C404,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C404+$D404-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C404,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C404+$D404-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2029_15",2029,15,{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C405,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C405+$D405-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C405,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C405+$D405-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C405,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C405+$D405-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C405,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C405+$D405-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C405,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C405+$D405-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2029_16",2029,16,{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C406,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C406+$D406-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C406,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C406+$D406-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C406,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C406+$D406-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C406,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C406+$D406-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C406,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C406+$D406-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2029_17",2029,17,{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C407,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C407+$D407-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C407,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C407+$D407-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C407,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C407+$D407-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C407,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C407+$D407-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C407,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C407+$D407-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2029_18",2029,18,{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C408,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C408+$D408-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C408,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C408+$D408-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C408,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C408+$D408-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C408,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C408+$D408-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C408,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C408+$D408-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2029_19",2029,19,{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C409,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C409+$D409-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C409,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C409+$D409-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C409,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C409+$D409-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C409,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C409+$D409-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C409,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C409+$D409-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2029_20",2029,20,{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C410,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C410+$D410-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C410,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C410+$D410-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C410,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C410+$D410-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C410,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C410+$D410-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C410,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C410+$D410-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2029_21",2029,21,{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C411,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C411+$D411-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C411,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C411+$D411-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C411,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C411+$D411-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C411,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C411+$D411-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C411,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C411+$D411-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2030_1",2030,1,{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C412,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C412+$D412-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C412,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C412+$D412-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C412,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C412+$D412-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C412,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C412+$D412-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C412,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C412+$D412-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2030_2",2030,2,{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C413,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C413+$D413-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C413,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C413+$D413-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C413,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C413+$D413-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C413,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C413+$D413-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C413,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C413+$D413-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2030_3",2030,3,{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C414,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C414+$D414-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C414,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C414+$D414-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C414,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C414+$D414-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C414,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C414+$D414-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C414,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C414+$D414-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2030_4",2030,4,{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C415,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C415+$D415-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C415,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C415+$D415-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C415,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C415+$D415-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C415,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C415+$D415-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C415,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C415+$D415-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2030_5",2030,5,{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C416,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C416+$D416-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C416,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C416+$D416-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C416,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C416+$D416-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C416,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C416+$D416-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C416,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C416+$D416-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2030_6",2030,6,{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C417,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C417+$D417-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C417,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C417+$D417-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C417,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C417+$D417-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C417,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C417+$D417-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C417,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C417+$D417-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2030_7",2030,7,{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C418,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C418+$D418-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C418,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C418+$D418-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C418,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C418+$D418-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C418,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C418+$D418-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C418,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C418+$D418-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2030_8",2030,8,{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C419,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C419+$D419-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C419,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C419+$D419-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C419,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C419+$D419-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C419,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C419+$D419-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C419,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C419+$D419-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2030_9",2030,9,{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C420,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C420+$D420-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C420,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C420+$D420-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C420,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C420+$D420-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C420,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C420+$D420-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C420,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C420+$D420-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2030_10",2030,10,{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C421,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C421+$D421-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C421,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C421+$D421-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C421,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C421+$D421-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C421,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C421+$D421-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C421,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C421+$D421-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2030_11",2030,11,{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C422,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C422+$D422-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C422,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C422+$D422-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C422,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C422+$D422-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C422,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C422+$D422-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C422,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C422+$D422-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2030_12",2030,12,{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C423,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C423+$D423-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C423,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C423+$D423-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C423,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C423+$D423-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C423,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C423+$D423-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C423,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C423+$D423-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2030_13",2030,13,{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C424,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C424+$D424-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C424,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C424+$D424-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C424,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C424+$D424-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C424,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C424+$D424-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C424,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C424+$D424-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2030_14",2030,14,{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C425,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C425+$D425-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C425,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C425+$D425-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C425,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C425+$D425-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C425,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C425+$D425-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C425,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C425+$D425-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2030_15",2030,15,{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C426,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C426+$D426-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C426,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C426+$D426-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C426,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C426+$D426-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C426,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C426+$D426-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C426,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C426+$D426-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2030_16",2030,16,{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C427,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C427+$D427-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C427,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C427+$D427-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C427,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C427+$D427-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C427,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C427+$D427-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C427,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C427+$D427-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2030_17",2030,17,{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C428,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C428+$D428-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C428,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C428+$D428-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C428,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C428+$D428-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C428,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C428+$D428-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C428,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C428+$D428-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2030_18",2030,18,{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C429,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C429+$D429-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C429,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C429+$D429-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C429,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C429+$D429-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C429,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C429+$D429-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C429,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C429+$D429-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2030_19",2030,19,{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C430,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C430+$D430-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C430,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C430+$D430-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C430,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C430+$D430-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C430,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C430+$D430-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C430,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C430+$D430-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2030_20",2030,20,{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C431,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C431+$D431-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C431,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C431+$D431-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C431,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C431+$D431-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C431,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C431+$D431-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C431,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C431+$D431-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2031_1",2031,1,{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C432,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C432+$D432-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C432,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C432+$D432-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C432,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C432+$D432-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C432,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C432+$D432-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C432,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C432+$D432-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2031_2",2031,2,{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C433,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C433+$D433-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C433,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C433+$D433-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C433,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C433+$D433-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C433,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C433+$D433-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C433,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C433+$D433-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2031_3",2031,3,{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C434,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C434+$D434-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C434,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C434+$D434-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C434,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C434+$D434-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C434,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C434+$D434-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C434,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C434+$D434-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2031_4",2031,4,{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C435,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C435+$D435-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C435,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C435+$D435-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C435,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C435+$D435-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C435,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C435+$D435-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C435,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C435+$D435-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2031_5",2031,5,{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C436,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C436+$D436-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C436,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C436+$D436-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C436,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C436+$D436-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C436,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C436+$D436-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C436,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C436+$D436-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2031_6",2031,6,{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C437,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C437+$D437-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C437,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C437+$D437-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C437,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C437+$D437-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C437,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C437+$D437-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C437,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C437+$D437-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2031_7",2031,7,{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C438,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C438+$D438-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C438,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C438+$D438-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C438,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C438+$D438-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C438,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C438+$D438-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C438,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C438+$D438-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2031_8",2031,8,{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C439,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C439+$D439-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C439,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C439+$D439-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C439,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C439+$D439-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C439,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C439+$D439-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C439,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C439+$D439-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2031_9",2031,9,{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C440,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C440+$D440-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C440,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C440+$D440-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C440,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C440+$D440-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C440,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C440+$D440-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C440,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C440+$D440-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2031_10",2031,10,{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C441,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C441+$D441-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C441,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C441+$D441-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C441,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C441+$D441-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C441,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C441+$D441-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C441,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C441+$D441-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2031_11",2031,11,{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C442,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C442+$D442-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C442,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C442+$D442-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C442,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C442+$D442-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C442,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C442+$D442-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C442,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C442+$D442-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2031_12",2031,12,{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C443,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C443+$D443-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C443,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C443+$D443-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C443,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C443+$D443-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C443,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C443+$D443-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C443,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C443+$D443-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2031_13",2031,13,{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C444,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C444+$D444-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C444,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C444+$D444-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C444,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C444+$D444-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C444,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C444+$D444-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C444,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C444+$D444-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2031_14",2031,14,{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C445,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C445+$D445-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C445,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C445+$D445-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C445,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C445+$D445-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C445,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C445+$D445-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C445,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C445+$D445-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2031_15",2031,15,{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C446,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C446+$D446-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C446,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C446+$D446-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C446,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C446+$D446-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C446,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C446+$D446-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C446,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C446+$D446-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2031_16",2031,16,{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C447,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C447+$D447-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C447,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C447+$D447-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C447,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C447+$D447-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C447,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C447+$D447-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C447,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C447+$D447-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2031_17",2031,17,{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C448,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C448+$D448-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C448,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C448+$D448-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C448,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C448+$D448-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C448,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C448+$D448-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C448,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C448+$D448-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2031_18",2031,18,{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C449,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C449+$D449-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C449,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C449+$D449-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C449,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C449+$D449-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C449,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C449+$D449-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C449,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C449+$D449-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2031_19",2031,19,{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C450,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C450+$D450-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C450,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C450+$D450-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C450,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C450+$D450-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C450,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C450+$D450-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C450,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C450+$D450-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2032_1",2032,1,{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C451,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C451+$D451-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C451,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C451+$D451-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C451,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C451+$D451-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C451,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C451+$D451-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C451,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C451+$D451-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2032_2",2032,2,{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C452,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C452+$D452-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C452,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C452+$D452-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C452,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C452+$D452-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C452,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C452+$D452-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C452,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C452+$D452-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2032_3",2032,3,{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C453,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C453+$D453-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C453,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C453+$D453-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C453,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C453+$D453-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C453,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C453+$D453-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C453,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C453+$D453-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2032_4",2032,4,{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C454,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C454+$D454-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C454,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C454+$D454-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C454,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C454+$D454-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C454,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C454+$D454-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C454,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C454+$D454-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2032_5",2032,5,{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C455,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C455+$D455-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C455,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C455+$D455-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C455,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C455+$D455-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C455,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C455+$D455-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C455,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C455+$D455-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2032_6",2032,6,{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C456,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C456+$D456-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C456,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C456+$D456-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C456,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C456+$D456-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C456,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C456+$D456-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C456,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C456+$D456-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2032_7",2032,{"$f":"IF(C456+D456>=2050,1,IF(D456=30,1,D456+1))","v":7},{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C457,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C457+$D457-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C457,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C457+$D457-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C457,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C457+$D457-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C457,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C457+$D457-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C457,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C457+$D457-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2032_8",2032,8,{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C458,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C458+$D458-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C458,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C458+$D458-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C458,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C458+$D458-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C458,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C458+$D458-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C458,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C458+$D458-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2032_9",2032,9,{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C459,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C459+$D459-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C459,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C459+$D459-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C459,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C459+$D459-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C459,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C459+$D459-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C459,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C459+$D459-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2032_10",2032,10,{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C460,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C460+$D460-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C460,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C460+$D460-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C460,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C460+$D460-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C460,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C460+$D460-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C460,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C460+$D460-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2032_11",2032,11,{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C461,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C461+$D461-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C461,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C461+$D461-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C461,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C461+$D461-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C461,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C461+$D461-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C461,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C461+$D461-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,{"$f":"CONCATENATE(C462,\"_\",D462)","v":"2032_12"},{"$f":"IF(D462=1,C461+1,C461)","v":2032},12,{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C462,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C462+$D462-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C462,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C462+$D462-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C462,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C462+$D462-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C462,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C462+$D462-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C462,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C462+$D462-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2032_13",2032,13,{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C463,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C463+$D463-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C463,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C463+$D463-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C463,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C463+$D463-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C463,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C463+$D463-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C463,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C463+$D463-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2032_14",2032,14,{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C464,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C464+$D464-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C464,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C464+$D464-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C464,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C464+$D464-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C464,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C464+$D464-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C464,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C464+$D464-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2032_15",2032,15,{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C465,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C465+$D465-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C465,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C465+$D465-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C465,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C465+$D465-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C465,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C465+$D465-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C465,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C465+$D465-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2032_16",2032,16,{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C466,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C466+$D466-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C466,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C466+$D466-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C466,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C466+$D466-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C466,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C466+$D466-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C466,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C466+$D466-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2032_17",2032,17,{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C467,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C467+$D467-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C467,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C467+$D467-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C467,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C467+$D467-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C467,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C467+$D467-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C467,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C467+$D467-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2032_18",2032,18,{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C468,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C468+$D468-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C468,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C468+$D468-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C468,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C468+$D468-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C468,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C468+$D468-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C468,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C468+$D468-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2033_1",2033,1,{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C469,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C469+$D469-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C469,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C469+$D469-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C469,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C469+$D469-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C469,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C469+$D469-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C469,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C469+$D469-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2033_2",2033,2,{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C470,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C470+$D470-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C470,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C470+$D470-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C470,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C470+$D470-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C470,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C470+$D470-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C470,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C470+$D470-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2033_3",2033,3,{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C471,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C471+$D471-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C471,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C471+$D471-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C471,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C471+$D471-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C471,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C471+$D471-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C471,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C471+$D471-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2033_4",2033,4,{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C472,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C472+$D472-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C472,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C472+$D472-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C472,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C472+$D472-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C472,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C472+$D472-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C472,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C472+$D472-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2033_5",2033,5,{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C473,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C473+$D473-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C473,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C473+$D473-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C473,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C473+$D473-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C473,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C473+$D473-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C473,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C473+$D473-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2033_6",2033,6,{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C474,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C474+$D474-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C474,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C474+$D474-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C474,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C474+$D474-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C474,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C474+$D474-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C474,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C474+$D474-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2033_7",2033,7,{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C475,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C475+$D475-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C475,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C475+$D475-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C475,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C475+$D475-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C475,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C475+$D475-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C475,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C475+$D475-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2033_8",2033,8,{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C476,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C476+$D476-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C476,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C476+$D476-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C476,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C476+$D476-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C476,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C476+$D476-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C476,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C476+$D476-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2033_9",2033,9,{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C477,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C477+$D477-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C477,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C477+$D477-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C477,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C477+$D477-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C477,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C477+$D477-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C477,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C477+$D477-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2033_10",2033,10,{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C478,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C478+$D478-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C478,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C478+$D478-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C478,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C478+$D478-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C478,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C478+$D478-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C478,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C478+$D478-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2033_11",2033,11,{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C479,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C479+$D479-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C479,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C479+$D479-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C479,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C479+$D479-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C479,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C479+$D479-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C479,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C479+$D479-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2033_12",2033,12,{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C480,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C480+$D480-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C480,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C480+$D480-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C480,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C480+$D480-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C480,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C480+$D480-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C480,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C480+$D480-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2033_13",2033,13,{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C481,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C481+$D481-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C481,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C481+$D481-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C481,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C481+$D481-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C481,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C481+$D481-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C481,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C481+$D481-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2033_14",2033,14,{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C482,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C482+$D482-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C482,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C482+$D482-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C482,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C482+$D482-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C482,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C482+$D482-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C482,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C482+$D482-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2033_15",2033,15,{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C483,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C483+$D483-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C483,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C483+$D483-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C483,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C483+$D483-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C483,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C483+$D483-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C483,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C483+$D483-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2033_16",2033,16,{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C484,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C484+$D484-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C484,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C484+$D484-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C484,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C484+$D484-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C484,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C484+$D484-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C484,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C484+$D484-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2033_17",2033,17,{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C485,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C485+$D485-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C485,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C485+$D485-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C485,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C485+$D485-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C485,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C485+$D485-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C485,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C485+$D485-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2034_1",2034,1,{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C486,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C486+$D486-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C486,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C486+$D486-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C486,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C486+$D486-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C486,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C486+$D486-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C486,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C486+$D486-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2034_2",2034,2,{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C487,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C487+$D487-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C487,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C487+$D487-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C487,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C487+$D487-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C487,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C487+$D487-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C487,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C487+$D487-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2034_3",2034,3,{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C488,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C488+$D488-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C488,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C488+$D488-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C488,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C488+$D488-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C488,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C488+$D488-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C488,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C488+$D488-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2034_4",2034,4,{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C489,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C489+$D489-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C489,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C489+$D489-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C489,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C489+$D489-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C489,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C489+$D489-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C489,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C489+$D489-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2034_5",2034,5,{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C490,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C490+$D490-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C490,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C490+$D490-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C490,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C490+$D490-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C490,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C490+$D490-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C490,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C490+$D490-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2034_6",2034,6,{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C491,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C491+$D491-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C491,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C491+$D491-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C491,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C491+$D491-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C491,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C491+$D491-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C491,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C491+$D491-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2034_7",2034,7,{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C492,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C492+$D492-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C492,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C492+$D492-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C492,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C492+$D492-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C492,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C492+$D492-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C492,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C492+$D492-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2034_8",2034,8,{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C493,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C493+$D493-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C493,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C493+$D493-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C493,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C493+$D493-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C493,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C493+$D493-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C493,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C493+$D493-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2034_9",2034,9,{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C494,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C494+$D494-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C494,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C494+$D494-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C494,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C494+$D494-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C494,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C494+$D494-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C494,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C494+$D494-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2034_10",2034,10,{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C495,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C495+$D495-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C495,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C495+$D495-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C495,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C495+$D495-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C495,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C495+$D495-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C495,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C495+$D495-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2034_11",2034,11,{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C496,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C496+$D496-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C496,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C496+$D496-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C496,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C496+$D496-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C496,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C496+$D496-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C496,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C496+$D496-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2034_12",2034,12,{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C497,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C497+$D497-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C497,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C497+$D497-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C497,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C497+$D497-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C497,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C497+$D497-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C497,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C497+$D497-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2034_13",2034,13,{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C498,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C498+$D498-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C498,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C498+$D498-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C498,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C498+$D498-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C498,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C498+$D498-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C498,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C498+$D498-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2034_14",2034,14,{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C499,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C499+$D499-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C499,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C499+$D499-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C499,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C499+$D499-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C499,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C499+$D499-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C499,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C499+$D499-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2034_15",2034,15,{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C500,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C500+$D500-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C500,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C500+$D500-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C500,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C500+$D500-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C500,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C500+$D500-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C500,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C500+$D500-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2034_16",2034,16,{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C501,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C501+$D501-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C501,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C501+$D501-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C501,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C501+$D501-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C501,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C501+$D501-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C501,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C501+$D501-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2035_1",2035,1,{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C502,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C502+$D502-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C502,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C502+$D502-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C502,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C502+$D502-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C502,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C502+$D502-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C502,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C502+$D502-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2035_2",2035,2,{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C503,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C503+$D503-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C503,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C503+$D503-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C503,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C503+$D503-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C503,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C503+$D503-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C503,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C503+$D503-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2035_3",2035,3,{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C504,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C504+$D504-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C504,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C504+$D504-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C504,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C504+$D504-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C504,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C504+$D504-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C504,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C504+$D504-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2035_4",2035,4,{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C505,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C505+$D505-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C505,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C505+$D505-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C505,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C505+$D505-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C505,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C505+$D505-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C505,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C505+$D505-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2035_5",2035,5,{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C506,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C506+$D506-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C506,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C506+$D506-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C506,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C506+$D506-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C506,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C506+$D506-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C506,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C506+$D506-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2035_6",2035,6,{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C507,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C507+$D507-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C507,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C507+$D507-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C507,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C507+$D507-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C507,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C507+$D507-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C507,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C507+$D507-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2035_7",2035,7,{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C508,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C508+$D508-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C508,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C508+$D508-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C508,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C508+$D508-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C508,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C508+$D508-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C508,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C508+$D508-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2035_8",2035,8,{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C509,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C509+$D509-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C509,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C509+$D509-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C509,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C509+$D509-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C509,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C509+$D509-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C509,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C509+$D509-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2035_9",2035,9,{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C510,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C510+$D510-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C510,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C510+$D510-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C510,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C510+$D510-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C510,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C510+$D510-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C510,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C510+$D510-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2035_10",2035,10,{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C511,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C511+$D511-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C511,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C511+$D511-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C511,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C511+$D511-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C511,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C511+$D511-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C511,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C511+$D511-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2035_11",2035,11,{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C512,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C512+$D512-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C512,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C512+$D512-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C512,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C512+$D512-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C512,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C512+$D512-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C512,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C512+$D512-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2035_12",2035,12,{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C513,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C513+$D513-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C513,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C513+$D513-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C513,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C513+$D513-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C513,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C513+$D513-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C513,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C513+$D513-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2035_13",2035,13,{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C514,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C514+$D514-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C514,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C514+$D514-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C514,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C514+$D514-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C514,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C514+$D514-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C514,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C514+$D514-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2035_14",2035,14,{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C515,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C515+$D515-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C515,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C515+$D515-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C515,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C515+$D515-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C515,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C515+$D515-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C515,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C515+$D515-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2035_15",2035,15,{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C516,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C516+$D516-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C516,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C516+$D516-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C516,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C516+$D516-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C516,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C516+$D516-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C516,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C516+$D516-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2036_1",2036,1,{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C517,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C517+$D517-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C517,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C517+$D517-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C517,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C517+$D517-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C517,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C517+$D517-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C517,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C517+$D517-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2036_2",2036,2,{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C518,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C518+$D518-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C518,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C518+$D518-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C518,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C518+$D518-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C518,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C518+$D518-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C518,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C518+$D518-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2036_3",2036,3,{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C519,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C519+$D519-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C519,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C519+$D519-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C519,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C519+$D519-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C519,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C519+$D519-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C519,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C519+$D519-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2036_4",2036,4,{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C520,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C520+$D520-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C520,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C520+$D520-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C520,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C520+$D520-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C520,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C520+$D520-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C520,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C520+$D520-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2036_5",2036,{"$f":"IF(C520+D520>=2050,1,IF(D520=30,1,D520+1))","v":5},{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C521,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C521+$D521-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C521,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C521+$D521-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C521,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C521+$D521-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C521,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C521+$D521-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C521,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C521+$D521-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2036_6",2036,6,{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C522,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C522+$D522-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C522,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C522+$D522-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C522,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C522+$D522-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C522,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C522+$D522-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C522,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C522+$D522-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2036_7",2036,7,{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C523,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C523+$D523-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C523,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C523+$D523-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C523,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C523+$D523-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C523,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C523+$D523-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C523,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C523+$D523-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2036_8",2036,8,{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C524,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C524+$D524-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C524,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C524+$D524-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C524,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C524+$D524-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C524,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C524+$D524-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C524,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C524+$D524-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2036_9",2036,9,{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C525,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C525+$D525-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C525,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C525+$D525-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C525,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C525+$D525-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C525,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C525+$D525-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C525,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C525+$D525-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,{"$f":"CONCATENATE(C526,\"_\",D526)","v":"2036_10"},{"$f":"IF(D526=1,C525+1,C525)","v":2036},10,{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C526,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C526+$D526-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C526,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C526+$D526-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C526,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C526+$D526-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C526,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C526+$D526-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C526,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C526+$D526-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2036_11",2036,11,{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C527,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C527+$D527-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C527,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C527+$D527-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C527,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C527+$D527-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C527,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C527+$D527-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C527,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C527+$D527-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2036_12",2036,12,{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C528,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C528+$D528-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C528,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C528+$D528-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C528,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C528+$D528-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C528,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C528+$D528-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C528,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C528+$D528-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2036_13",2036,13,{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C529,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C529+$D529-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C529,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C529+$D529-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C529,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C529+$D529-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C529,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C529+$D529-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C529,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C529+$D529-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2036_14",2036,14,{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C530,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C530+$D530-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C530,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C530+$D530-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C530,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C530+$D530-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C530,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C530+$D530-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C530,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C530+$D530-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2037_1",2037,1,{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C531,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C531+$D531-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C531,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C531+$D531-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C531,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C531+$D531-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C531,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C531+$D531-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C531,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C531+$D531-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2037_2",2037,2,{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C532,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C532+$D532-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C532,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C532+$D532-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C532,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C532+$D532-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C532,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C532+$D532-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C532,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C532+$D532-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2037_3",2037,3,{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C533,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C533+$D533-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C533,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C533+$D533-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C533,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C533+$D533-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C533,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C533+$D533-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C533,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C533+$D533-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2037_4",2037,4,{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C534,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C534+$D534-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C534,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C534+$D534-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C534,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C534+$D534-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C534,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C534+$D534-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C534,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C534+$D534-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2037_5",2037,5,{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C535,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C535+$D535-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C535,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C535+$D535-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C535,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C535+$D535-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C535,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C535+$D535-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C535,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C535+$D535-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2037_6",2037,6,{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C536,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C536+$D536-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C536,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C536+$D536-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C536,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C536+$D536-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C536,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C536+$D536-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C536,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C536+$D536-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2037_7",2037,7,{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C537,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C537+$D537-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C537,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C537+$D537-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C537,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C537+$D537-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C537,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C537+$D537-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C537,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C537+$D537-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2037_8",2037,8,{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C538,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C538+$D538-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C538,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C538+$D538-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C538,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C538+$D538-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C538,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C538+$D538-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C538,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C538+$D538-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,{"$f":"CONCATENATE(C539,\"_\",D539)","v":"2037_9"},{"$f":"IF(D539=1,C538+1,C538)","v":2037},{"$f":"IF(C538+D538>=2050,1,IF(D538=30,1,D538+1))","v":9},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C539,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C539+$D539-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C539,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C539+$D539-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C539,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C539+$D539-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C539,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C539+$D539-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C539,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C539+$D539-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2037_10",2037,10,{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C540,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C540+$D540-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C540,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C540+$D540-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C540,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C540+$D540-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C540,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C540+$D540-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C540,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C540+$D540-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2037_11",2037,11,{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C541,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C541+$D541-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C541,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C541+$D541-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C541,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C541+$D541-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C541,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C541+$D541-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C541,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C541+$D541-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2037_12",2037,12,{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C542,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C542+$D542-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C542,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C542+$D542-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C542,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C542+$D542-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C542,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C542+$D542-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C542,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C542+$D542-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2037_13",2037,13,{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C543,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C543+$D543-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C543,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C543+$D543-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C543,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C543+$D543-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C543,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C543+$D543-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C543,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C543+$D543-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2038_1",2038,1,{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C544,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C544+$D544-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C544,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C544+$D544-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C544,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C544+$D544-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C544,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C544+$D544-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C544,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C544+$D544-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2038_2",2038,2,{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C545,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C545+$D545-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C545,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C545+$D545-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C545,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C545+$D545-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C545,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C545+$D545-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C545,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C545+$D545-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2038_3",2038,3,{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C546,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C546+$D546-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C546,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C546+$D546-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C546,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C546+$D546-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C546,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C546+$D546-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C546,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C546+$D546-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2038_4",2038,4,{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C547,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C547+$D547-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C547,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C547+$D547-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C547,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C547+$D547-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C547,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C547+$D547-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C547,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C547+$D547-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2038_5",2038,5,{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C548,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C548+$D548-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C548,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C548+$D548-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C548,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C548+$D548-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C548,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C548+$D548-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C548,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C548+$D548-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2038_6",2038,6,{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C549,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C549+$D549-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C549,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C549+$D549-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C549,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C549+$D549-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C549,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C549+$D549-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C549,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C549+$D549-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2038_7",2038,7,{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C550,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C550+$D550-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C550,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C550+$D550-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C550,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C550+$D550-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C550,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C550+$D550-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C550,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C550+$D550-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2038_8",2038,8,{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C551,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C551+$D551-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C551,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C551+$D551-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C551,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C551+$D551-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C551,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C551+$D551-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C551,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C551+$D551-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2038_9",2038,9,{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C552,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C552+$D552-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C552,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C552+$D552-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C552,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C552+$D552-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C552,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C552+$D552-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C552,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C552+$D552-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2038_10",2038,10,{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C553,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C553+$D553-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C553,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C553+$D553-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C553,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C553+$D553-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C553,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C553+$D553-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C553,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C553+$D553-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2038_11",2038,11,{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C554,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C554+$D554-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C554,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C554+$D554-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C554,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C554+$D554-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C554,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C554+$D554-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C554,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C554+$D554-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2038_12",2038,12,{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C555,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C555+$D555-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C555,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C555+$D555-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C555,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C555+$D555-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C555,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C555+$D555-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C555,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C555+$D555-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2039_1",2039,1,{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C556,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C556+$D556-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C556,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C556+$D556-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C556,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C556+$D556-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C556,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C556+$D556-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C556,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C556+$D556-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2039_2",2039,2,{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C557,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C557+$D557-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C557,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C557+$D557-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C557,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C557+$D557-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C557,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C557+$D557-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C557,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C557+$D557-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2039_3",2039,3,{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C558,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C558+$D558-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C558,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C558+$D558-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C558,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C558+$D558-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C558,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C558+$D558-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C558,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C558+$D558-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2039_4",2039,4,{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C559,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C559+$D559-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C559,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C559+$D559-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C559,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C559+$D559-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C559,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C559+$D559-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C559,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C559+$D559-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2039_5",2039,5,{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C560,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C560+$D560-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C560,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C560+$D560-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C560,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C560+$D560-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C560,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C560+$D560-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C560,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C560+$D560-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2039_6",2039,6,{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C561,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C561+$D561-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C561,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C561+$D561-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C561,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C561+$D561-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C561,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C561+$D561-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C561,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C561+$D561-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2039_7",2039,7,{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C562,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C562+$D562-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C562,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C562+$D562-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C562,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C562+$D562-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C562,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C562+$D562-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C562,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C562+$D562-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2039_8",2039,8,{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C563,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C563+$D563-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C563,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C563+$D563-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C563,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C563+$D563-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C563,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C563+$D563-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C563,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C563+$D563-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2039_9",2039,9,{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C564,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C564+$D564-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C564,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C564+$D564-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C564,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C564+$D564-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C564,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C564+$D564-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C564,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C564+$D564-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2039_10",2039,10,{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C565,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C565+$D565-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C565,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C565+$D565-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C565,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C565+$D565-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C565,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C565+$D565-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C565,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C565+$D565-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2039_11",2039,11,{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C566,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C566+$D566-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C566,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C566+$D566-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C566,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C566+$D566-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C566,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C566+$D566-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C566,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C566+$D566-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2040_1",2040,1,{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C567,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C567+$D567-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C567,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C567+$D567-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C567,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C567+$D567-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C567,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C567+$D567-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C567,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C567+$D567-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2040_2",2040,2,{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C568,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C568+$D568-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C568,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C568+$D568-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C568,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C568+$D568-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C568,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C568+$D568-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C568,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C568+$D568-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2040_3",2040,3,{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C569,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C569+$D569-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C569,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C569+$D569-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C569,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C569+$D569-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C569,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C569+$D569-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C569,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C569+$D569-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2040_4",2040,4,{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C570,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C570+$D570-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C570,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C570+$D570-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C570,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C570+$D570-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C570,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C570+$D570-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C570,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C570+$D570-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2040_5",2040,5,{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C571,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C571+$D571-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C571,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C571+$D571-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C571,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C571+$D571-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C571,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C571+$D571-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C571,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C571+$D571-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2040_6",2040,6,{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C572,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C572+$D572-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C572,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C572+$D572-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C572,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C572+$D572-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C572,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C572+$D572-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C572,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C572+$D572-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2040_7",2040,7,{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C573,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C573+$D573-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C573,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C573+$D573-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C573,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C573+$D573-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C573,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C573+$D573-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C573,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C573+$D573-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2040_8",2040,8,{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C574,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C574+$D574-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C574,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C574+$D574-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C574,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C574+$D574-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C574,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C574+$D574-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C574,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C574+$D574-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2040_9",2040,9,{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C575,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C575+$D575-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C575,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C575+$D575-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C575,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C575+$D575-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C575,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C575+$D575-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C575,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C575+$D575-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2040_10",2040,10,{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C576,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C576+$D576-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C576,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C576+$D576-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C576,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C576+$D576-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C576,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C576+$D576-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C576,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C576+$D576-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2041_1",2041,1,{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C577,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C577+$D577-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C577,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C577+$D577-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C577,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C577+$D577-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C577,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C577+$D577-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C577,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C577+$D577-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2041_2",2041,2,{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C578,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C578+$D578-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C578,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C578+$D578-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C578,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C578+$D578-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C578,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C578+$D578-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C578,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C578+$D578-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2041_3",2041,3,{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C579,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C579+$D579-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C579,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C579+$D579-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C579,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C579+$D579-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C579,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C579+$D579-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C579,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C579+$D579-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2041_4",2041,4,{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C580,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C580+$D580-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C580,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C580+$D580-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C580,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C580+$D580-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C580,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C580+$D580-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C580,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C580+$D580-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2041_5",2041,5,{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C581,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C581+$D581-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C581,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C581+$D581-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C581,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C581+$D581-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C581,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C581+$D581-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C581,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C581+$D581-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2041_6",2041,6,{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C582,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C582+$D582-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C582,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C582+$D582-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C582,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C582+$D582-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C582,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C582+$D582-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C582,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C582+$D582-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2041_7",2041,7,{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C583,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C583+$D583-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C583,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C583+$D583-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C583,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C583+$D583-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C583,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C583+$D583-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C583,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C583+$D583-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2041_8",2041,8,{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C584,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C584+$D584-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C584,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C584+$D584-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C584,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C584+$D584-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C584,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C584+$D584-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C584,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C584+$D584-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2041_9",2041,9,{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C585,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C585+$D585-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C585,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C585+$D585-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C585,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C585+$D585-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C585,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C585+$D585-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C585,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C585+$D585-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2042_1",2042,1,{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C586,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C586+$D586-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C586,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C586+$D586-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C586,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C586+$D586-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C586,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C586+$D586-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C586,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C586+$D586-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2042_2",2042,2,{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C587,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C587+$D587-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C587,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C587+$D587-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C587,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C587+$D587-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C587,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C587+$D587-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C587,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C587+$D587-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2042_3",2042,3,{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C588,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C588+$D588-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C588,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C588+$D588-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C588,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C588+$D588-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C588,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C588+$D588-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C588,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C588+$D588-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2042_4",2042,4,{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C589,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C589+$D589-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C589,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C589+$D589-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C589,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C589+$D589-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C589,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C589+$D589-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C589,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C589+$D589-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2042_5",2042,5,{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C590,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C590+$D590-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C590,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C590+$D590-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C590,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C590+$D590-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C590,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C590+$D590-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C590,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C590+$D590-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2042_6",2042,6,{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C591,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C591+$D591-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C591,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C591+$D591-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C591,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C591+$D591-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C591,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C591+$D591-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C591,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C591+$D591-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2042_7",2042,7,{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C592,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C592+$D592-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C592,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C592+$D592-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C592,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C592+$D592-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C592,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C592+$D592-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C592,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C592+$D592-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2042_8",2042,8,{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C593,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C593+$D593-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C593,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C593+$D593-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C593,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C593+$D593-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C593,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C593+$D593-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C593,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C593+$D593-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2043_1",2043,1,{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C594,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C594+$D594-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C594,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C594+$D594-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C594,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C594+$D594-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C594,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C594+$D594-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C594,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C594+$D594-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2043_2",2043,2,{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C595,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C595+$D595-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C595,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C595+$D595-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C595,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C595+$D595-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C595,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C595+$D595-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C595,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C595+$D595-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2043_3",2043,3,{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C596,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C596+$D596-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C596,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C596+$D596-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C596,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C596+$D596-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C596,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C596+$D596-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C596,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C596+$D596-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2043_4",2043,4,{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C597,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C597+$D597-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C597,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C597+$D597-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C597,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C597+$D597-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C597,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C597+$D597-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C597,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C597+$D597-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2043_5",2043,5,{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C598,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C598+$D598-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C598,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C598+$D598-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C598,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C598+$D598-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C598,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C598+$D598-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C598,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C598+$D598-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2043_6",2043,6,{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C599,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C599+$D599-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C599,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C599+$D599-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C599,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C599+$D599-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C599,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C599+$D599-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C599,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C599+$D599-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2043_7",2043,7,{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C600,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C600+$D600-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C600,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C600+$D600-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C600,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C600+$D600-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C600,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C600+$D600-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C600,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C600+$D600-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2044_1",2044,1,{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C601,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C601+$D601-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C601,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C601+$D601-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C601,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C601+$D601-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C601,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C601+$D601-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C601,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C601+$D601-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2044_2",2044,2,{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C602,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C602+$D602-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C602,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C602+$D602-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C602,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C602+$D602-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C602,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C602+$D602-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C602,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C602+$D602-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,{"$f":"CONCATENATE(C603,\"_\",D603)","v":"2044_3"},{"$f":"IF(D603=1,C602+1,C602)","v":2044},{"$f":"IF(C602+D602>=2050,1,IF(D602=30,1,D602+1))","v":3},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C603,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C603+$D603-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C603,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C603+$D603-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C603,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C603+$D603-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C603,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C603+$D603-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C603,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C603+$D603-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2044_4",2044,4,{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C604,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C604+$D604-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C604,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C604+$D604-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C604,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C604+$D604-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C604,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C604+$D604-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C604,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C604+$D604-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2044_5",2044,5,{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C605,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C605+$D605-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C605,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C605+$D605-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C605,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C605+$D605-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C605,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C605+$D605-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C605,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C605+$D605-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2044_6",2044,6,{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C606,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C606+$D606-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C606,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C606+$D606-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C606,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C606+$D606-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C606,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C606+$D606-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C606,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C606+$D606-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2045_1",2045,1,{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C607,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C607+$D607-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C607,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C607+$D607-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C607,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C607+$D607-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C607,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C607+$D607-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C607,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C607+$D607-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2045_2",2045,2,{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C608,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C608+$D608-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C608,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C608+$D608-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C608,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C608+$D608-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C608,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C608+$D608-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C608,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C608+$D608-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2045_3",2045,3,{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C609,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C609+$D609-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C609,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C609+$D609-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C609,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C609+$D609-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C609,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C609+$D609-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C609,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C609+$D609-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2045_4",2045,4,{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C610,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C610+$D610-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C610,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C610+$D610-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C610,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C610+$D610-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C610,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C610+$D610-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C610,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C610+$D610-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2045_5",2045,5,{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C611,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C611+$D611-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C611,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C611+$D611-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C611,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C611+$D611-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C611,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C611+$D611-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C611,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C611+$D611-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2046_1",2046,1,{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C612,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C612+$D612-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C612,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C612+$D612-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C612,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C612+$D612-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C612,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C612+$D612-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C612,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C612+$D612-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2046_2",2046,2,{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C613,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C613+$D613-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C613,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C613+$D613-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C613,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C613+$D613-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C613,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C613+$D613-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C613,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C613+$D613-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2046_3",2046,3,{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C614,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C614+$D614-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C614,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C614+$D614-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C614,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C614+$D614-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C614,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C614+$D614-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C614,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C614+$D614-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2046_4",2046,4,{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C615,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C615+$D615-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C615,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C615+$D615-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C615,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C615+$D615-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C615,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C615+$D615-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C615,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C615+$D615-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2047_1",2047,1,{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C616,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C616+$D616-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C616,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C616+$D616-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C616,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C616+$D616-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C616,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C616+$D616-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C616,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C616+$D616-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2047_2",2047,2,{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C617,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C617+$D617-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C617,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C617+$D617-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C617,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C617+$D617-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C617,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C617+$D617-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C617,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C617+$D617-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2047_3",2047,3,{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C618,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C618+$D618-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C618,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C618+$D618-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C618,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C618+$D618-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C618,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C618+$D618-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C618,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C618+$D618-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2048_1",2048,1,{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C619,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C619+$D619-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C619,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C619+$D619-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C619,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C619+$D619-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C619,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C619+$D619-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C619,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C619+$D619-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2048_2",2048,2,{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C620,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C620+$D620-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C620,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C620+$D620-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C620,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C620+$D620-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C620,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C620+$D620-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C620,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C620+$D620-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2049_1",2049,1,{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C621,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C621+$D621-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C621,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C621+$D621-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C621,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C621+$D621-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C621,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C621+$D621-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C621,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C621+$D621-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2050_1",2050,1,{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C622,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C622+$D622-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C622,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C622+$D622-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C622,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C622+$D622-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C622,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C622+$D622-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C622,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C622+$D622-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2051_1",2051,1,{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C623,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C623+$D623-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C623,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C623+$D623-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C623,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C623+$D623-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C623,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C623+$D623-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C623,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C623+$D623-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2052_1",2052,1,{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C624,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C624+$D624-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C624,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C624+$D624-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C624,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C624+$D624-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C624,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C624+$D624-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C624,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C624+$D624-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2053_1",2053,1,{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C625,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C625+$D625-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C625,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C625+$D625-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C625,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C625+$D625-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C625,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C625+$D625-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C625,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C625+$D625-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2054_1",2054,1,{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C626,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C626+$D626-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C626,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C626+$D626-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C626,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C626+$D626-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C626,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C626+$D626-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C626,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C626+$D626-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2055_1",2055,1,{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C627,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C627+$D627-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C627,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C627+$D627-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C627,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C627+$D627-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C627,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C627+$D627-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C627,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C627+$D627-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2056_1",2056,1,{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C628,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C628+$D628-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C628,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C628+$D628-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C628,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C628+$D628-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C628,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C628+$D628-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C628,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C628+$D628-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2057_1",2057,1,{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C629,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C629+$D629-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C629,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C629+$D629-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C629,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C629+$D629-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C629,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C629+$D629-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C629,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C629+$D629-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2058_1",2058,1,{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C630,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C630+$D630-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C630,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C630+$D630-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C630,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C630+$D630-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C630,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C630+$D630-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C630,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C630+$D630-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2059_1",2059,1,{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C631,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C631+$D631-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C631,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C631+$D631-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C631,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C631+$D631-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C631,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C631+$D631-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C631,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C631+$D631-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2060_1",2060,1,{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C632,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C632+$D632-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C632,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C632+$D632-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C632,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C632+$D632-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C632,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C632+$D632-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C632,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C632+$D632-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2061_1",2061,1,{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C633,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C633+$D633-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C633,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C633+$D633-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C633,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C633+$D633-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C633,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C633+$D633-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C633,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C633+$D633-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2062_1",2062,1,{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C634,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C634+$D634-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C634,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C634+$D634-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C634,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C634+$D634-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C634,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C634+$D634-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C634,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C634+$D634-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2063_1",2063,1,{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C635,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C635+$D635-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C635,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C635+$D635-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C635,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C635+$D635-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C635,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C635+$D635-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C635,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C635+$D635-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2064_1",2064,1,{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C636,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C636+$D636-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C636,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C636+$D636-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C636,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C636+$D636-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C636,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C636+$D636-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C636,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C636+$D636-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2065_1",2065,1,{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C637,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C637+$D637-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C637,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C637+$D637-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C637,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C637+$D637-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C637,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C637+$D637-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C637,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C637+$D637-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2066_1",2066,1,{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C638,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C638+$D638-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C638,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C638+$D638-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C638,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C638+$D638-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C638,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C638+$D638-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C638,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C638+$D638-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2067_1",2067,1,{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C639,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C639+$D639-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C639,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C639+$D639-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C639,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C639+$D639-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C639,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C639+$D639-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C639,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C639+$D639-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2068_1",2068,1,{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C640,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C640+$D640-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C640,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C640+$D640-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C640,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C640+$D640-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C640,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C640+$D640-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C640,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C640+$D640-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2069_1",2069,1,{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C641,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C641+$D641-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C641,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C641+$D641-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C641,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C641+$D641-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C641,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C641+$D641-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C641,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C641+$D641-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2070_1",2070,1,{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C642,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C642+$D642-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C642,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C642+$D642-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C642,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C642+$D642-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C642,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C642+$D642-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C642,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C642+$D642-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2071_1",2071,1,{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C643,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C643+$D643-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C643,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C643+$D643-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C643,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C643+$D643-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C643,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C643+$D643-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C643,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C643+$D643-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2072_1",2072,1,{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C644,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C644+$D644-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C644,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C644+$D644-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C644,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C644+$D644-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C644,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C644+$D644-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C644,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C644+$D644-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2073_1",2073,1,{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C645,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C645+$D645-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C645,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C645+$D645-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C645,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C645+$D645-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C645,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C645+$D645-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C645,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C645+$D645-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2074_1",2074,1,{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C646,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C646+$D646-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C646,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C646+$D646-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C646,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C646+$D646-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C646,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C646+$D646-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C646,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C646+$D646-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2075_1",2075,1,{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C647,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C647+$D647-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C647,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C647+$D647-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C647,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C647+$D647-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C647,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C647+$D647-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C647,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C647+$D647-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2076_1",2076,1,{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C648,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C648+$D648-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C648,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C648+$D648-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C648,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C648+$D648-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C648,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C648+$D648-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C648,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C648+$D648-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2077_1",2077,1,{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C649,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C649+$D649-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C649,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C649+$D649-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C649,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C649+$D649-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C649,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C649+$D649-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C649,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C649+$D649-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2078_1",2078,1,{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C650,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C650+$D650-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C650,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C650+$D650-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C650,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C650+$D650-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C650,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C650+$D650-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C650,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C650+$D650-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2079_1",2079,1,{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C651,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C651+$D651-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C651,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C651+$D651-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C651,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C651+$D651-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C651,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C651+$D651-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C651,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C651+$D651-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2080_1",2080,1,{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C652,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C652+$D652-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C652,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C652+$D652-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C652,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C652+$D652-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C652,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C652+$D652-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C652,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C652+$D652-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2081_1",2081,1,{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C653,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C653+$D653-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C653,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C653+$D653-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C653,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C653+$D653-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C653,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C653+$D653-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C653,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C653+$D653-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2082_1",2082,1,{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C654,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C654+$D654-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C654,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C654+$D654-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C654,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C654+$D654-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C654,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C654+$D654-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C654,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C654+$D654-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2083_1",2083,1,{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C655,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C655+$D655-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C655,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C655+$D655-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C655,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C655+$D655-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C655,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C655+$D655-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C655,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C655+$D655-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2084_1",2084,1,{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C656,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C656+$D656-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C656,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C656+$D656-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C656,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C656+$D656-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C656,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C656+$D656-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C656,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C656+$D656-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2085_1",2085,1,{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C657,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C657+$D657-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C657,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C657+$D657-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C657,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C657+$D657-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C657,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C657+$D657-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C657,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C657+$D657-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2086_1",2086,1,{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C658,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C658+$D658-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C658,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C658+$D658-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C658,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C658+$D658-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C658,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C658+$D658-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C658,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C658+$D658-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2087_1",2087,1,{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C659,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C659+$D659-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C659,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C659+$D659-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C659,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C659+$D659-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C659,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C659+$D659-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C659,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C659+$D659-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2088_1",2088,1,{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C660,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C660+$D660-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C660,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C660+$D660-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C660,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C660+$D660-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C660,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C660+$D660-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C660,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C660+$D660-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2089_1",2089,1,{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C661,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C661+$D661-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C661,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C661+$D661-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C661,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C661+$D661-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C661,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C661+$D661-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C661,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C661+$D661-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2090_1",2090,1,{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C662,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C662+$D662-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C662,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C662+$D662-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C662,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C662+$D662-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C662,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C662+$D662-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C662,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C662+$D662-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2091_1",2091,1,{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C663,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C663+$D663-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C663,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C663+$D663-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C663,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C663+$D663-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C663,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C663+$D663-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C663,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C663+$D663-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2092_1",2092,1,{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C664,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C664+$D664-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C664,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C664+$D664-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C664,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C664+$D664-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C664,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C664+$D664-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C664,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C664+$D664-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2093_1",2093,1,{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C665,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C665+$D665-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C665,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C665+$D665-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C665,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C665+$D665-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C665,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C665+$D665-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C665,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C665+$D665-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2094_1",2094,1,{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C666,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C666+$D666-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C666,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C666+$D666-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C666,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C666+$D666-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C666,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C666+$D666-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C666,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C666+$D666-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,{"$f":"CONCATENATE(C667,\"_\",D667)","v":"2095_1"},{"$f":"IF(D667=1,C666+1,C666)","v":2095},{"$f":"IF(C666+D666>=2050,1,IF(D666=30,1,D666+1))","v":1},{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C667,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C667+$D667-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C667,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C667+$D667-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C667,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C667+$D667-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C667,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C667+$D667-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C667,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C667+$D667-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2096_1",2096,1,{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C668,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C668+$D668-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C668,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C668+$D668-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C668,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C668+$D668-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C668,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C668+$D668-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C668,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C668+$D668-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2097_1",2097,1,{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C669,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C669+$D669-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C669,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C669+$D669-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C669,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C669+$D669-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C669,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C669+$D669-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C669,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C669+$D669-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2098_1",2098,1,{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C670,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C670+$D670-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C670,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C670+$D670-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C670,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C670+$D670-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C670,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C670+$D670-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C670,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C670+$D670-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2099_1",2099,1,{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C671,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C671+$D671-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C671,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C671+$D671-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C671,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C671+$D671-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C671,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C671+$D671-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C671,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C671+$D671-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2100_1",2100,1,{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C672,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C672+$D672-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C672,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C672+$D672-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C672,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C672+$D672-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C672,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C672+$D672-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C672,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C672+$D672-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2101_1",2101,1,{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C673,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C673+$D673-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C673,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C673+$D673-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C673,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C673+$D673-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C673,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C673+$D673-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C673,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C673+$D673-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2102_1",2102,1,{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C674,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C674+$D674-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C674,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C674+$D674-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C674,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C674+$D674-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C674,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C674+$D674-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C674,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C674+$D674-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2103_1",2103,1,{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C675,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C675+$D675-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C675,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C675+$D675-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C675,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C675+$D675-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C675,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C675+$D675-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C675,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C675+$D675-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2104_1",2104,1,{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C676,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C676+$D676-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C676,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C676+$D676-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C676,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C676+$D676-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C676,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C676+$D676-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C676,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C676+$D676-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2105_1",2105,1,{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C677,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C677+$D677-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C677,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C677+$D677-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C677,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C677+$D677-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C677,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C677+$D677-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C677,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C677+$D677-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2106_1",2106,1,{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C678,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C678+$D678-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C678,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C678+$D678-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C678,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C678+$D678-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C678,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C678+$D678-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C678,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C678+$D678-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2107_1",2107,1,{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C679,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C679+$D679-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C679,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C679+$D679-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C679,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C679+$D679-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C679,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C679+$D679-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C679,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C679+$D679-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2108_1",2108,1,{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C680,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C680+$D680-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C680,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C680+$D680-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C680,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C680+$D680-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C680,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C680+$D680-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C680,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C680+$D680-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2109_1",2109,1,{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C681,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C681+$D681-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C681,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C681+$D681-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C681,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C681+$D681-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C681,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C681+$D681-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C681,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C681+$D681-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2110_1",2110,1,{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C682,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C682+$D682-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C682,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C682+$D682-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C682,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C682+$D682-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C682,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C682+$D682-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C682,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C682+$D682-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,{"$f":"CONCATENATE(C683,\"_\",D683)","v":"2111_1"},{"$f":"IF(D683=1,C682+1,C682)","v":2111},{"$f":"IF(C682+D682>=2050,1,IF(D682=30,1,D682+1))","v":1},{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C683,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C683+$D683-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C683,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C683+$D683-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C683,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C683+$D683-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C683,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C683+$D683-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C683,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C683+$D683-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2112_1",2112,1,{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C684,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C684+$D684-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C684,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C684+$D684-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C684,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C684+$D684-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C684,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C684+$D684-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C684,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C684+$D684-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2113_1",2113,1,{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C685,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C685+$D685-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C685,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C685+$D685-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C685,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C685+$D685-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C685,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C685+$D685-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C685,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C685+$D685-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2114_1",2114,1,{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C686,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C686+$D686-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C686,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C686+$D686-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C686,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C686+$D686-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C686,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C686+$D686-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C686,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C686+$D686-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2115_1",2115,1,{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C687,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C687+$D687-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C687,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C687+$D687-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C687,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C687+$D687-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C687,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C687+$D687-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C687,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C687+$D687-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2116_1",2116,1,{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C688,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C688+$D688-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C688,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C688+$D688-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C688,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C688+$D688-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C688,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C688+$D688-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C688,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C688+$D688-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2117_1",2117,1,{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C689,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C689+$D689-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C689,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C689+$D689-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C689,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C689+$D689-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C689,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C689+$D689-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C689,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C689+$D689-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2118_1",2118,1,{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C690,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C690+$D690-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C690,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C690+$D690-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C690,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C690+$D690-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C690,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C690+$D690-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C690,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C690+$D690-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2119_1",2119,1,{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C691,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C691+$D691-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C691,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C691+$D691-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C691,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C691+$D691-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C691,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C691+$D691-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C691,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C691+$D691-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2120_1",2120,1,{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C692,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C692+$D692-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C692,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C692+$D692-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C692,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C692+$D692-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C692,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C692+$D692-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C692,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C692+$D692-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2121_1",2121,1,{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C693,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C693+$D693-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C693,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C693+$D693-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C693,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C693+$D693-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C693,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C693+$D693-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C693,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C693+$D693-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2122_1",2122,1,{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C694,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C694+$D694-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C694,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C694+$D694-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C694,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C694+$D694-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C694,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C694+$D694-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C694,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C694+$D694-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2123_1",2123,1,{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C695,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C695+$D695-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C695,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C695+$D695-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C695,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C695+$D695-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C695,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C695+$D695-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C695,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C695+$D695-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2124_1",2124,1,{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C696,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C696+$D696-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C696,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C696+$D696-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C696,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C696+$D696-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C696,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C696+$D696-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C696,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C696+$D696-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2125_1",2125,1,{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C697,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C697+$D697-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C697,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C697+$D697-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C697,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C697+$D697-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C697,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C697+$D697-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C697,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C697+$D697-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2126_1",2126,1,{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C698,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C698+$D698-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C698,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C698+$D698-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C698,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C698+$D698-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C698,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C698+$D698-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C698,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C698+$D698-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2127_1",2127,1,{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C699,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C699+$D699-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C699,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C699+$D699-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C699,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C699+$D699-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C699,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C699+$D699-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C699,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C699+$D699-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2128_1",2128,1,{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C700,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C700+$D700-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C700,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C700+$D700-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C700,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C700+$D700-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C700,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C700+$D700-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C700,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C700+$D700-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2129_1",2129,1,{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C701,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C701+$D701-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C701,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C701+$D701-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C701,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C701+$D701-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C701,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C701+$D701-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C701,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C701+$D701-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2130_1",2130,1,{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C702,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C702+$D702-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C702,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C702+$D702-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C702,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C702+$D702-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C702,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C702+$D702-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C702,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C702+$D702-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2131_1",2131,1,{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C703,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C703+$D703-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C703,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C703+$D703-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C703,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C703+$D703-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C703,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C703+$D703-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C703,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C703+$D703-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2132_1",2132,1,{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C704,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C704+$D704-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C704,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C704+$D704-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C704,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C704+$D704-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C704,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C704+$D704-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C704,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C704+$D704-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2133_1",2133,1,{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C705,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C705+$D705-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C705,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C705+$D705-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C705,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C705+$D705-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C705,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C705+$D705-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C705,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C705+$D705-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2134_1",2134,1,{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C706,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C706+$D706-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C706,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C706+$D706-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C706,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C706+$D706-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C706,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C706+$D706-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C706,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C706+$D706-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2135_1",2135,1,{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C707,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C707+$D707-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C707,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C707+$D707-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C707,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C707+$D707-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C707,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C707+$D707-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C707,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C707+$D707-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2136_1",2136,1,{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C708,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C708+$D708-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C708,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C708+$D708-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C708,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C708+$D708-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C708,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C708+$D708-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C708,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C708+$D708-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2137_1",2137,1,{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C709,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C709+$D709-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C709,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C709+$D709-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C709,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C709+$D709-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C709,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C709+$D709-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C709,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C709+$D709-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2138_1",2138,1,{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C710,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C710+$D710-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C710,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C710+$D710-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C710,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C710+$D710-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C710,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C710+$D710-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C710,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C710+$D710-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2139_1",2139,1,{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C711,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C711+$D711-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C711,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C711+$D711-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C711,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C711+$D711-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C711,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C711+$D711-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C711,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C711+$D711-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2140_1",2140,1,{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C712,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C712+$D712-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C712,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C712+$D712-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C712,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C712+$D712-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C712,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C712+$D712-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C712,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C712+$D712-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2141_1",2141,1,{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C713,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C713+$D713-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C713,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C713+$D713-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C713,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C713+$D713-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C713,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C713+$D713-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C713,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C713+$D713-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2142_1",2142,1,{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C714,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C714+$D714-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C714,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C714+$D714-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C714,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C714+$D714-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C714,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C714+$D714-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C714,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C714+$D714-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2143_1",2143,1,{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C715,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C715+$D715-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C715,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C715+$D715-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C715,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C715+$D715-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C715,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C715+$D715-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C715,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C715+$D715-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2144_1",2144,1,{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C716,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C716+$D716-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C716,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C716+$D716-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C716,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C716+$D716-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C716,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C716+$D716-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C716,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C716+$D716-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2145_1",2145,1,{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C717,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C717+$D717-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C717,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C717+$D717-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C717,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C717+$D717-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C717,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C717+$D717-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C717,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C717+$D717-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2146_1",2146,1,{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C718,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C718+$D718-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C718,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C718+$D718-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C718,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C718+$D718-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C718,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C718+$D718-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C718,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C718+$D718-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2147_1",2147,1,{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C719,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C719+$D719-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C719,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C719+$D719-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C719,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C719+$D719-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C719,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C719+$D719-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C719,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C719+$D719-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2148_1",2148,1,{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C720,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C720+$D720-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C720,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C720+$D720-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C720,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C720+$D720-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C720,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C720+$D720-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C720,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C720+$D720-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2149_1",2149,1,{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C721,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C721+$D721-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C721,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C721+$D721-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C721,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C721+$D721-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C721,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C721+$D721-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C721,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C721+$D721-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2150_1",2150,1,{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C722,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C722+$D722-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C722,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C722+$D722-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C722,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C722+$D722-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C722,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C722+$D722-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C722,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C722+$D722-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2151_1",2151,1,{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C723,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C723+$D723-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C723,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C723+$D723-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C723,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C723+$D723-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C723,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C723+$D723-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C723,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C723+$D723-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2152_1",2152,1,{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C724,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C724+$D724-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C724,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C724+$D724-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C724,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C724+$D724-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C724,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C724+$D724-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C724,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C724+$D724-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2153_1",2153,1,{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C725,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C725+$D725-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C725,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C725+$D725-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C725,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C725+$D725-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C725,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C725+$D725-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C725,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C725+$D725-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2154_1",2154,1,{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C726,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C726+$D726-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C726,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C726+$D726-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C726,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C726+$D726-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C726,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C726+$D726-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C726,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C726+$D726-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2155_1",2155,1,{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C727,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C727+$D727-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C727,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C727+$D727-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C727,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C727+$D727-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C727,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C727+$D727-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C727,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C727+$D727-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2156_1",2156,1,{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C728,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C728+$D728-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C728,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C728+$D728-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C728,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C728+$D728-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C728,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C728+$D728-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C728,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C728+$D728-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2157_1",2157,1,{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C729,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C729+$D729-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C729,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C729+$D729-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C729,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C729+$D729-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C729,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C729+$D729-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C729,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C729+$D729-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2158_1",2158,1,{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C730,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C730+$D730-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C730,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C730+$D730-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C730,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C730+$D730-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C730,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C730+$D730-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C730,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C730+$D730-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2159_1",2159,1,{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C731,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C731+$D731-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C731,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C731+$D731-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C731,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C731+$D731-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C731,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C731+$D731-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C731,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C731+$D731-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2160_1",2160,1,{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C732,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C732+$D732-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C732,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C732+$D732-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C732,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C732+$D732-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C732,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C732+$D732-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C732,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C732+$D732-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2161_1",2161,1,{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C733,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C733+$D733-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C733,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C733+$D733-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C733,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C733+$D733-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C733,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C733+$D733-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C733,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C733+$D733-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2162_1",2162,1,{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C734,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C734+$D734-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C734,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C734+$D734-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C734,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C734+$D734-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C734,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C734+$D734-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C734,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C734+$D734-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2163_1",2163,1,{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C735,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C735+$D735-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C735,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C735+$D735-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C735,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C735+$D735-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C735,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C735+$D735-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C735,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C735+$D735-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2164_1",2164,1,{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C736,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C736+$D736-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C736,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C736+$D736-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C736,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C736+$D736-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C736,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C736+$D736-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C736,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C736+$D736-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2165_1",2165,1,{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C737,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C737+$D737-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C737,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C737+$D737-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C737,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C737+$D737-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C737,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C737+$D737-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C737,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C737+$D737-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2166_1",2166,1,{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C738,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C738+$D738-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C738,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C738+$D738-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C738,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C738+$D738-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C738,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C738+$D738-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C738,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C738+$D738-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2167_1",2167,1,{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C739,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C739+$D739-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C739,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C739+$D739-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C739,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C739+$D739-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C739,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C739+$D739-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C739,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C739+$D739-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2168_1",2168,1,{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C740,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C740+$D740-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C740,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C740+$D740-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C740,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C740+$D740-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C740,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C740+$D740-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C740,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C740+$D740-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2169_1",2169,1,{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C741,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C741+$D741-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C741,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C741+$D741-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C741,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C741+$D741-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C741,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C741+$D741-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C741,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C741+$D741-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2170_1",2170,1,{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C742,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C742+$D742-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C742,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C742+$D742-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C742,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C742+$D742-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C742,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C742+$D742-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C742,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C742+$D742-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2171_1",2171,1,{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C743,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C743+$D743-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C743,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C743+$D743-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C743,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C743+$D743-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C743,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C743+$D743-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C743,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C743+$D743-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2172_1",2172,1,{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C744,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C744+$D744-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C744,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C744+$D744-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C744,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C744+$D744-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C744,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C744+$D744-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C744,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C744+$D744-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2173_1",2173,1,{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C745,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C745+$D745-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C745,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C745+$D745-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C745,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C745+$D745-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C745,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C745+$D745-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C745,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C745+$D745-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2174_1",2174,1,{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C746,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C746+$D746-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C746,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C746+$D746-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C746,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C746+$D746-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C746,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C746+$D746-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C746,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C746+$D746-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,{"$f":"CONCATENATE(C747,\"_\",D747)","v":"2175_1"},{"$f":"IF(D747=1,C746+1,C746)","v":2175},{"$f":"IF(C746+D746>=2050,1,IF(D746=30,1,D746+1))","v":1},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C747,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C747+$D747-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C747,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C747+$D747-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C747,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C747+$D747-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C747,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C747+$D747-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C747,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C747+$D747-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2176_1",2176,1,{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C748,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C748+$D748-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C748,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C748+$D748-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C748,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C748+$D748-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C748,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C748+$D748-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C748,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C748+$D748-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2177_1",2177,1,{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C749,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C749+$D749-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C749,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C749+$D749-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C749,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C749+$D749-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C749,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C749+$D749-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C749,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C749+$D749-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2178_1",2178,1,{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C750,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C750+$D750-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C750,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C750+$D750-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C750,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C750+$D750-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C750,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C750+$D750-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C750,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C750+$D750-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2179_1",2179,1,{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C751,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C751+$D751-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C751,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C751+$D751-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C751,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C751+$D751-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C751,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C751+$D751-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C751,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C751+$D751-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2180_1",2180,1,{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C752,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C752+$D752-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C752,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C752+$D752-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C752,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C752+$D752-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C752,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C752+$D752-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C752,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C752+$D752-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2181_1",2181,1,{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C753,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C753+$D753-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C753,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C753+$D753-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C753,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C753+$D753-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C753,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C753+$D753-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C753,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C753+$D753-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2182_1",2182,1,{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C754,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C754+$D754-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C754,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C754+$D754-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C754,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C754+$D754-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C754,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C754+$D754-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C754,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C754+$D754-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2183_1",2183,1,{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C755,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C755+$D755-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C755,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C755+$D755-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C755,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C755+$D755-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C755,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C755+$D755-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C755,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C755+$D755-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2184_1",2184,1,{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C756,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C756+$D756-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C756,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C756+$D756-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C756,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C756+$D756-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C756,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C756+$D756-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C756,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C756+$D756-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2185_1",2185,1,{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C757,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C757+$D757-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C757,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C757+$D757-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C757,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C757+$D757-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C757,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C757+$D757-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C757,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C757+$D757-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2186_1",2186,1,{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C758,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C758+$D758-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C758,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C758+$D758-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C758,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C758+$D758-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C758,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C758+$D758-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C758,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C758+$D758-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2187_1",2187,1,{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C759,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C759+$D759-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C759,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C759+$D759-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C759,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C759+$D759-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C759,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C759+$D759-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C759,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C759+$D759-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2188_1",2188,1,{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C760,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C760+$D760-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C760,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C760+$D760-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C760,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C760+$D760-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C760,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C760+$D760-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C760,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C760+$D760-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2189_1",2189,1,{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C761,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C761+$D761-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C761,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C761+$D761-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C761,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C761+$D761-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C761,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C761+$D761-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C761,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C761+$D761-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2190_1",2190,1,{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C762,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C762+$D762-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C762,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C762+$D762-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C762,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C762+$D762-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C762,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C762+$D762-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C762,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C762+$D762-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2191_1",2191,1,{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C763,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C763+$D763-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C763,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C763+$D763-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C763,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C763+$D763-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C763,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C763+$D763-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C763,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C763+$D763-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2192_1",2192,1,{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C764,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C764+$D764-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C764,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C764+$D764-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C764,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C764+$D764-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C764,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C764+$D764-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C764,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C764+$D764-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2193_1",2193,1,{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C765,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C765+$D765-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C765,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C765+$D765-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C765,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C765+$D765-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C765,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C765+$D765-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C765,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C765+$D765-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2194_1",2194,1,{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C766,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C766+$D766-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C766,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C766+$D766-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C766,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C766+$D766-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C766,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C766+$D766-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C766,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C766+$D766-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2195_1",2195,1,{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C767,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C767+$D767-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C767,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C767+$D767-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C767,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C767+$D767-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C767,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C767+$D767-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C767,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C767+$D767-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2196_1",2196,1,{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C768,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C768+$D768-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C768,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C768+$D768-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C768,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C768+$D768-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C768,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C768+$D768-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C768,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C768+$D768-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2197_1",2197,1,{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C769,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C769+$D769-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C769,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C769+$D769-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C769,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C769+$D769-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C769,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C769+$D769-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C769,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C769+$D769-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2198_1",2198,1,{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C770,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C770+$D770-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C770,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C770+$D770-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C770,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C770+$D770-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C770,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C770+$D770-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C770,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C770+$D770-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2199_1",2199,1,{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C771,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C771+$D771-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C771,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C771+$D771-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C771,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C771+$D771-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C771,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C771+$D771-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C771,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C771+$D771-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2200_1",2200,1,{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C772,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C772+$D772-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C772,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C772+$D772-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C772,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C772+$D772-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C772,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C772+$D772-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C772,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C772+$D772-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2201_1",2201,1,{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C773,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C773+$D773-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C773,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C773+$D773-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C773,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C773+$D773-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C773,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C773+$D773-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C773,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C773+$D773-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2202_1",2202,1,{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C774,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C774+$D774-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C774,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C774+$D774-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C774,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C774+$D774-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C774,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C774+$D774-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C774,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C774+$D774-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2203_1",2203,1,{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C775,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C775+$D775-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C775,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C775+$D775-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C775,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C775+$D775-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C775,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C775+$D775-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C775,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C775+$D775-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2204_1",2204,1,{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C776,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C776+$D776-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C776,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C776+$D776-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C776,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C776+$D776-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C776,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C776+$D776-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C776,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C776+$D776-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2205_1",2205,1,{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C777,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C777+$D777-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C777,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C777+$D777-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C777,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C777+$D777-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C777,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C777+$D777-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C777,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C777+$D777-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2206_1",2206,1,{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C778,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C778+$D778-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C778,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C778+$D778-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C778,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C778+$D778-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C778,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C778+$D778-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C778,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C778+$D778-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2207_1",2207,1,{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C779,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C779+$D779-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C779,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C779+$D779-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C779,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C779+$D779-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C779,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C779+$D779-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C779,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C779+$D779-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2208_1",2208,1,{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C780,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C780+$D780-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C780,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C780+$D780-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C780,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C780+$D780-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C780,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C780+$D780-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C780,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C780+$D780-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2209_1",2209,1,{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C781,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C781+$D781-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C781,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C781+$D781-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C781,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C781+$D781-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C781,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C781+$D781-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C781,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C781+$D781-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2210_1",2210,1,{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C782,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C782+$D782-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C782,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C782+$D782-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C782,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C782+$D782-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C782,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C782+$D782-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C782,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C782+$D782-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2211_1",2211,1,{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C783,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C783+$D783-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C783,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C783+$D783-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C783,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C783+$D783-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C783,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C783+$D783-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C783,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C783+$D783-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2212_1",2212,1,{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C784,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C784+$D784-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C784,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C784+$D784-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C784,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C784+$D784-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C784,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C784+$D784-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C784,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C784+$D784-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2213_1",2213,1,{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C785,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C785+$D785-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C785,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C785+$D785-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C785,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C785+$D785-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C785,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C785+$D785-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C785,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C785+$D785-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2214_1",2214,1,{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C786,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C786+$D786-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C786,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C786+$D786-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C786,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C786+$D786-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C786,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C786+$D786-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C786,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C786+$D786-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2215_1",2215,1,{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C787,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C787+$D787-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C787,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C787+$D787-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C787,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C787+$D787-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C787,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C787+$D787-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C787,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C787+$D787-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2216_1",2216,1,{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C788,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C788+$D788-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C788,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C788+$D788-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C788,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C788+$D788-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C788,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C788+$D788-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C788,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C788+$D788-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2217_1",2217,1,{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C789,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C789+$D789-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C789,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C789+$D789-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C789,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C789+$D789-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C789,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C789+$D789-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C789,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C789+$D789-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2218_1",2218,1,{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C790,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C790+$D790-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C790,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C790+$D790-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C790,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C790+$D790-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C790,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C790+$D790-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C790,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C790+$D790-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2219_1",2219,1,{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C791,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C791+$D791-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C791,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C791+$D791-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C791,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C791+$D791-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C791,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C791+$D791-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C791,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C791+$D791-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2220_1",2220,1,{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C792,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C792+$D792-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C792,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C792+$D792-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C792,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C792+$D792-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C792,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C792+$D792-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C792,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C792+$D792-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2221_1",2221,1,{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C793,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C793+$D793-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C793,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C793+$D793-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C793,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C793+$D793-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C793,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C793+$D793-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C793,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C793+$D793-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2222_1",2222,1,{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C794,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C794+$D794-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C794,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C794+$D794-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C794,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C794+$D794-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C794,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C794+$D794-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C794,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C794+$D794-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2223_1",2223,1,{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C795,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C795+$D795-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C795,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C795+$D795-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C795,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C795+$D795-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C795,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C795+$D795-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C795,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C795+$D795-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2224_1",2224,1,{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C796,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C796+$D796-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C796,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C796+$D796-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C796,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C796+$D796-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C796,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C796+$D796-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C796,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C796+$D796-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2225_1",2225,1,{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C797,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C797+$D797-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C797,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C797+$D797-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C797,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C797+$D797-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C797,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C797+$D797-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C797,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C797+$D797-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2226_1",2226,1,{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C798,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C798+$D798-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C798,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C798+$D798-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C798,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C798+$D798-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C798,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C798+$D798-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C798,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C798+$D798-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2227_1",2227,1,{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C799,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C799+$D799-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C799,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C799+$D799-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C799,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C799+$D799-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C799,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C799+$D799-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C799,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C799+$D799-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2228_1",2228,1,{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C800,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C800+$D800-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C800,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C800+$D800-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C800,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C800+$D800-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C800,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C800+$D800-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C800,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C800+$D800-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2229_1",2229,1,{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C801,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C801+$D801-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C801,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C801+$D801-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C801,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C801+$D801-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C801,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C801+$D801-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C801,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C801+$D801-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2230_1",2230,1,{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C802,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C802+$D802-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C802,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C802+$D802-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C802,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C802+$D802-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C802,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C802+$D802-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C802,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C802+$D802-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2231_1",2231,1,{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C803,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C803+$D803-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C803,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C803+$D803-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C803,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C803+$D803-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C803,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C803+$D803-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C803,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C803+$D803-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2232_1",2232,1,{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C804,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C804+$D804-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C804,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C804+$D804-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C804,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C804+$D804-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C804,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C804+$D804-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C804,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C804+$D804-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2233_1",2233,1,{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C805,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C805+$D805-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C805,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C805+$D805-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C805,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C805+$D805-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C805,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C805+$D805-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C805,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C805+$D805-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2234_1",2234,1,{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C806,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C806+$D806-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C806,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C806+$D806-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C806,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C806+$D806-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C806,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C806+$D806-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C806,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C806+$D806-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2235_1",2235,1,{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C807,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C807+$D807-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C807,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C807+$D807-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C807,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C807+$D807-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C807,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C807+$D807-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C807,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C807+$D807-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2236_1",2236,1,{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C808,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C808+$D808-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C808,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C808+$D808-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C808,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C808+$D808-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C808,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C808+$D808-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C808,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C808+$D808-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2237_1",2237,1,{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C809,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C809+$D809-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C809,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C809+$D809-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C809,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C809+$D809-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C809,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C809+$D809-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C809,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C809+$D809-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2238_1",2238,1,{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C810,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C810+$D810-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C810,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C810+$D810-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C810,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C810+$D810-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C810,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C810+$D810-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C810,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C810+$D810-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,{"$f":"CONCATENATE(C811,\"_\",D811)","v":"2239_1"},{"$f":"IF(D811=1,C810+1,C810)","v":2239},{"$f":"IF(C810+D810>=2050,1,IF(D810=30,1,D810+1))","v":1},{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C811,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C811+$D811-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C811,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C811+$D811-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C811,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C811+$D811-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C811,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C811+$D811-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C811,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C811+$D811-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2240_1",2240,1,{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C812,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C812+$D812-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C812,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C812+$D812-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C812,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C812+$D812-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C812,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C812+$D812-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C812,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C812+$D812-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2241_1",2241,1,{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C813,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C813+$D813-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C813,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C813+$D813-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C813,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C813+$D813-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C813,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C813+$D813-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C813,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C813+$D813-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2242_1",2242,1,{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C814,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C814+$D814-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C814,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C814+$D814-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C814,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C814+$D814-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C814,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C814+$D814-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C814,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C814+$D814-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2243_1",2243,1,{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C815,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C815+$D815-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C815,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C815+$D815-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C815,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C815+$D815-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C815,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C815+$D815-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C815,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C815+$D815-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2244_1",2244,1,{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C816,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C816+$D816-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C816,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C816+$D816-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C816,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C816+$D816-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C816,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C816+$D816-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C816,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C816+$D816-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2245_1",2245,1,{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C817,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C817+$D817-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C817,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C817+$D817-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C817,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C817+$D817-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C817,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C817+$D817-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C817,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C817+$D817-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2246_1",2246,1,{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C818,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C818+$D818-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C818,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C818+$D818-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C818,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C818+$D818-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C818,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C818+$D818-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C818,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C818+$D818-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2247_1",2247,1,{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C819,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C819+$D819-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C819,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C819+$D819-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C819,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C819+$D819-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C819,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C819+$D819-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C819,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C819+$D819-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2248_1",2248,1,{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C820,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C820+$D820-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C820,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C820+$D820-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C820,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C820+$D820-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C820,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C820+$D820-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C820,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C820+$D820-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2249_1",2249,1,{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C821,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C821+$D821-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C821,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C821+$D821-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C821,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C821+$D821-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C821,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C821+$D821-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C821,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C821+$D821-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2250_1",2250,1,{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C822,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C822+$D822-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C822,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C822+$D822-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C822,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C822+$D822-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C822,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C822+$D822-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C822,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C822+$D822-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2251_1",2251,1,{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C823,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C823+$D823-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C823,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C823+$D823-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C823,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C823+$D823-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C823,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C823+$D823-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C823,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C823+$D823-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2252_1",2252,1,{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C824,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C824+$D824-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C824,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C824+$D824-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C824,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C824+$D824-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C824,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C824+$D824-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C824,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C824+$D824-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2253_1",2253,1,{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C825,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C825+$D825-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C825,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C825+$D825-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C825,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C825+$D825-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C825,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C825+$D825-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C825,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C825+$D825-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2254_1",2254,1,{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C826,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C826+$D826-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C826,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C826+$D826-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C826,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C826+$D826-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C826,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C826+$D826-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C826,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C826+$D826-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2255_1",2255,1,{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C827,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C827+$D827-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C827,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C827+$D827-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C827,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C827+$D827-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C827,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C827+$D827-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C827,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C827+$D827-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2256_1",2256,1,{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C828,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C828+$D828-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C828,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C828+$D828-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C828,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C828+$D828-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C828,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C828+$D828-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C828,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C828+$D828-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2257_1",2257,1,{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C829,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C829+$D829-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C829,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C829+$D829-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C829,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C829+$D829-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C829,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C829+$D829-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C829,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C829+$D829-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2258_1",2258,1,{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C830,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C830+$D830-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C830,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C830+$D830-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C830,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C830+$D830-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C830,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C830+$D830-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C830,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C830+$D830-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2259_1",2259,1,{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C831,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C831+$D831-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C831,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C831+$D831-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C831,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C831+$D831-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C831,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C831+$D831-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C831,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C831+$D831-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2260_1",2260,1,{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C832,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C832+$D832-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C832,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C832+$D832-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C832,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C832+$D832-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C832,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C832+$D832-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C832,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C832+$D832-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]

{"sheet":"Levelized Avoided Cost Table","index":29,"n_rows":834,"n_cols":39,"rows_kept":834,"cut":false,"hidden":false,"merged":[[0,2,0,5],[1,1,1,6],[5,23,5,30],[5,37,6,37],[6,23,6,25],[6,26,6,28],[6,29,6,30],[5,31,6,33],[5,34,6,36],[5,4,5,11],[6,4,6,6],[6,7,6,9],[6,10,6,11],[5,15,6,17],[5,12,6,14]]}
[null,"Calculation Engine: \nLevelized Avoided Cost Table","This worksheet contains levelized avoided costs for calculating benefits by Installation Year, Measure Lifetime, and Societal/Standard Discount Rate"]
[null,"FOR REFERENCE ONLY, DO NOT MODIFY"]
[]
[]
[null,"Lookup","Discount Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup","Societal Discount Rate"]
[null,null,null,null,{"$f":"\"Avoided Energy Cost by Season and Time-of-Use Period (\"&firstYear&\" $/MWh)\"","v":"Avoided Energy Cost by Season and Time-of-Use Period (2015 $/MWh)"},null,null,null,null,null,null,null,{"$f":"\"Avoided Capacity Costs (\"&firstYear&\" $/kW-yr)\"","v":"Avoided Capacity Costs (2015 $/kW-yr)"},null,null,{"$f":"\"Avoided Natural Gas Cost (\"&firstYear&\" $/MMBtu)\"","v":"Avoided Natural Gas Cost (2015 $/MMBtu)"},null,null,null,null,null,null,null,{"$f":"\"Avoided Energy Cost by Season and Time-of-Use Period (\"&firstYear&\" $/MWh)\"","v":"Avoided Energy Cost by Season and Time-of-Use Period (2015 $/MWh)"},null,null,null,null,null,null,null,{"$f":"\"Avoided Capacity Costs (\"&firstYear&\" $/kW-yr)\"","v":"Avoided Capacity Costs (2015 $/kW-yr)"},null,null,{"$f":"\"Avoided Natural Gas Cost (\"&firstYear&\" $/MMBtu)\"","v":"Avoided Natural Gas Cost (2015 $/MMBtu)"},null,null,"Avoided Water Cost"]
[null,null,null,null,"Winter",null,null,"Summer",null,null,"Shoulder",null,null,null,null,null,null,null,null,null,null,null,null,"Winter",null,null,"Summer",null,null,"Shoulder"]
[null,null,"Installation Year","Measure Life","Winter Peak","Winter Mid-Peak","Winter Off Peak","Summer Peak","Summer Mid-Peak","Summer Off Peak","Shoulder Mid-Peak","Shoulder Off Peak","Generation","Transmission","Distribution","Residential/ Commercial Space Heating","Residential/ Commercial Water Heating","Industrial Process","Avoided Water Cost\n$/Litre","Discount Factor",null,"Installation Year","Measure Life","Winter Peak (SOC)","Winter Mid-Peak (SOC)","Winter Off Peak (SOC)","Summer Peak (SOC)","Summer Mid-Peak (SOC)","Summer Off Peak (SOC)","Shoulder Mid-Peak (SOC)","Shoulder Off Peak (SOC)","Generation (SOC)","Transmission (SOC)","Distribution (SOC)","Residential/ Commercial Space Heating (SOC)","Residential/ Commercial Water Heating (SOC)","Industrial Process (SOC)","Avoided Water Cost\n$/Litre (SOC)","Discount Factor"]
[null,{"$f":"CONCATENATE(C9,\"_\",D9)","v":"2015_1"},{"$f":"'Avoided Cost Table'!$C$7","v":2015},1,{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7463929955855619E-2},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.425108419994999E-2},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8517570640645302E-2},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4318281415621391E-2},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9605187958113845E-2},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2510757836128529E-2},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8502334726684623E-2},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1580898854901668E-2},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.99999999999999989},{"$f":"CONCATENATE(V9,\"_\",W9)","v":"2015_1"},{"$f":"C9","v":2015},1,{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7463929955855619E-2},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.425108419994999E-2},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8517570640645302E-2},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4318281415621391E-2},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9605187958113845E-2},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2510757836128529E-2},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8502334726684623E-2},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1580898854901668E-2},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V9+$W9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.99999999999999989}]
[null,{"$f":"CONCATENATE(C10,\"_\",D10)","v":"2015_2"},{"$f":"IF(D10=1,C9+1,C9)","v":2015},{"$f":"IF(C9+D9>=2050,1,IF(D9=30,1,D9+1))","v":2},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2235519238525678E-2},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.849898710610012E-2},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5539572210356717E-2},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3191544578799907E-2},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8515867764496607E-2},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1348613211460888E-2},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5848199855242876E-2},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.916834851847166E-2},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.99038831218762013},{"$f":"CONCATENATE(V10,\"_\",W10)","v":"2015_2"},{"$f":"C10","v":2015},{"$f":"IF(V9+W9>=2050,1,IF(W9=30,1,W9+1))","v":2},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2235519238525678E-2},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.849898710610012E-2},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5539572210356717E-2},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3191544578799907E-2},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8515867764496607E-2},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1348613211460888E-2},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5848199855242876E-2},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.916834851847166E-2},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V10+$W10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.99038831218762013}]
[null,"2015_3",{"$f":"IF(D11=1,C10+1,C10)","v":2015},{"$f":"IF(C10+D10>=2050,1,IF(D10=30,1,D10+1))","v":3},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2091586224327168E-2},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7589233506902048E-2},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3540531014826319E-2},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1702212330463289E-2},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8719871213998149E-2},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.135192956204505E-2},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3703624277918206E-2},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7571245328710472E-2},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":52.982463382855997},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.98102787813148384},"2015_3",2015,{"$f":"IF(V10+W10>=2050,1,IF(W10=30,1,W10+1))","v":3},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2091586224327168E-2},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7589233506902048E-2},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3540531014826319E-2},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1702212330463289E-2},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8719871213998149E-2},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.135192956204505E-2},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3703624277918206E-2},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7571245328710472E-2},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":52.982463382855997},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V11+$W11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.98102787813148384}]
[null,"2015_4",2015,4,{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2259574224585796E-2},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.734112787284366E-2},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3494189347005911E-2},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.027471388829861E-2},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.840831950568812E-2},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1113733346201301E-2},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1044126293892987E-2},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5203146453222714E-2},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":79.45333286698849},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.97191310791691476},"2015_4",2015,4,{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2259574224585796E-2},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.734112787284366E-2},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3494189347005911E-2},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.027471388829861E-2},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.840831950568812E-2},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1113733346201301E-2},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1044126293892987E-2},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5203146453222714E-2},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":79.45333286698849},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V12+$W12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.97191310791691476}]
[null,"2015_5",2015,5,{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2123929339897524E-2},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7709784165934755E-2},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.378328610522368E-2},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1734358121745673E-2},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9426317001161178E-2},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1898746799351355E-2},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.038104268014512E-2},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.489855215395532E-2},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":95.319582315199867},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.96303851055718881},"2015_5",2015,5,{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2123929339897524E-2},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7709784165934755E-2},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.378328610522368E-2},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1734358121745673E-2},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9426317001161178E-2},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1898746799351355E-2},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.038104268014512E-2},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.489855215395532E-2},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":95.319582315199867},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V13+$W13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.96303851055718881}]
[null,"2015_6",2015,6,{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1905943540375454E-2},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7692869024373937E-2},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.406161344620106E-2},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2601582290149582E-2},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9795813559139345E-2},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2287355409062392E-2},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9504654237129934E-2},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4439396674327868E-2},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":105.88354049323448},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.95439869256718868},"2015_6",2015,6,{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1905943540375454E-2},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7692869024373937E-2},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.406161344620106E-2},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2601582290149582E-2},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9795813559139345E-2},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2287355409062392E-2},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9504654237129934E-2},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4439396674327868E-2},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":105.88354049323448},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V14+$W14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.95439869256718868}]
[null,"2015_7",2015,7,{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.27056922622195E-2},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8752076602623663E-2},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5495371108497958E-2},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4144902323421454E-2},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1009039843902848E-2},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3988225656504827E-2},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9692978711366414E-2},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5114658933803646E-2},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":113.41763755008897},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.94598835657102298},"2015_7",2015,7,{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.27056922622195E-2},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8752076602623663E-2},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5495371108497958E-2},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4144902323421454E-2},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1009039843902848E-2},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3988225656504827E-2},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9692978711366414E-2},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5114658933803646E-2},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":113.41763755008897},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V15+$W15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.94598835657102298}]
[null,"2015_8",2015,8,{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.342092395270112E-2},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9801532055505101E-2},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6708409179614716E-2},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5141327761353501E-2},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1693900063787405E-2},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5163054649311846E-2},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9920587010631982E-2},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5651212981784482E-2},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":119.05809163473727},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.93780229994210429},"2015_8",2015,8,{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.342092395270112E-2},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9801532055505101E-2},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6708409179614716E-2},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5141327761353501E-2},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1693900063787405E-2},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5163054649311846E-2},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9920587010631982E-2},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5651212981784482E-2},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":119.05809163473727},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V16+$W16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.93780229994210429}]
[null,"2015_9",2015,9,{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3456406913516286E-2},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0169995555202433E-2},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7327419633106818E-2},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5855444326790428E-2},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2204988042382388E-2},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5944148863011664E-2},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9603596371835539E-2},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5525016602914267E-2},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":123.43613776542772},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.92983541347421195},"2015_9",2015,9,{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3456406913516286E-2},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0169995555202433E-2},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7327419633106818E-2},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5855444326790428E-2},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2204988042382388E-2},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5944148863011664E-2},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9603596371835539E-2},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5525016602914267E-2},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":123.43613776542772},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V17+$W17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.92983541347421195}]
[null,"2015_10",2015,10,{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3514223732480109E-2},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0394325566920984E-2},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.767830021923748E-2},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6428797666554907E-2},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2611945551243854E-2},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6485686608120307E-2},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9231759792346742E-2},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5356167584535414E-2},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":126.93051937478964},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.92208268008209004},"2015_10",2015,10,{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3514223732480109E-2},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0394325566920984E-2},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.767830021923748E-2},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6428797666554907E-2},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2611945551243854E-2},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6485686608120307E-2},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9231759792346742E-2},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5356167584535414E-2},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":126.93051937478964},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V18+$W18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.92208268008209004}]
[null,"2015_11",2015,11,{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3643584041459203E-2},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0683364592531204E-2},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8072652292349962E-2},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6774180436586285E-2},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2771889627313327E-2},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6746042029252295E-2},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9067082384870409E-2},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5461407602304214E-2},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":129.78225719163683},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.91453917353016112},"2015_11",2015,11,{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3643584041459203E-2},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0683364592531204E-2},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8072652292349962E-2},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6774180436586285E-2},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2771889627313327E-2},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6746042029252295E-2},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9067082384870409E-2},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5461407602304214E-2},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":129.78225719163683},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V19+$W19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.91453917353016112}]
[null,"2015_12",2015,12,{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3539871041987289E-2},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0696891521798548E-2},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8233319147261996E-2},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7026393827890851E-2},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2913172668496674E-2},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6935637241302943E-2},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8810740530340143E-2},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.531569596196963E-2},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":132.15203367976878},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90720005718796781},"2015_12",2015,12,{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3539871041987289E-2},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0696891521798548E-2},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8233319147261996E-2},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7026393827890851E-2},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2913172668496674E-2},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6935637241302943E-2},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8810740530340143E-2},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.531569596196963E-2},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":132.15203367976878},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V20+$W20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90720005718796781}]
[null,"2015_13",2015,13,{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.362080257284754E-2},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0808637884584824E-2},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8503851305213381E-2},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7211355104840221E-2},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2963078439034526E-2},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.710453800822431E-2},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9002443242175173E-2},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5590077135286537E-2},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":134.15109234927263},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90006058281098522},"2015_13",2015,13,{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.362080257284754E-2},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0808637884584824E-2},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8503851305213381E-2},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7211355104840221E-2},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2963078439034526E-2},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.710453800822431E-2},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9002443242175173E-2},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5590077135286537E-2},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":134.15109234927263},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V21+$W21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90006058281098522}]
[null,"2015_14",2015,14,{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3679425411338631E-2},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0968766500247333E-2},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.864063761506728E-2},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7494461062162671E-2},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3155207366580343E-2},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7348141124733406E-2},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8930287591238462E-2},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5532611367827427E-2},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":135.8588945041185},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.89311608934548614},"2015_14",2015,14,{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3679425411338631E-2},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0968766500247333E-2},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.864063761506728E-2},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7494461062162671E-2},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3155207366580343E-2},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7348141124733406E-2},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8930287591238462E-2},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5532611367827427E-2},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":135.8588945041185},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V22+$W22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.89311608934548614}]
[null,"2015_15",2015,15,{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3806688779763868E-2},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1148550151315834E-2},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8802697011806442E-2},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7708298319077821E-2},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3263034484782199E-2},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7535953353269293E-2},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9022299096562206E-2},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5754274630519958E-2},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":137.33371328915197},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88636200175616964},"2015_15",2015,15,{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3806688779763868E-2},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1148550151315834E-2},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8802697011806442E-2},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7708298319077821E-2},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3263034484782199E-2},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7535953353269293E-2},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9022299096562206E-2},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5754274630519958E-2},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":137.33371328915197},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V23+$W23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88636200175616964}]
[null,"2015_16",2015,16,{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3864232736567102E-2},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1280607153756747E-2},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8952654056652651E-2},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7948126842658553E-2},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3422740894908857E-2},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.768010868496622E-2},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.893213033810701E-2},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5728218498515964E-2},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":138.6192549680411},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87979382987530674},"2015_16",2015,16,{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3864232736567102E-2},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1280607153756747E-2},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8952654056652651E-2},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7948126842658553E-2},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3422740894908857E-2},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.768010868496622E-2},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.893213033810701E-2},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5728218498515964E-2},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":138.6192549680411},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V24+$W24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87979382987530674}]
[null,"2015_17",2015,17,{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3886664834373368E-2},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1363440131799351E-2},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9032411718790801E-2},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8109273787412933E-2},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3482263406478573E-2},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7750151005239159E-2},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8944406471611806E-2},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5825711360570681E-2},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":139.74894327829657},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87340716727219248},"2015_17",2015,17,{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3886664834373368E-2},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1363440131799351E-2},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9032411718790801E-2},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8109273787412933E-2},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3482263406478573E-2},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7750151005239159E-2},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8944406471611806E-2},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5825711360570681E-2},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":139.74894327829657},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V25+$W25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87340716727219248}]
[null,"2015_18",2015,18,{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3844141508169336E-2},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.13772223473255E-2},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9070998607012922E-2},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8236647729413271E-2},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3511927592227072E-2},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7795663597007222E-2},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.887449783654285E-2},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5765516036896414E-2},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":140.74877566676869},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86719769014173309},"2015_18",2015,18,{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3844141508169336E-2},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.13772223473255E-2},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9070998607012922E-2},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8236647729413271E-2},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3511927592227072E-2},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7795663597007222E-2},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.887449783654285E-2},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5765516036896414E-2},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":140.74877566676869},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V26+$W26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86719769014173309}]
[null,"2015_19",2015,19,{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3806268057865576E-2},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.138949749373106E-2},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9105366064216183E-2},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8350093480086653E-2},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3538348034018418E-2},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7836199440187811E-2},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.881223362881403E-2},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5711903001341354E-2},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":141.63927755496076},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86116115621104117},"2015_19",2015,19,{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3806268057865576E-2},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.138949749373106E-2},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9105366064216183E-2},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8350093480086653E-2},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3538348034018418E-2},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7836199440187811E-2},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.881223362881403E-2},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5711903001341354E-2},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":141.63927755496076},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V27+$W27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86116115621104117}]
[null,"2015_20",2015,20,{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3772346074664313E-2},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1400491931967397E-2},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9136147846614372E-2},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8451703046094791E-2},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3562011940407375E-2},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7872506039676151E-2},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8756465659651566E-2},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5663883597857361E-2},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":142.43687032376471},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85529340366294304},"2015_20",2015,20,{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3772346074664313E-2},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1400491931967397E-2},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9136147846614372E-2},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8451703046094791E-2},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3562011940407375E-2},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7872506039676151E-2},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8756465659651566E-2},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5663883597857361E-2},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":142.43687032376471},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V28+$W28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85529340366294304}]
[null,"2015_21",2015,21,{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3741810138653199E-2},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1410388920019997E-2},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9163857032484865E-2},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8543170080534775E-2},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3583313747173204E-2},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7905188562752101E-2},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8706264374906159E-2},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5620657427282966E-2},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":143.15484844451996},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84959035007536232},"2015_21",2015,21,{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3741810138653199E-2},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1410388920019997E-2},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9163857032484865E-2},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8543170080534775E-2},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3583313747173204E-2},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7905188562752101E-2},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8706264374906159E-2},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5620657427282966E-2},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":143.15484844451996},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V29+$W29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84959035007536232}]
[null,"2015_22",2015,22,{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3714197594964706E-2},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1419338408743303E-2},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9188913448150078E-2},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8625880415125831E-2},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3602576201409116E-2},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7934742187568336E-2},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8660869166855356E-2},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5581569562970018E-2},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":143.80409011896916},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84404799137556719},"2015_22",2015,22,{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3714197594964706E-2},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1419338408743303E-2},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9188913448150078E-2},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8625880415125831E-2},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3602576201409116E-2},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7934742187568336E-2},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8660869166855356E-2},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5581569562970018E-2},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":143.80409011896916},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V30+$W30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84404799137556719}]
[null,"2015_23",2015,23,{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3689126214447212E-2},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1427464282250276E-2},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9211663939326631E-2},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8700978975209806E-2},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3620065945392784E-2},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7961576012868821E-2},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8619651648196016E-2},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5546078927595683E-2},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":144.39358253413965},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83866240080832744},"2015_23",2015,23,{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3689126214447212E-2},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1427464282250276E-2},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9211663939326631E-2},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8700978975209806E-2},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3620065945392784E-2},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7961576012868821E-2},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8619651648196016E-2},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5546078927595683E-2},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":144.39358253413965},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V31+$W31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83866240080832744}]
[null,"2015_24",2015,24,{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3666277439196655E-2},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1434869788195439E-2},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9232397574611319E-2},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8769419965916402E-2},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3636005204469239E-2},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7986030990247353E-2},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8582088107585399E-2},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5513734575811709E-2},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":144.93081580283598},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83342972791706416},"2015_24",2015,24,{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3666277439196655E-2},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1434869788195439E-2},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9232397574611319E-2},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8769419965916402E-2},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3636005204469239E-2},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7986030990247353E-2},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8582088107585399E-2},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5513734575811709E-2},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":144.93081580283598},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V32+$W32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83342972791706416}]
[null,"2015_25",2015,25,{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3645383649186215E-2},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1441641664781474E-2},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9251357200107223E-2},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8832005013572063E-2},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3650580669824073E-2},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.80083935526365E-2},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8547738575894511E-2},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.548415766909406E-2},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":145.42208235781183},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82834619753712102},"2015_25",2015,25,{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3645383649186215E-2},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1441641664781474E-2},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9251357200107223E-2},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8832005013572063E-2},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3650580669824073E-2},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.80083935526365E-2},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8547738575894511E-2},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.548415766909406E-2},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":145.42208235781183},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(societalDiscountRate,$W33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V33+$W33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82834619753712102}]
[null,"2015_26",2015,26,{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3626218367389169E-2},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1447853315372478E-2},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9268748327576888E-2},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8889412505176212E-2},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.366395033136989E-2},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8028906097736209E-2},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8516230723364006E-2},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5457027610275367E-2},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":145.87270725443796},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82340810880033444},"2015_26",2015,26,{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3626218367389169E-2},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1447853315372478E-2},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9268748327576888E-2},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8889412505176212E-2},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.366395033136989E-2},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8028906097736209E-2},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8516230723364006E-2},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5457027610275367E-2},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":145.87270725443796},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V34+$W34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82340810880033444}]
[null,"2015_27",2015,27,{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3608588641561606E-2},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1453567277630679E-2},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9284746047431429E-2},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8942220407932188E-2},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3676248792199016E-2},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8047775141769193E-2},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8487247335203548E-2},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5432071259321372E-2},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":146.28722729451465},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81861183415011352},"2015_27",2015,27,{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3608588641561606E-2},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1453567277630679E-2},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9284746047431429E-2},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8942220407932188E-2},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3676248792199016E-2},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8047775141769193E-2},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8487247335203548E-2},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5432071259321372E-2},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":146.28722729451465},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V35+$W35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81861183415011352}]
[null,"2015_28",2015,28,{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3592329058518654E-2},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1458837163546661E-2},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9299500460348372E-2},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8990924198823905E-2},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.368759144421229E-2},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8065177725983834E-2},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8460516471021652E-2},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5409054460038489E-2},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":146.66953176598017},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81395381836630532},"2015_28",2015,28,{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3592329058518654E-2},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1458837163546661E-2},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9299500460348372E-2},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8990924198823905E-2},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.368759144421229E-2},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8065177725983834E-2},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8460516471021652E-2},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5409054460038489E-2},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":146.66953176598017},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V36+$W36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81395381836630532}]
[null,"2015_29",2015,29,{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3577296996852526E-2},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1463709198078735E-2},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9313140985091803E-2},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9035951084576456E-2},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3698077779813299E-2},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.808126649765612E-2},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8435803660261995E-2},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5387775319899208E-2},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":147.02297406367791},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80943057759914383},"2015_29",2015,29,{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3577296996852526E-2},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1463709198078735E-2},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9313140985091803E-2},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9035951084576456E-2},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3698077779813299E-2},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.808126649765612E-2},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8435803660261995E-2},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5387775319899208E-2},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":147.02297406367791},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V37+$W37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80943057759914383}]
[null,"2015_30",2015,30,{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3563368829121034E-2},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1468223450059849E-2},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9325779804755517E-2},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9077671377582009E-2},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3707794041253925E-2},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8096173774876139E-2},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8412905658575858E-2},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5368058833922446E-2},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":147.35046098563708},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80503869841164122},"2015_30",2015,30,{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3563368829121034E-2},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1468223450059849E-2},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9325779804755517E-2},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9077671377582009E-2},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3707794041253925E-2},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8096173774876139E-2},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8412905658575858E-2},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5368058833922446E-2},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":147.35046098563708},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V38+$W38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80503869841164122}]
[null,"2016_1",2016,1,{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6797972092502532E-2},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2516806128496251E-2},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2442453842856586E-2},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2019738268505578E-2},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7382974763134673E-2},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.013998280180653E-2},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3087899588943462E-2},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6659296168584453E-2},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.98039215686274506},"2016_1",2016,1,{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6797972092502532E-2},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2516806128496251E-2},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2442453842856586E-2},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2019738268505578E-2},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7382974763134673E-2},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.013998280180653E-2},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3087899588943462E-2},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6659296168584453E-2},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V39+$W39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.98039215686274506}]
[null,"2016_2",2016,2,{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9243190645885419E-2},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.40571463943527E-2},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0901724123019558E-2},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0315182760606914E-2},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8250479748098365E-2},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0737523355550595E-2},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1159366816454615E-2},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5445342753255379E-2},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":81.073557694080037},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.97096893351727465},"2016_2",2016,2,{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9243190645885419E-2},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.40571463943527E-2},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0901724123019558E-2},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0315182760606914E-2},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8250479748098365E-2},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0737523355550595E-2},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1159366816454615E-2},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5445342753255379E-2},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":81.073557694080037},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V40+$W40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.97096893351727465}]
[null,"2016_3",2016,3,{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0384192239290087E-2},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4851135204361429E-2},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1684021235944791E-2},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":2.8817620236628191E-2},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7977029707229194E-2},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.061031761201451E-2},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8356571780007891E-2},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.290493269183041E-2},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":108.08422530102622},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.96179203738380781},"2016_3",2016,3,{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0384192239290087E-2},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4851135204361429E-2},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1684021235944791E-2},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":2.8817620236628191E-2},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7977029707229194E-2},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.061031761201451E-2},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8356571780007891E-2},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.290493269183041E-2},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":108.08422530102622},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V41+$W41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.96179203738380781}]
[null,"2016_4",2016,4,{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0652812327959156E-2},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5907721122819106E-2},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2479037843790491E-2},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1022512976296674E-2},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9377039833115843E-2},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1730143851065845E-2},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.814370756582313E-2},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3057632158168267E-2},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":121.57917837136827},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.9528559881538381},"2016_4",2016,4,{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0652812327959156E-2},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5907721122819106E-2},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2479037843790491E-2},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1022512976296674E-2},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9377039833115843E-2},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1730143851065845E-2},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.814370756582313E-2},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3057632158168267E-2},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":121.57917837136827},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V42+$W42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.9528559881538381}]
[null,"2016_5",2016,5,{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0657469095032643E-2},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6219716079818075E-2},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3060684643764528E-2},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.221596512085885E-2},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9838633237655581E-2},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2237173166723178E-2},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7483531240628663E-2},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2835221653501362E-2},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":129.6678545606525},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.94415540250704799},"2016_5",2016,5,{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0657469095032643E-2},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6219716079818075E-2},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3060684643764528E-2},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.221596512085885E-2},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9838633237655581E-2},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2237173166723178E-2},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7483531240628663E-2},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2835221653501362E-2},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":129.6678545606525},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V43+$W43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.94415540250704799}]
[null,"2016_6",2016,6,{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1798001787196427E-2},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7703075451451996E-2},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4918850575986891E-2},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4111828197938301E-2},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1276841300475341E-2},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4270070228814099E-2},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8012489198014421E-2},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3881146704382102E-2},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":135.05340186710154},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.93568499271293004},"2016_6",2016,6,{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1798001787196427E-2},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7703075451451996E-2},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4918850575986891E-2},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4111828197938301E-2},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1276841300475341E-2},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4270070228814099E-2},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8012489198014421E-2},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3881146704382102E-2},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":135.05340186710154},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V44+$W44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.93568499271293004}]
[null,"2016_7",2016,7,{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2747320291042168E-2},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9060193898969586E-2},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.64069854904756E-2},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5278455193706461E-2},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2041899577375891E-2},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5604952792369936E-2},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8490785353039549E-2},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4663270318948294E-2},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":138.89431409216462},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.92743956526570903},"2016_7",2016,7,{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2747320291042168E-2},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9060193898969586E-2},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.64069854904756E-2},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5278455193706461E-2},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2041899577375891E-2},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5604952792369936E-2},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8490785353039549E-2},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4663270318948294E-2},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":138.89431409216462},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V45+$W45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.92743956526570903}]
[null,"2016_8",2016,8,{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2861178204160383E-2},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9563840306407624E-2},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7150649084148925E-2},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6083755801488974E-2},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2591130712653663E-2},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6454102988803257E-2},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8281886056038862E-2},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.462554954089641E-2},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":141.7698397039461},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.9194140195510826},"2016_8",2016,8,{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2861178204160383E-2},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9563840306407624E-2},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7150649084148925E-2},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6083755801488974E-2},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2591130712653663E-2},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6454102988803257E-2},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8281886056038862E-2},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.462554954089641E-2},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":141.7698397039461},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V46+$W46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.9194140195510826}]
[null,"2016_9",2016,9,{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2983015922221535E-2},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9875618556252164E-2},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7565424228579676E-2},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6712647313280104E-2},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3016333378260489E-2},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.702028667442573E-2},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7984932425399201E-2},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4518984847244798E-2},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":144.00178479018044},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.91160334654334507},"2016_9",2016,9,{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2983015922221535E-2},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9875618556252164E-2},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7565424228579676E-2},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6712647313280104E-2},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3016333378260489E-2},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.702028667442573E-2},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7984932425399201E-2},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4518984847244798E-2},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":144.00178479018044},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V47+$W47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.91160334654334507}]
[null,"2016_10",2016,10,{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.31725699860055E-2},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0243497073027407E-2},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8017797889038835E-2},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7076970546060517E-2},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3162315266520757E-2},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7268214216929024E-2},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7903801213655004E-2},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4706929746951463E-2},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":145.78323423809044},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90400262753146099},"2016_10",2016,10,{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.31725699860055E-2},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0243497073027407E-2},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8017797889038835E-2},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7076970546060517E-2},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3162315266520757E-2},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7268214216929024E-2},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7903801213655004E-2},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4706929746951463E-2},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":145.78323423809044},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V48+$W48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90400262753146099}]
[null,"2016_11",2016,11,{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3091943486974482E-2},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0291183842247065E-2},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8200872112384418E-2},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7335522257956118E-2},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3290775945069512E-2},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7440732974239443E-2},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7704454363941708E-2},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4600529070980282E-2},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":147.23706136040468},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.89660703287270704},"2016_11",2016,11,{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3091943486974482E-2},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0291183842247065E-2},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8200872112384418E-2},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7335522257956118E-2},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3290775945069512E-2},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7440732974239443E-2},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7704454363941708E-2},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4600529070980282E-2},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":147.23706136040468},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V49+$W49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.89660703287270704}]
[null,"2016_12",2016,12,{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3211309000278766E-2},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0441837750327558E-2},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8502389480215317E-2},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7519618392167366E-2},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3320868965418445E-2},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7594015266403241E-2},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.799020916421892E-2},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4951742064886729E-2},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":148.44518270729546},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88941182077251757},"2016_12",2016,12,{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3211309000278766E-2},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0441837750327558E-2},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8502389480215317E-2},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7519618392167366E-2},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3320868965418445E-2},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7594015266403241E-2},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.799020916421892E-2},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4951742064886729E-2},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":148.44518270729546},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V50+$W50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88941182077251757}]
[null,"2016_13",2016,13,{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3300431018321553E-2},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0640062969929114E-2},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8652962000656689E-2},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7812535532174375E-2},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3510719543956342E-2},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7832574720119604E-2},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7971707108283237E-2},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4926913311980841E-2},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":149.46431065645424},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88241233608920111},"2016_13",2016,13,{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3300431018321553E-2},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0640062969929114E-2},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8652962000656689E-2},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7812535532174375E-2},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3510719543956342E-2},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7832574720119604E-2},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7971707108283237E-2},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4926913311980841E-2},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":149.46431065645424},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V51+$W51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88241233608920111}]
[null,"2016_14",2016,14,{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.34604615134037E-2},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0854836439059128E-2},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8829689632555578E-2},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8029227737971891E-2},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.360931905905982E-2},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8011683452284645E-2},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8124833858920432E-2},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5202674098812205E-2},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":150.33495489225808},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87560400916224146},"2016_14",2016,14,{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.34604615134037E-2},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0854836439059128E-2},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8829689632555578E-2},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8029227737971891E-2},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.360931905905982E-2},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8011683452284645E-2},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8124833858920432E-2},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5202674098812205E-2},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":150.33495489225808},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V52+$W52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87560400916224146}]
[null,"2016_15",2016,15,{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3540472007661972E-2},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1013439179595393E-2},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8991785937841507E-2},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8274599134542821E-2},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3766095806768636E-2},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8145045788514298E-2},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8071375624623205E-2},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5201821987143049E-2},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":151.08682329247119},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86898235466291152},"2016_15",2016,15,{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3540472007661972E-2},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1013439179595393E-2},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8991785937841507E-2},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8274599134542821E-2},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3766095806768636E-2},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8145045788514298E-2},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8071375624623205E-2},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5201821987143049E-2},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":151.08682329247119},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V53+$W53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86898235466291152}]
[null,"2016_16",2016,16,{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3579663944431045E-2},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.111562252011737E-2},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.907659537971668E-2},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.843461674981051E-2},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3814994018440682E-2},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8199795722935748E-2},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8124145076197963E-2},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5331801174284999E-2},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":151.74219748170884},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86254297046598727},"2016_16",2016,16,{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3579663944431045E-2},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.111562252011737E-2},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.907659537971668E-2},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.843461674981051E-2},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3814994018440682E-2},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8199795722935748E-2},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8124145076197963E-2},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5331801174284999E-2},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":151.74219748170884},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V54+$W54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86254297046598727}]
[null,"2016_17",2016,17,{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3546600247494342E-2},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1140995150351516E-2},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9116489567931116E-2},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8558731649410684E-2},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.383305581633809E-2},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.823007503993163E-2},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8083103873258285E-2},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5287500163874046E-2},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":152.31811701242728},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8562815365413653},"2016_17",2016,17,{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3546600247494342E-2},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1140995150351516E-2},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9116489567931116E-2},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8558731649410684E-2},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.383305581633809E-2},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.823007503993163E-2},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8083103873258285E-2},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5287500163874046E-2},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":152.31811701242728},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V55+$W55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8562815365413653}]
[null,"2016_18",2016,18,{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3517337171316742E-2},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1163451236033322E-2},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9151797980992033E-2},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8668579733511114E-2},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3849041438538405E-2},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8256873796330589E-2},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8046780293038478E-2},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5248291486003509E-2},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":152.82783548498168},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85019381386444448},"2016_18",2016,18,{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3517337171316742E-2},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1163451236033322E-2},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9151797980992033E-2},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8668579733511114E-2},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3849041438538405E-2},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8256873796330589E-2},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8046780293038478E-2},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5248291486003509E-2},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":152.82783548498168},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V56+$W56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85019381386444448}]
[null,"2016_19",2016,19,{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3491273978234671E-2},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1183451775055273E-2},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9183245460451932E-2},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8766416058312707E-2},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3863279051679804E-2},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8280742140114642E-2},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8014428653759147E-2},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5213370231121401E-2},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":153.28181683974626},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84427564334415817},"2016_19",2016,19,{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3491273978234671E-2},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1183451775055273E-2},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9183245460451932E-2},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8766416058312707E-2},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3863279051679804E-2},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8280742140114642E-2},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8014428653759147E-2},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5213370231121401E-2},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":153.28181683974626},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V57+$W57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84427564334415817}]
[null,"2016_20",2016,20,{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3467930047570581E-2},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1201365589172471E-2},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9211411916409984E-2},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8854044783442683E-2},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3876031205759641E-2},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.830212021764362E-2},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7985452372079904E-2},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.518209243065757E-2},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":153.68843276109726},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83852294476759148},"2016_20",2016,20,{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3467930047570581E-2},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1201365589172471E-2},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9211411916409984E-2},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8854044783442683E-2},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3876031205759641E-2},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.830212021764362E-2},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7985452372079904E-2},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.518209243065757E-2},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":153.68843276109726},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V58+$W58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83852294476759148}]
[null,"2016_21",2016,21,{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3446916276978866E-2},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1217491270219841E-2},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9236766834242827E-2},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8932926525923055E-2},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3887510456800935E-2},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8321364363942283E-2},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7959368464250944E-2},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5153936738584218E-2},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":154.05446082265874},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83293171576015934},"2016_21",2016,21,{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3446916276978866E-2},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1217491270219841E-2},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9236766834242827E-2},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8932926525923055E-2},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3887510456800935E-2},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8321364363942283E-2},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7959368464250944E-2},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5153936738584218E-2},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":154.05446082265874},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V59+$W59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83293171576015934}]
[null,"2016_22",2016,22,{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3427914283448617E-2},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1232073140979111E-2},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9259694370380009E-2},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9004256435694627E-2},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3897890728778637E-2},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8338766150159881E-2},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7935781728798287E-2},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5128476563491766E-2},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":154.38544677433879},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82749803076036033},"2016_22",2016,22,{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3427914283448617E-2},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1232073140979111E-2},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9259694370380009E-2},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9004256435694627E-2},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3897890728778637E-2},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8338766150159881E-2},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7935781728798287E-2},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5128476563491766E-2},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":154.38544677433879},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V60+$W60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82749803076036033}]
[null,"2016_23",2016,23,{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3410661030153223E-2},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1245313052324713E-2},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.92805119013293E-2},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9069021903531856E-2},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3907315711553263E-2},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8354566462107498E-2},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7914365664187558E-2},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5105359470586961E-2},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":154.68597231932762},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82221804000816434},"2016_23",2016,23,{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3410661030153223E-2},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1245313052324713E-2},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.92805119013293E-2},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9069021903531856E-2},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3907315711553263E-2},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8354566462107498E-2},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7914365664187558E-2},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5105359470586961E-2},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":154.68597231932762},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V61+$W61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82221804000816434}]
[null,"2016_24",2016,24,{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3394937296607219E-2},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1257379231068328E-2},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9299483935422125E-2},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.912804584190565E-2},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3915905159310549E-2},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8368966059143181E-2},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7894848157096137E-2},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5084291733217671E-2},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":154.95985594650617},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81708796854614152},"2016_24",2016,24,{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3394937296607219E-2},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1257379231068328E-2},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9299483935422125E-2},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.912804584190565E-2},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3915905159310549E-2},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8368966059143181E-2},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7894848157096137E-2},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5084291733217671E-2},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":154.95985594650617},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V62+$W62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81708796854614152}]
[null,"2016_25",2016,25,{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3380558916003106E-2},{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1268413004307052E-2},{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9316832685718762E-2},{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.91820195783728E-2},{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3923759677365809E-2},{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8382133598908373E-2},{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7877000605521766E-2},{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.50650265920553E-2},{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":155.21030556276833},{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D63,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81210411523247195},"2016_25",2016,25,{"$f":"-PMT(societalDiscountRate,$D63,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3380558916003106E-2},{"$f":"-PMT(societalDiscountRate,$D63,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1268413004307052E-2},{"$f":"-PMT(societalDiscountRate,$D63,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9316832685718762E-2},{"$f":"-PMT(societalDiscountRate,$D63,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.91820195783728E-2},{"$f":"-PMT(societalDiscountRate,$D63,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3923759677365809E-2},{"$f":"-PMT(societalDiscountRate,$D63,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8382133598908373E-2},{"$f":"-PMT(societalDiscountRate,$D63,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7877000605521766E-2},{"$f":"-PMT(societalDiscountRate,$D63,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.50650265920553E-2},{"$f":"-PMT(societalDiscountRate,$D63,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":155.21030556276833},{"$f":"-PMT(societalDiscountRate,$D63,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D63,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(societalDiscountRate,$D63,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D63,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D63,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D63,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C63+$D63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(societalDiscountRate,$W63,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V63,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V63+$W63-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81210411523247195}]
[null,"2016_26",2016,26,{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3367370034717079E-2},{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1278533971986907E-2},{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9332746202993325E-2},{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9231528158123828E-2},{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3930964404312628E-2},{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8394211810187817E-2},{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7860629551962836E-2},{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5047355223718005E-2},{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":155.44003590222482},{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D64,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80726285176503398},"2016_26",2016,26,{"$f":"-PMT(societalDiscountRate,$D64,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3367370034717079E-2},{"$f":"-PMT(societalDiscountRate,$D64,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1278533971986907E-2},{"$f":"-PMT(societalDiscountRate,$D64,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9332746202993325E-2},{"$f":"-PMT(societalDiscountRate,$D64,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9231528158123828E-2},{"$f":"-PMT(societalDiscountRate,$D64,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3930964404312628E-2},{"$f":"-PMT(societalDiscountRate,$D64,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8394211810187817E-2},{"$f":"-PMT(societalDiscountRate,$D64,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7860629551962836E-2},{"$f":"-PMT(societalDiscountRate,$D64,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5047355223718005E-2},{"$f":"-PMT(societalDiscountRate,$D64,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":155.44003590222482},{"$f":"-PMT(societalDiscountRate,$D64,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D64,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D64,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D64,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D64,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D64,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C64+$D64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W64,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V64,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V64+$W64-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80726285176503398}]
[null,"2016_27",2016,27,{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3355237869716463E-2},{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1287844029996738E-2},{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9347384701371467E-2},{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9277070023689152E-2},{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3937591875908399E-2},{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8405322294009489E-2},{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7845570175909365E-2},{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5031099716385343E-2},{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":155.65135984422471},{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D65,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80256062171579789},"2016_27",2016,27,{"$f":"-PMT(societalDiscountRate,$D65,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3355237869716463E-2},{"$f":"-PMT(societalDiscountRate,$D65,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1287844029996738E-2},{"$f":"-PMT(societalDiscountRate,$D65,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9347384701371467E-2},{"$f":"-PMT(societalDiscountRate,$D65,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9277070023689152E-2},{"$f":"-PMT(societalDiscountRate,$D65,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3937591875908399E-2},{"$f":"-PMT(societalDiscountRate,$D65,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8405322294009489E-2},{"$f":"-PMT(societalDiscountRate,$D65,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7845570175909365E-2},{"$f":"-PMT(societalDiscountRate,$D65,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5031099716385343E-2},{"$f":"-PMT(societalDiscountRate,$D65,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":155.65135984422471},{"$f":"-PMT(societalDiscountRate,$D65,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D65,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D65,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D65,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D65,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D65,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C65+$D65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W65,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V65,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V65+$W65-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80256062171579789}]
[null,"2016_28",2016,28,{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3344048589392559E-2},{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1296430531161089E-2},{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9360885528459261E-2},{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9319072477518126E-2},{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3943704275263333E-2},{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8415569295926176E-2},{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7831681180816007E-2},{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5016107550655373E-2},{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":155.84626016301104},{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D66,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79799393957480935},"2016_28",2016,28,{"$f":"-PMT(societalDiscountRate,$D66,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3344048589392559E-2},{"$f":"-PMT(societalDiscountRate,$D66,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1296430531161089E-2},{"$f":"-PMT(societalDiscountRate,$D66,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9360885528459261E-2},{"$f":"-PMT(societalDiscountRate,$D66,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9319072477518126E-2},{"$f":"-PMT(societalDiscountRate,$D66,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3943704275263333E-2},{"$f":"-PMT(societalDiscountRate,$D66,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8415569295926176E-2},{"$f":"-PMT(societalDiscountRate,$D66,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7831681180816007E-2},{"$f":"-PMT(societalDiscountRate,$D66,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5016107550655373E-2},{"$f":"-PMT(societalDiscountRate,$D66,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":155.84626016301104},{"$f":"-PMT(societalDiscountRate,$D66,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D66,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D66,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D66,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D66,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D66,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C66+$D66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W66,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V66,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V66+$W66-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79799393957480935}]
[null,"2016_29",2016,29,{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3333704046646028E-2},{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1304368792225821E-2},{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9373367107156047E-2},{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9357903945361934E-2},{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3949355217466998E-2},{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8425042697814625E-2},{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.781884073895643E-2},{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5002247222308318E-2},{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":156.02644643242562},{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D67,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79355938980308238},"2016_29",2016,29,{"$f":"-PMT(societalDiscountRate,$D67,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3333704046646028E-2},{"$f":"-PMT(societalDiscountRate,$D67,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1304368792225821E-2},{"$f":"-PMT(societalDiscountRate,$D67,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9373367107156047E-2},{"$f":"-PMT(societalDiscountRate,$D67,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9357903945361934E-2},{"$f":"-PMT(societalDiscountRate,$D67,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3949355217466998E-2},{"$f":"-PMT(societalDiscountRate,$D67,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8425042697814625E-2},{"$f":"-PMT(societalDiscountRate,$D67,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.781884073895643E-2},{"$f":"-PMT(societalDiscountRate,$D67,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5002247222308318E-2},{"$f":"-PMT(societalDiscountRate,$D67,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":156.02644643242562},{"$f":"-PMT(societalDiscountRate,$D67,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D67,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D67,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D67,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D67,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D67,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C67+$D67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W67,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V67,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V67+$W67-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79355938980308238}]
[null,"2016_30",2016,30,{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3324119165364973E-2},{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1311724099439291E-2},{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9384932089092925E-2},{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9393883786943314E-2},{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3954591177284209E-2},{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8433820411306031E-2},{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.780694324731896E-2},{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.498940474053041E-2},{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":156.1934005495028},{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D68,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78925362589376591},"2016_30",2016,30,{"$f":"-PMT(societalDiscountRate,$D68,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3324119165364973E-2},{"$f":"-PMT(societalDiscountRate,$D68,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1311724099439291E-2},{"$f":"-PMT(societalDiscountRate,$D68,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9384932089092925E-2},{"$f":"-PMT(societalDiscountRate,$D68,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9393883786943314E-2},{"$f":"-PMT(societalDiscountRate,$D68,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3954591177284209E-2},{"$f":"-PMT(societalDiscountRate,$D68,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8433820411306031E-2},{"$f":"-PMT(societalDiscountRate,$D68,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.780694324731896E-2},{"$f":"-PMT(societalDiscountRate,$D68,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.498940474053041E-2},{"$f":"-PMT(societalDiscountRate,$D68,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":156.1934005495028},{"$f":"-PMT(societalDiscountRate,$D68,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D68,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D68,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D68,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D68,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D68,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C68+$D68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W68,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V68,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V68+$W68-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78925362589376591}]
[null,"2017_1",2017,1,{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1786217941403601E-2},{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5659100270843409E-2},{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":2.9299365214389039E-2},{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":2.85424450323923E-2},{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9152684932460609E-2},{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1358965531444419E-2},{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9153692733066209E-2},{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4182831201313144E-2},{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D69,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.96116878123798544},"2017_1",2017,1,{"$f":"-PMT(societalDiscountRate,$D69,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1786217941403601E-2},{"$f":"-PMT(societalDiscountRate,$D69,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5659100270843409E-2},{"$f":"-PMT(societalDiscountRate,$D69,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":2.9299365214389039E-2},{"$f":"-PMT(societalDiscountRate,$D69,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":2.85424450323923E-2},{"$f":"-PMT(societalDiscountRate,$D69,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9152684932460609E-2},{"$f":"-PMT(societalDiscountRate,$D69,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1358965531444419E-2},{"$f":"-PMT(societalDiscountRate,$D69,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9153692733066209E-2},{"$f":"-PMT(societalDiscountRate,$D69,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4182831201313144E-2},{"$f":"-PMT(societalDiscountRate,$D69,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D69,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D69,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D69,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D69,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D69,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D69,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C69+$D69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W69,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V69,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V69+$W69-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.96116878123798544}]
[null,"2017_2",2017,2,{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2285592097508429E-2},{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.608878732615349E-2},{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1281903242005672E-2},{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":2.7119869813452411E-2},{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8291995308960887E-2},{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0859687283936545E-2},{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.584804032993695E-2},{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0914383899449449E-2},{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D70,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.95193032697772029},"2017_2",2017,2,{"$f":"-PMT(societalDiscountRate,$D70,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2285592097508429E-2},{"$f":"-PMT(societalDiscountRate,$D70,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.608878732615349E-2},{"$f":"-PMT(societalDiscountRate,$D70,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1281903242005672E-2},{"$f":"-PMT(societalDiscountRate,$D70,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":2.7119869813452411E-2},{"$f":"-PMT(societalDiscountRate,$D70,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8291995308960887E-2},{"$f":"-PMT(societalDiscountRate,$D70,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0859687283936545E-2},{"$f":"-PMT(societalDiscountRate,$D70,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.584804032993695E-2},{"$f":"-PMT(societalDiscountRate,$D70,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0914383899449449E-2},{"$f":"-PMT(societalDiscountRate,$D70,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D70,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D70,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D70,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D70,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D70,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D70,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C70+$D70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W70,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V70,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V70+$W70-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.95193032697772029}]
[null,"2017_3",2017,3,{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2041898375696433E-2},{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7129632387610884E-2},{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.249222083508551E-2},{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0663164298985267E-2},{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0095598268174555E-2},{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2303156062276128E-2},{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6362075192714713E-2},{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1759777793287189E-2},{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D71,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.94293336998412514},"2017_3",2017,3,{"$f":"-PMT(societalDiscountRate,$D71,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2041898375696433E-2},{"$f":"-PMT(societalDiscountRate,$D71,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7129632387610884E-2},{"$f":"-PMT(societalDiscountRate,$D71,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.249222083508551E-2},{"$f":"-PMT(societalDiscountRate,$D71,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0663164298985267E-2},{"$f":"-PMT(societalDiscountRate,$D71,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0095598268174555E-2},{"$f":"-PMT(societalDiscountRate,$D71,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2303156062276128E-2},{"$f":"-PMT(societalDiscountRate,$D71,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6362075192714713E-2},{"$f":"-PMT(societalDiscountRate,$D71,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1759777793287189E-2},{"$f":"-PMT(societalDiscountRate,$D71,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D71,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D71,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D71,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D71,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D71,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D71,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C71+$D71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W71,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V71,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V71+$W71-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.94293336998412514}]
[null,"2017_4",2017,4,{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1720722099344972E-2},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7239830910289505E-2},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3231001075152575E-2},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.227002366531543E-2},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0515142702201808E-2},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2814928235492688E-2},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5939583550110357E-2},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1781727191862737E-2},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.9341725374057237},"2017_4",2017,4,{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1720722099344972E-2},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7239830910289505E-2},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3231001075152575E-2},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.227002366531543E-2},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0515142702201808E-2},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2814928235492688E-2},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5939583550110357E-2},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1781727191862737E-2},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V72+$W72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.9341725374057237}]
[null,"2017_5",2017,5,{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2921144024894956E-2},{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8868052159265025E-2},{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5475116426013524E-2},{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4581768319954617E-2},{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2151509301085292E-2},{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5197799846016675E-2},{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6872414412107479E-2},{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3257099009386108E-2},{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D73,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.92564255147749774},"2017_5",2017,5,{"$f":"-PMT(societalDiscountRate,$D73,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2921144024894956E-2},{"$f":"-PMT(societalDiscountRate,$D73,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8868052159265025E-2},{"$f":"-PMT(societalDiscountRate,$D73,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5475116426013524E-2},{"$f":"-PMT(societalDiscountRate,$D73,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4581768319954617E-2},{"$f":"-PMT(societalDiscountRate,$D73,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2151509301085292E-2},{"$f":"-PMT(societalDiscountRate,$D73,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5197799846016675E-2},{"$f":"-PMT(societalDiscountRate,$D73,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6872414412107479E-2},{"$f":"-PMT(societalDiscountRate,$D73,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3257099009386108E-2},{"$f":"-PMT(societalDiscountRate,$D73,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D73,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D73,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D73,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D73,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D73,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D73,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C73+$D73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W73,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V73,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V73+$W73-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.92564255147749774}]
[null,{"$f":"CONCATENATE(C74,\"_\",D74)","v":"2017_6"},2017,6,{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3882229272077848E-2},{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0308422998912373E-2},{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7163267090128391E-2},{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5900094234092662E-2},{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2930644938582063E-2},{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6647460864918685E-2},{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7613831095352115E-2},{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4282504630416655E-2},{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D74,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.91733822814993149},{"$f":"CONCATENATE(V74,\"_\",W74)","v":"2017_6"},{"$f":"C74","v":2017},6,{"$f":"-PMT(societalDiscountRate,$D74,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3882229272077848E-2},{"$f":"-PMT(societalDiscountRate,$D74,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0308422998912373E-2},{"$f":"-PMT(societalDiscountRate,$D74,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7163267090128391E-2},{"$f":"-PMT(societalDiscountRate,$D74,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5900094234092662E-2},{"$f":"-PMT(societalDiscountRate,$D74,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2930644938582063E-2},{"$f":"-PMT(societalDiscountRate,$D74,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6647460864918685E-2},{"$f":"-PMT(societalDiscountRate,$D74,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7613831095352115E-2},{"$f":"-PMT(societalDiscountRate,$D74,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4282504630416655E-2},{"$f":"-PMT(societalDiscountRate,$D74,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D74,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D74,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D74,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D74,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D74,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D74,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C74+$D74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W74,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V74,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V74+$W74-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.91733822814993149}]
[null,"2017_7",{"$f":"IF(D75=1,C74+1,C74)","v":2017},{"$f":"IF(C74+D74>=2050,1,IF(D74=30,1,D74+1))","v":7},{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3871366622139252E-2},{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0737943936818566E-2},{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7935079666706888E-2},{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6760860185981084E-2},{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3458859554844256E-2},{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7506096103529576E-2},{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7481158005865024E-2},{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.428670780427065E-2},{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D75,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90925447575069474},"2017_7",2017,{"$f":"IF(V74+W74>=2050,1,IF(W74=30,1,W74+1))","v":7},{"$f":"-PMT(societalDiscountRate,$D75,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3871366622139252E-2},{"$f":"-PMT(societalDiscountRate,$D75,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0737943936818566E-2},{"$f":"-PMT(societalDiscountRate,$D75,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7935079666706888E-2},{"$f":"-PMT(societalDiscountRate,$D75,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6760860185981084E-2},{"$f":"-PMT(societalDiscountRate,$D75,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3458859554844256E-2},{"$f":"-PMT(societalDiscountRate,$D75,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7506096103529576E-2},{"$f":"-PMT(societalDiscountRate,$D75,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7481158005865024E-2},{"$f":"-PMT(societalDiscountRate,$D75,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.428670780427065E-2},{"$f":"-PMT(societalDiscountRate,$D75,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D75,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D75,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D75,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D75,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D75,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D75,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C75+$D75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W75,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V75,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V75+$W75-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90925447575069474}]
[null,"2017_8",2017,8,{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3901667073363598E-2},{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0968607012585166E-2},{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8326327913610639E-2},{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7409674919692881E-2},{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3853043920506797E-2},{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8042203292448472E-2},{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7226999775592413E-2},{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.420108904678118E-2},{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D76,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90138629367753187},"2017_8",2017,8,{"$f":"-PMT(societalDiscountRate,$D76,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3901667073363598E-2},{"$f":"-PMT(societalDiscountRate,$D76,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0968607012585166E-2},{"$f":"-PMT(societalDiscountRate,$D76,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8326327913610639E-2},{"$f":"-PMT(societalDiscountRate,$D76,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7409674919692881E-2},{"$f":"-PMT(societalDiscountRate,$D76,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3853043920506797E-2},{"$f":"-PMT(societalDiscountRate,$D76,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8042203292448472E-2},{"$f":"-PMT(societalDiscountRate,$D76,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7226999775592413E-2},{"$f":"-PMT(societalDiscountRate,$D76,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.420108904678118E-2},{"$f":"-PMT(societalDiscountRate,$D76,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D76,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D76,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D76,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D76,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D76,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D76,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C76+$D76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W76,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V76,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V76+$W76-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90138629367753187}]
[null,"2017_9",2017,9,{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4029908733947271E-2},{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1282682861807737E-2},{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.876764259512927E-2},{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.775713284983636E-2},{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3939596066640281E-2},{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8226911392590712E-2},{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7206576308723094E-2},{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4444350144063503E-2},{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D77,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8937287711209263},"2017_9",2017,9,{"$f":"-PMT(societalDiscountRate,$D77,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4029908733947271E-2},{"$f":"-PMT(societalDiscountRate,$D77,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1282682861807737E-2},{"$f":"-PMT(societalDiscountRate,$D77,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.876764259512927E-2},{"$f":"-PMT(societalDiscountRate,$D77,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.775713284983636E-2},{"$f":"-PMT(societalDiscountRate,$D77,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3939596066640281E-2},{"$f":"-PMT(societalDiscountRate,$D77,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8226911392590712E-2},{"$f":"-PMT(societalDiscountRate,$D77,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7206576308723094E-2},{"$f":"-PMT(societalDiscountRate,$D77,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4444350144063503E-2},{"$f":"-PMT(societalDiscountRate,$D77,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D77,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D77,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D77,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D77,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D77,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D77,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C77+$D77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W77,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V77,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V77+$W77-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8937287711209263}]
[null,"2017_10",2017,10,{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3867933163785802E-2},{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1249694212154582E-2},{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8910832938682423E-2},{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7990910285870504E-2},{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4019154331704967E-2},{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8340849357317117E-2},{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7040724318401691E-2},{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4346701731360847E-2},{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D78,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88627708581515763},"2017_10",2017,10,{"$f":"-PMT(societalDiscountRate,$D78,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3867933163785802E-2},{"$f":"-PMT(societalDiscountRate,$D78,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1249694212154582E-2},{"$f":"-PMT(societalDiscountRate,$D78,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8910832938682423E-2},{"$f":"-PMT(societalDiscountRate,$D78,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7990910285870504E-2},{"$f":"-PMT(societalDiscountRate,$D78,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4019154331704967E-2},{"$f":"-PMT(societalDiscountRate,$D78,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8340849357317117E-2},{"$f":"-PMT(societalDiscountRate,$D78,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7040724318401691E-2},{"$f":"-PMT(societalDiscountRate,$D78,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4346701731360847E-2},{"$f":"-PMT(societalDiscountRate,$D78,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D78,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D78,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D78,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D78,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D78,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D78,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C78+$D78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W78,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V78,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V78+$W78-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88627708581515763}]
[null,"2017_11",2017,11,{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3943385246744127E-2},{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1346472496054831E-2},{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9194125311189688E-2},{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8147424424321667E-2},{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3998673883829269E-2},{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8444885910840512E-2},{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.740831269979808E-2},{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4756826404467284E-2},{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D79,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87902650281637928},"2017_11",2017,11,{"$f":"-PMT(societalDiscountRate,$D79,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3943385246744127E-2},{"$f":"-PMT(societalDiscountRate,$D79,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1346472496054831E-2},{"$f":"-PMT(societalDiscountRate,$D79,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9194125311189688E-2},{"$f":"-PMT(societalDiscountRate,$D79,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8147424424321667E-2},{"$f":"-PMT(societalDiscountRate,$D79,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3998673883829269E-2},{"$f":"-PMT(societalDiscountRate,$D79,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8444885910840512E-2},{"$f":"-PMT(societalDiscountRate,$D79,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.740831269979808E-2},{"$f":"-PMT(societalDiscountRate,$D79,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4756826404467284E-2},{"$f":"-PMT(societalDiscountRate,$D79,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D79,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D79,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D79,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D79,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D79,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D79,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C79+$D79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W79,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V79,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V79+$W79-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87902650281637928}]
[null,"2017_12",2017,12,{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3993282144669417E-2},{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.150561363567068E-2},{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.931470513835477E-2},{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8429770666548124E-2},{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4163644064018535E-2},{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8652237102603064E-2},{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.742656568358884E-2},{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4742324154685651E-2},{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D80,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87197237330638944},"2017_12",2017,12,{"$f":"-PMT(societalDiscountRate,$D80,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3993282144669417E-2},{"$f":"-PMT(societalDiscountRate,$D80,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.150561363567068E-2},{"$f":"-PMT(societalDiscountRate,$D80,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.931470513835477E-2},{"$f":"-PMT(societalDiscountRate,$D80,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8429770666548124E-2},{"$f":"-PMT(societalDiscountRate,$D80,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4163644064018535E-2},{"$f":"-PMT(societalDiscountRate,$D80,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8652237102603064E-2},{"$f":"-PMT(societalDiscountRate,$D80,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.742656568358884E-2},{"$f":"-PMT(societalDiscountRate,$D80,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4742324154685651E-2},{"$f":"-PMT(societalDiscountRate,$D80,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D80,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D80,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D80,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D80,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D80,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D80,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C80+$D80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W80,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V80,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V80+$W80-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87197237330638944}]
[null,"2017_13",2017,13,{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4127668040534286E-2},{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1689837876985283E-2},{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9469331234963233E-2},{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8631040415703415E-2},{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4232848387507392E-2},{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8799984899659662E-2},{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7627813955329853E-2},{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5056802534729009E-2},{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D81,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86511013342078513},"2017_13",2017,13,{"$f":"-PMT(societalDiscountRate,$D81,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4127668040534286E-2},{"$f":"-PMT(societalDiscountRate,$D81,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1689837876985283E-2},{"$f":"-PMT(societalDiscountRate,$D81,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9469331234963233E-2},{"$f":"-PMT(societalDiscountRate,$D81,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8631040415703415E-2},{"$f":"-PMT(societalDiscountRate,$D81,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4232848387507392E-2},{"$f":"-PMT(societalDiscountRate,$D81,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8799984899659662E-2},{"$f":"-PMT(societalDiscountRate,$D81,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7627813955329853E-2},{"$f":"-PMT(societalDiscountRate,$D81,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5056802534729009E-2},{"$f":"-PMT(societalDiscountRate,$D81,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D81,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D81,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D81,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D81,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D81,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D81,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C81+$D81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W81,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V81,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V81+$W81-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86511013342078513}]
[null,"2017_14",2017,14,{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.417877755046299E-2},{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1817806704980018E-2},{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9611804481479058E-2},{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8866740389341237E-2},{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4370379320864163E-2},{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8902876880717717E-2},{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7596466452608203E-2},{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5063844403129776E-2},{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D82,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85843530310023641},"2017_14",2017,14,{"$f":"-PMT(societalDiscountRate,$D82,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.417877755046299E-2},{"$f":"-PMT(societalDiscountRate,$D82,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1817806704980018E-2},{"$f":"-PMT(societalDiscountRate,$D82,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9611804481479058E-2},{"$f":"-PMT(societalDiscountRate,$D82,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8866740389341237E-2},{"$f":"-PMT(societalDiscountRate,$D82,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4370379320864163E-2},{"$f":"-PMT(societalDiscountRate,$D82,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8902876880717717E-2},{"$f":"-PMT(societalDiscountRate,$D82,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7596466452608203E-2},{"$f":"-PMT(societalDiscountRate,$D82,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5063844403129776E-2},{"$f":"-PMT(societalDiscountRate,$D82,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D82,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D82,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D82,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D82,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D82,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D82,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C82+$D82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W82,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V82,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V82+$W82-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85843530310023641}]
[null,"2017_15",2017,15,{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4189616771970357E-2},{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.188900952826774E-2},{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9673277369558647E-2},{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9011577979165157E-2},{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4393496907870186E-2},{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8924704165846293E-2},{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7677699533350248E-2},{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5212404813760742E-2},{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D83,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85194348496363848},"2017_15",2017,15,{"$f":"-PMT(societalDiscountRate,$D83,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4189616771970357E-2},{"$f":"-PMT(societalDiscountRate,$D83,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.188900952826774E-2},{"$f":"-PMT(societalDiscountRate,$D83,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9673277369558647E-2},{"$f":"-PMT(societalDiscountRate,$D83,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9011577979165157E-2},{"$f":"-PMT(societalDiscountRate,$D83,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4393496907870186E-2},{"$f":"-PMT(societalDiscountRate,$D83,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8924704165846293E-2},{"$f":"-PMT(societalDiscountRate,$D83,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7677699533350248E-2},{"$f":"-PMT(societalDiscountRate,$D83,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5212404813760742E-2},{"$f":"-PMT(societalDiscountRate,$D83,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D83,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D83,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D83,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D83,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D83,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D83,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C83+$D83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W83,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V83,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V83+$W83-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85194348496363848}]
[null,"2017_16",2017,16,{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4125767510504996E-2},{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1881123045497119E-2},{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9689255308664302E-2},{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9119908056272322E-2},{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4386601767305536E-2},{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8924366749513058E-2},{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7653592308832154E-2},{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5169772631817114E-2},{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D84,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84563036320194795},"2017_16",2017,16,{"$f":"-PMT(societalDiscountRate,$D84,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4125767510504996E-2},{"$f":"-PMT(societalDiscountRate,$D84,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1881123045497119E-2},{"$f":"-PMT(societalDiscountRate,$D84,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9689255308664302E-2},{"$f":"-PMT(societalDiscountRate,$D84,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9119908056272322E-2},{"$f":"-PMT(societalDiscountRate,$D84,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4386601767305536E-2},{"$f":"-PMT(societalDiscountRate,$D84,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8924366749513058E-2},{"$f":"-PMT(societalDiscountRate,$D84,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7653592308832154E-2},{"$f":"-PMT(societalDiscountRate,$D84,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5169772631817114E-2},{"$f":"-PMT(societalDiscountRate,$D84,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D84,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D84,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D84,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D84,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D84,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D84,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C84+$D84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W84,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V84,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V84+$W84-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84563036320194795}]
[null,"2017_17",2017,17,{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4069659050172384E-2},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1874192684901827E-2},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9703296153333942E-2},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9215104675539292E-2},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4380542562986167E-2},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8924070240038793E-2},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7632407737240255E-2},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.513230898643456E-2},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83949170249153426},"2017_17",2017,17,{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4069659050172384E-2},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1874192684901827E-2},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9703296153333942E-2},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9215104675539292E-2},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4380542562986167E-2},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8924070240038793E-2},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7632407737240255E-2},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.513230898643456E-2},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V85+$W85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83949170249153426}]
[null,"2017_18",2017,18,{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4020000170463196E-2},{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1868058958524301E-2},{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9715723024653017E-2},{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9299358590846822E-2},{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4375179854819778E-2},{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.89238078138694E-2},{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7613658299345556E-2},{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5099151729071021E-2},{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D86,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83352334692592567},"2017_18",2017,18,{"$f":"-PMT(societalDiscountRate,$D86,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4020000170463196E-2},{"$f":"-PMT(societalDiscountRate,$D86,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1868058958524301E-2},{"$f":"-PMT(societalDiscountRate,$D86,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9715723024653017E-2},{"$f":"-PMT(societalDiscountRate,$D86,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9299358590846822E-2},{"$f":"-PMT(societalDiscountRate,$D86,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4375179854819778E-2},{"$f":"-PMT(societalDiscountRate,$D86,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.89238078138694E-2},{"$f":"-PMT(societalDiscountRate,$D86,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7613658299345556E-2},{"$f":"-PMT(societalDiscountRate,$D86,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5099151729071021E-2},{"$f":"-PMT(societalDiscountRate,$D86,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D86,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D86,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D86,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D86,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D86,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D86,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C86+$D86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W86,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V86,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V86+$W86-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83352334692592567}]
[null,"2017_19",2017,19,{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3975771431070072E-2},{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1862595947939923E-2},{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9726791032152618E-2},{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9374399439227006E-2},{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4370403552508472E-2},{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8923574083694179E-2},{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7596959090517905E-2},{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5069620178953292E-2},{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D87,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82772121896486073},"2017_19",2017,19,{"$f":"-PMT(societalDiscountRate,$D87,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3975771431070072E-2},{"$f":"-PMT(societalDiscountRate,$D87,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1862595947939923E-2},{"$f":"-PMT(societalDiscountRate,$D87,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9726791032152618E-2},{"$f":"-PMT(societalDiscountRate,$D87,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9374399439227006E-2},{"$f":"-PMT(societalDiscountRate,$D87,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4370403552508472E-2},{"$f":"-PMT(societalDiscountRate,$D87,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8923574083694179E-2},{"$f":"-PMT(societalDiscountRate,$D87,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7596959090517905E-2},{"$f":"-PMT(societalDiscountRate,$D87,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5069620178953292E-2},{"$f":"-PMT(societalDiscountRate,$D87,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D87,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D87,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D87,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D87,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D87,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D87,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C87+$D87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W87,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V87,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V87+$W87-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82772121896486073}]
[null,"2017_20",2017,20,{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.393615722791E-2},{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1857702912006176E-2},{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9736704276429585E-2},{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9441611018255163E-2},{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4366125578215947E-2},{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8923364739390613E-2},{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7582002167481234E-2},{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5043169756851102E-2},{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D88,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82208131839959908},"2017_20",2017,20,{"$f":"-PMT(societalDiscountRate,$D88,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.393615722791E-2},{"$f":"-PMT(societalDiscountRate,$D88,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1857702912006176E-2},{"$f":"-PMT(societalDiscountRate,$D88,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9736704276429585E-2},{"$f":"-PMT(societalDiscountRate,$D88,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9441611018255163E-2},{"$f":"-PMT(societalDiscountRate,$D88,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4366125578215947E-2},{"$f":"-PMT(societalDiscountRate,$D88,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8923364739390613E-2},{"$f":"-PMT(societalDiscountRate,$D88,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7582002167481234E-2},{"$f":"-PMT(societalDiscountRate,$D88,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5043169756851102E-2},{"$f":"-PMT(societalDiscountRate,$D88,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D88,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D88,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D88,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D88,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D88,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D88,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C88+$D88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W88,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V88,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V88+$W88-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82208131839959908}]
[null,"2017_21",2017,21,{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3900497261756176E-2},{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.185329829240339E-2},{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9745627993864031E-2},{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9502113626968621E-2},{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4362274625620438E-2},{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8923176291556644E-2},{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7568538224584343E-2},{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5019359580659812E-2},{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D89,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81659972133348935},"2017_21",2017,21,{"$f":"-PMT(societalDiscountRate,$D89,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3900497261756176E-2},{"$f":"-PMT(societalDiscountRate,$D89,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.185329829240339E-2},{"$f":"-PMT(societalDiscountRate,$D89,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9745627993864031E-2},{"$f":"-PMT(societalDiscountRate,$D89,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9502113626968621E-2},{"$f":"-PMT(societalDiscountRate,$D89,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4362274625620438E-2},{"$f":"-PMT(societalDiscountRate,$D89,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8923176291556644E-2},{"$f":"-PMT(societalDiscountRate,$D89,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7568538224584343E-2},{"$f":"-PMT(societalDiscountRate,$D89,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5019359580659812E-2},{"$f":"-PMT(societalDiscountRate,$D89,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D89,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D89,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D89,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D89,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D89,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D89,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C89+$D89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W89,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V89,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V89+$W89-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81659972133348935}]
[null,"2017_22",2017,22,{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3868251242737993E-2},{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1849315354033058E-2},{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9753697389131058E-2},{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.955682395010264E-2},{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4358792348321095E-2},{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8923005884988905E-2},{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7556363267467453E-2},{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4997828898578456E-2},{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D90,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81127257917682349},"2017_22",2017,22,{"$f":"-PMT(societalDiscountRate,$D90,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3868251242737993E-2},{"$f":"-PMT(societalDiscountRate,$D90,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1849315354033058E-2},{"$f":"-PMT(societalDiscountRate,$D90,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9753697389131058E-2},{"$f":"-PMT(societalDiscountRate,$D90,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.955682395010264E-2},{"$f":"-PMT(societalDiscountRate,$D90,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4358792348321095E-2},{"$f":"-PMT(societalDiscountRate,$D90,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8923005884988905E-2},{"$f":"-PMT(societalDiscountRate,$D90,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7556363267467453E-2},{"$f":"-PMT(societalDiscountRate,$D90,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4997828898578456E-2},{"$f":"-PMT(societalDiscountRate,$D90,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D90,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D90,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D90,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D90,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D90,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D90,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C90+$D90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W90,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V90,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V90+$W90-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81127257917682349}]
[null,"2017_23",2017,23,{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3838972802399442E-2},{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1845698962707907E-2},{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9761024163569809E-2},{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9606499320289534E-2},{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4355630542577143E-2},{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.892285116081895E-2},{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7545308763177472E-2},{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4978279670178747E-2},{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D91,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80609611765506273},"2017_23",2017,23,{"$f":"-PMT(societalDiscountRate,$D91,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3838972802399442E-2},{"$f":"-PMT(societalDiscountRate,$D91,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1845698962707907E-2},{"$f":"-PMT(societalDiscountRate,$D91,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9761024163569809E-2},{"$f":"-PMT(societalDiscountRate,$D91,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9606499320289534E-2},{"$f":"-PMT(societalDiscountRate,$D91,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4355630542577143E-2},{"$f":"-PMT(societalDiscountRate,$D91,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.892285116081895E-2},{"$f":"-PMT(societalDiscountRate,$D91,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7545308763177472E-2},{"$f":"-PMT(societalDiscountRate,$D91,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4978279670178747E-2},{"$f":"-PMT(societalDiscountRate,$D91,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D91,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D91,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D91,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D91,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D91,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D91,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C91+$D91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W91,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V91,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V91+$W91-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80609611765506273}]
[null,"2017_24",2017,24,{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3812289927776096E-2},{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.184240316842372E-2},{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9767701411451951E-2},{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9651770914651767E-2},{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4352749034365861E-2},{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8922710153115672E-2},{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7535234252767016E-2},{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.49604635022292E-2},{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D92,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80106663582955007},"2017_24",2017,24,{"$f":"-PMT(societalDiscountRate,$D92,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3812289927776096E-2},{"$f":"-PMT(societalDiscountRate,$D92,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.184240316842372E-2},{"$f":"-PMT(societalDiscountRate,$D92,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9767701411451951E-2},{"$f":"-PMT(societalDiscountRate,$D92,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9651770914651767E-2},{"$f":"-PMT(societalDiscountRate,$D92,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4352749034365861E-2},{"$f":"-PMT(societalDiscountRate,$D92,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8922710153115672E-2},{"$f":"-PMT(societalDiscountRate,$D92,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7535234252767016E-2},{"$f":"-PMT(societalDiscountRate,$D92,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.49604635022292E-2},{"$f":"-PMT(societalDiscountRate,$D92,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D92,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D92,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D92,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D92,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D92,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D92,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C92+$D92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W92,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V92,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V92+$W92-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80106663582955007}]
[null,"2017_25",2017,25,{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3787890091323521E-2},{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1839389368649477E-2},{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9773807341138195E-2},{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9693168984161802E-2},{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4350114073549801E-2},{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8922581210303182E-2},{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7526021736880882E-2},{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4944171719941235E-2},{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D93,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79618050512987393},"2017_25",2017,25,{"$f":"-PMT(societalDiscountRate,$D93,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3787890091323521E-2},{"$f":"-PMT(societalDiscountRate,$D93,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1839389368649477E-2},{"$f":"-PMT(societalDiscountRate,$D93,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9773807341138195E-2},{"$f":"-PMT(societalDiscountRate,$D93,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9693168984161802E-2},{"$f":"-PMT(societalDiscountRate,$D93,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4350114073549801E-2},{"$f":"-PMT(societalDiscountRate,$D93,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8922581210303182E-2},{"$f":"-PMT(societalDiscountRate,$D93,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7526021736880882E-2},{"$f":"-PMT(societalDiscountRate,$D93,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4944171719941235E-2},{"$f":"-PMT(societalDiscountRate,$D93,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D93,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D93,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(societalDiscountRate,$D93,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D93,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D93,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D93,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C93+$D93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(societalDiscountRate,$W93,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V93,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V93+$W93-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79618050512987393}]
[null,"2017_26",2017,26,{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3765508812427661E-2},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1836624895477112E-2},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9779408137499778E-2},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.973114226079652E-2},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4347697098623837E-2},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8922462934713388E-2},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7517571356986718E-2},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4929227729484327E-2},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7914341683970918},"2017_26",2017,26,{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3765508812427661E-2},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1836624895477112E-2},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9779408137499778E-2},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.973114226079652E-2},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4347697098623837E-2},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8922462934713388E-2},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7517571356986718E-2},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4929227729484327E-2},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V94+$W94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7914341683970918}]
[null,"2017_27",2017,27,{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3744920760825659E-2},{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1834081916740741E-2},{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.978456018824008E-2},{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9766073051949687E-2},{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4345473775965275E-2},{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8922354135571151E-2},{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7509798036341045E-2},{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4915481077735858E-2},{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D95,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78682413893705627},"2017_27",2017,27,{"$f":"-PMT(societalDiscountRate,$D95,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3744920760825659E-2},{"$f":"-PMT(societalDiscountRate,$D95,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1834081916740741E-2},{"$f":"-PMT(societalDiscountRate,$D95,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.978456018824008E-2},{"$f":"-PMT(societalDiscountRate,$D95,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9766073051949687E-2},{"$f":"-PMT(societalDiscountRate,$D95,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4345473775965275E-2},{"$f":"-PMT(societalDiscountRate,$D95,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8922354135571151E-2},{"$f":"-PMT(societalDiscountRate,$D95,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7509798036341045E-2},{"$f":"-PMT(societalDiscountRate,$D95,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4915481077735858E-2},{"$f":"-PMT(societalDiscountRate,$D95,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D95,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D95,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D95,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D95,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D95,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D95,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C95+$D95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W95,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V95,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V95+$W95-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78682413893705627}]
[null,"2017_28",2017,28,{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3725932766458121E-2},{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1831736572613167E-2},{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9789311833142153E-2},{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9798289100291317E-2},{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4343423244961475E-2},{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8922253792054426E-2},{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7502628840756613E-2},{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4902802784956222E-2},{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D96,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78234699958314591},"2017_28",2017,28,{"$f":"-PMT(societalDiscountRate,$D96,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3725932766458121E-2},{"$f":"-PMT(societalDiscountRate,$D96,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1831736572613167E-2},{"$f":"-PMT(societalDiscountRate,$D96,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9789311833142153E-2},{"$f":"-PMT(societalDiscountRate,$D96,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9798289100291317E-2},{"$f":"-PMT(societalDiscountRate,$D96,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4343423244961475E-2},{"$f":"-PMT(societalDiscountRate,$D96,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8922253792054426E-2},{"$f":"-PMT(societalDiscountRate,$D96,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7502628840756613E-2},{"$f":"-PMT(societalDiscountRate,$D96,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4902802784956222E-2},{"$f":"-PMT(societalDiscountRate,$D96,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D96,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D96,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D96,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D96,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D96,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D96,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C96+$D96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W96,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V96,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V96+$W96-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78234699958314591}]
[null,"2017_29",2017,29,{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3708378275577574E-2},{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1829568290839829E-2},{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9793704751398096E-2},{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9828072989830869E-2},{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.434152751931978E-2},{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8922161023997141E-2},{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7496000885424853E-2},{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4891081643129811E-2},{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D97,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77799940176772753},"2017_29",2017,29,{"$f":"-PMT(societalDiscountRate,$D97,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3708378275577574E-2},{"$f":"-PMT(societalDiscountRate,$D97,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1829568290839829E-2},{"$f":"-PMT(societalDiscountRate,$D97,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9793704751398096E-2},{"$f":"-PMT(societalDiscountRate,$D97,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9828072989830869E-2},{"$f":"-PMT(societalDiscountRate,$D97,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.434152751931978E-2},{"$f":"-PMT(societalDiscountRate,$D97,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8922161023997141E-2},{"$f":"-PMT(societalDiscountRate,$D97,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7496000885424853E-2},{"$f":"-PMT(societalDiscountRate,$D97,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4891081643129811E-2},{"$f":"-PMT(societalDiscountRate,$D97,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D97,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D97,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D97,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D97,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D97,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D97,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C97+$D97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W97,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V97,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V97+$W97-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77799940176772753}]
[null,"2017_30",2017,30,{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3692112915651837E-2},{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1827559238928051E-2},{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9797775071468526E-2},{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9855669670739793E-2},{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4339771008117479E-2},{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.892207506845155E-2},{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7489859660380154E-2},{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4880221254648916E-2},{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D98,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77377806460173093},"2017_30",2017,30,{"$f":"-PMT(societalDiscountRate,$D98,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3692112915651837E-2},{"$f":"-PMT(societalDiscountRate,$D98,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1827559238928051E-2},{"$f":"-PMT(societalDiscountRate,$D98,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9797775071468526E-2},{"$f":"-PMT(societalDiscountRate,$D98,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9855669670739793E-2},{"$f":"-PMT(societalDiscountRate,$D98,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4339771008117479E-2},{"$f":"-PMT(societalDiscountRate,$D98,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.892207506845155E-2},{"$f":"-PMT(societalDiscountRate,$D98,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7489859660380154E-2},{"$f":"-PMT(societalDiscountRate,$D98,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4880221254648916E-2},{"$f":"-PMT(societalDiscountRate,$D98,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D98,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D98,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D98,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D98,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D98,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D98,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C98+$D98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W98,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V98,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V98+$W98-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77377806460173093}]
[null,"2018_1",2018,1,{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2804941219857451E-2},{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6535661863675954E-2},{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.334374279072698E-2},{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":2.5640391585754926E-2},{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7396878100521176E-2},{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0340437906528354E-2},{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2410161830682523E-2},{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":2.7515198705511206E-2},{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D99,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.94232233454704462},"2018_1",2018,1,{"$f":"-PMT(societalDiscountRate,$D99,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2804941219857451E-2},{"$f":"-PMT(societalDiscountRate,$D99,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6535661863675954E-2},{"$f":"-PMT(societalDiscountRate,$D99,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.334374279072698E-2},{"$f":"-PMT(societalDiscountRate,$D99,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":2.5640391585754926E-2},{"$f":"-PMT(societalDiscountRate,$D99,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7396878100521176E-2},{"$f":"-PMT(societalDiscountRate,$D99,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0340437906528354E-2},{"$f":"-PMT(societalDiscountRate,$D99,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2410161830682523E-2},{"$f":"-PMT(societalDiscountRate,$D99,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":2.7515198705511206E-2},{"$f":"-PMT(societalDiscountRate,$D99,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D99,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D99,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D99,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D99,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D99,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D99,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C99+$D99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W99,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V99,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V99+$W99-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.94232233454704462}]
[null,"2018_2",2018,2,{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2177459139290135E-2},{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7909302749128383E-2},{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4185060364176352E-2},{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1787561337586721E-2},{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0595527221070737E-2},{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2803762179015143E-2},{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.488197052034013E-2},{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0475084378522053E-2},{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D100,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.93326502644874554},"2018_2",2018,2,{"$f":"-PMT(societalDiscountRate,$D100,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2177459139290135E-2},{"$f":"-PMT(societalDiscountRate,$D100,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7909302749128383E-2},{"$f":"-PMT(societalDiscountRate,$D100,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4185060364176352E-2},{"$f":"-PMT(societalDiscountRate,$D100,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1787561337586721E-2},{"$f":"-PMT(societalDiscountRate,$D100,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0595527221070737E-2},{"$f":"-PMT(societalDiscountRate,$D100,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2803762179015143E-2},{"$f":"-PMT(societalDiscountRate,$D100,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.488197052034013E-2},{"$f":"-PMT(societalDiscountRate,$D100,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0475084378522053E-2},{"$f":"-PMT(societalDiscountRate,$D100,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D100,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D100,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D100,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D100,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D100,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D100,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C100+$D100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W100,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V100,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V100+$W100-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.93326502644874554}]
[null,"2018_3",2018,3,{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1697120768334782E-2},{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.780944488709944E-2},{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4647760314286964E-2},{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3613251180482154E-2},{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1006102369264247E-2},{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3339582269041691E-2},{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4781384001168647E-2},{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0916492869564421E-2},{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D101,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.92444448037659344},"2018_3",2018,3,{"$f":"-PMT(societalDiscountRate,$D101,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1697120768334782E-2},{"$f":"-PMT(societalDiscountRate,$D101,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.780944488709944E-2},{"$f":"-PMT(societalDiscountRate,$D101,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4647760314286964E-2},{"$f":"-PMT(societalDiscountRate,$D101,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3613251180482154E-2},{"$f":"-PMT(societalDiscountRate,$D101,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1006102369264247E-2},{"$f":"-PMT(societalDiscountRate,$D101,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3339582269041691E-2},{"$f":"-PMT(societalDiscountRate,$D101,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4781384001168647E-2},{"$f":"-PMT(societalDiscountRate,$D101,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0916492869564421E-2},{"$f":"-PMT(societalDiscountRate,$D101,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D101,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D101,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D101,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D101,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D101,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D101,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C101+$D101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W101,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V101,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V101+$W101-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.92444448037659344}]
[null,"2018_4",2018,4,{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3233804863121693E-2},{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9752086460579761E-2},{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7176474407465687E-2},{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6245541766417866E-2},{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.297765556243878E-2},{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6255360485486152E-2},{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.624394494397682E-2},{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3002069005836472E-2},{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D102,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.91585542882914084},"2018_4",2018,4,{"$f":"-PMT(societalDiscountRate,$D102,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3233804863121693E-2},{"$f":"-PMT(societalDiscountRate,$D102,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9752086460579761E-2},{"$f":"-PMT(societalDiscountRate,$D102,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7176474407465687E-2},{"$f":"-PMT(societalDiscountRate,$D102,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6245541766417866E-2},{"$f":"-PMT(societalDiscountRate,$D102,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.297765556243878E-2},{"$f":"-PMT(societalDiscountRate,$D102,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6255360485486152E-2},{"$f":"-PMT(societalDiscountRate,$D102,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.624394494397682E-2},{"$f":"-PMT(societalDiscountRate,$D102,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3002069005836472E-2},{"$f":"-PMT(societalDiscountRate,$D102,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D102,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D102,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D102,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D102,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D102,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D102,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C102+$D102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W102,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V102,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V102+$W102-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.91585542882914084}]
[null,"2018_5",2018,5,{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4353050247135921E-2},{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1352786943016064E-2},{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8929712669268181E-2},{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7552821736364941E-2},{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3779277189649253E-2},{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7835400306398398E-2},{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7267936420493745E-2},{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4304893985088125E-2},{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D103,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90749269752695916},"2018_5",2018,5,{"$f":"-PMT(societalDiscountRate,$D103,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4353050247135921E-2},{"$f":"-PMT(societalDiscountRate,$D103,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1352786943016064E-2},{"$f":"-PMT(societalDiscountRate,$D103,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8929712669268181E-2},{"$f":"-PMT(societalDiscountRate,$D103,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7552821736364941E-2},{"$f":"-PMT(societalDiscountRate,$D103,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3779277189649253E-2},{"$f":"-PMT(societalDiscountRate,$D103,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7835400306398398E-2},{"$f":"-PMT(societalDiscountRate,$D103,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7267936420493745E-2},{"$f":"-PMT(societalDiscountRate,$D103,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4304893985088125E-2},{"$f":"-PMT(societalDiscountRate,$D103,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D103,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D103,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D103,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D103,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D103,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D103,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C103+$D103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W103,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V103,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V103+$W103-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90749269752695916}]
[null,"2018_6",2018,6,{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.426913355148835E-2},{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1706793817080465E-2},{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9582444985146473E-2},{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8328620696279882E-2},{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4280313618341643E-2},{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8678734426425353E-2},{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7162102099293513E-2},{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4306523502676892E-2},{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D104,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.89935120406856028},"2018_6",2018,6,{"$f":"-PMT(societalDiscountRate,$D104,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.426913355148835E-2},{"$f":"-PMT(societalDiscountRate,$D104,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1706793817080465E-2},{"$f":"-PMT(societalDiscountRate,$D104,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9582444985146473E-2},{"$f":"-PMT(societalDiscountRate,$D104,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8328620696279882E-2},{"$f":"-PMT(societalDiscountRate,$D104,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4280313618341643E-2},{"$f":"-PMT(societalDiscountRate,$D104,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8678734426425353E-2},{"$f":"-PMT(societalDiscountRate,$D104,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7162102099293513E-2},{"$f":"-PMT(societalDiscountRate,$D104,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4306523502676892E-2},{"$f":"-PMT(societalDiscountRate,$D104,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D104,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D104,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D104,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D104,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D104,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D104,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C104+$D104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W104,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V104,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V104+$W104-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.89935120406856028}]
[null,"2018_7",2018,7,{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4254121232528768E-2},{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1853221870947886E-2},{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.983030666682303E-2},{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8887040651081131E-2},{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4636168907951572E-2},{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9155694942977118E-2},{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6905994209428465E-2},{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4204130979331289E-2},{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D105,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.89142595661832835},"2018_7",2018,7,{"$f":"-PMT(societalDiscountRate,$D105,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4254121232528768E-2},{"$f":"-PMT(societalDiscountRate,$D105,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1853221870947886E-2},{"$f":"-PMT(societalDiscountRate,$D105,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.983030666682303E-2},{"$f":"-PMT(societalDiscountRate,$D105,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8887040651081131E-2},{"$f":"-PMT(societalDiscountRate,$D105,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4636168907951572E-2},{"$f":"-PMT(societalDiscountRate,$D105,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9155694942977118E-2},{"$f":"-PMT(societalDiscountRate,$D105,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6905994209428465E-2},{"$f":"-PMT(societalDiscountRate,$D105,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4204130979331289E-2},{"$f":"-PMT(societalDiscountRate,$D105,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D105,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D105,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D105,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D105,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D105,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D105,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C105+$D105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W105,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V105,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V105+$W105-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.89142595661832835}]
[null,"2018_8",2018,8,{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4363159263146955E-2},{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2117941392379309E-2},{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.017394530770755E-2},{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9125770454348591E-2},{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4650585599600258E-2},{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9246992501960974E-2},{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6917375327472877E-2},{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4483192985669368E-2},{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D106,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88371205262503127},"2018_8",2018,8,{"$f":"-PMT(societalDiscountRate,$D106,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4363159263146955E-2},{"$f":"-PMT(societalDiscountRate,$D106,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2117941392379309E-2},{"$f":"-PMT(societalDiscountRate,$D106,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.017394530770755E-2},{"$f":"-PMT(societalDiscountRate,$D106,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9125770454348591E-2},{"$f":"-PMT(societalDiscountRate,$D106,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4650585599600258E-2},{"$f":"-PMT(societalDiscountRate,$D106,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9246992501960974E-2},{"$f":"-PMT(societalDiscountRate,$D106,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6917375327472877E-2},{"$f":"-PMT(societalDiscountRate,$D106,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4483192985669368E-2},{"$f":"-PMT(societalDiscountRate,$D106,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D106,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D106,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D106,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D106,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D106,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D106,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C106+$D106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W106,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V106,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V106+$W106-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88371205262503127}]
[null,"2018_9",2018,9,{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4147909273988387E-2},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2001589922279252E-2},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0203507997140148E-2},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9261662654211167E-2},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4673660365081184E-2},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9279863807726509E-2},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6756544872837721E-2},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4368741169361929E-2},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87620467756953579},"2018_9",2018,9,{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4147909273988387E-2},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2001589922279252E-2},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0203507997140148E-2},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9261662654211167E-2},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4673660365081184E-2},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9279863807726509E-2},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6756544872837721E-2},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4368741169361929E-2},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V107+$W107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87620467756953579}]
[null,"2018_10",2018,10,{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.420934444089767E-2},{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2047673988458156E-2},{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0414059627444411E-2},{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.933163140382414E-2},{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4596140437856924E-2},{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9318515725864429E-2},{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7193123147281501E-2},{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4827594815105146E-2},{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D108,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86889910374035073},"2018_10",2018,10,{"$f":"-PMT(societalDiscountRate,$D108,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.420934444089767E-2},{"$f":"-PMT(societalDiscountRate,$D108,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2047673988458156E-2},{"$f":"-PMT(societalDiscountRate,$D108,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0414059627444411E-2},{"$f":"-PMT(societalDiscountRate,$D108,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.933163140382414E-2},{"$f":"-PMT(societalDiscountRate,$D108,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4596140437856924E-2},{"$f":"-PMT(societalDiscountRate,$D108,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9318515725864429E-2},{"$f":"-PMT(societalDiscountRate,$D108,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7193123147281501E-2},{"$f":"-PMT(societalDiscountRate,$D108,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4827594815105146E-2},{"$f":"-PMT(societalDiscountRate,$D108,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D108,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D108,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D108,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D108,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D108,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D108,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C108+$D108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W108,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V108,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V108+$W108-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86889910374035073}]
[null,"2018_11",2018,11,{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4245216403054607E-2},{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.217298751927917E-2},{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0457946568525298E-2},{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9558399388525456E-2},{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4735640234650743E-2},{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9484757045503999E-2},{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7229415790213202E-2},{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4806189737785168E-2},{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D109,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86179068903566602},"2018_11",2018,11,{"$f":"-PMT(societalDiscountRate,$D109,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4245216403054607E-2},{"$f":"-PMT(societalDiscountRate,$D109,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.217298751927917E-2},{"$f":"-PMT(societalDiscountRate,$D109,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0457946568525298E-2},{"$f":"-PMT(societalDiscountRate,$D109,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9558399388525456E-2},{"$f":"-PMT(societalDiscountRate,$D109,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4735640234650743E-2},{"$f":"-PMT(societalDiscountRate,$D109,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9484757045503999E-2},{"$f":"-PMT(societalDiscountRate,$D109,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7229415790213202E-2},{"$f":"-PMT(societalDiscountRate,$D109,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4806189737785168E-2},{"$f":"-PMT(societalDiscountRate,$D109,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D109,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D109,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D109,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D109,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D109,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D109,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C109+$D109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W109,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V109,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V109+$W109-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86179068903566602}]
[null,"2018_12",2018,12,{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4377154635832659E-2},{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2332426071819224E-2},{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0552963210598793E-2},{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9706002173145738E-2},{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4774150841242942E-2},{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9592841680342036E-2},{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7465228256306514E-2},{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5149926079169815E-2},{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D110,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85487487579057786},"2018_12",2018,12,{"$f":"-PMT(societalDiscountRate,$D110,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4377154635832659E-2},{"$f":"-PMT(societalDiscountRate,$D110,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2332426071819224E-2},{"$f":"-PMT(societalDiscountRate,$D110,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0552963210598793E-2},{"$f":"-PMT(societalDiscountRate,$D110,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9706002173145738E-2},{"$f":"-PMT(societalDiscountRate,$D110,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4774150841242942E-2},{"$f":"-PMT(societalDiscountRate,$D110,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9592841680342036E-2},{"$f":"-PMT(societalDiscountRate,$D110,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7465228256306514E-2},{"$f":"-PMT(societalDiscountRate,$D110,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5149926079169815E-2},{"$f":"-PMT(societalDiscountRate,$D110,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D110,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D110,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D110,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D110,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D110,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D110,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C110+$D110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W110,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V110,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V110+$W110-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85487487579057786}]
[null,"2018_13",2018,13,{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.441837738873148E-2},{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2434562525806734E-2},{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0644530592541257E-2},{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9900653813439206E-2},{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4892898687513248E-2},{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9658352285532536E-2},{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7440520007833156E-2},{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5152072349413074E-2},{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D111,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84814718962822089},"2018_13",2018,13,{"$f":"-PMT(societalDiscountRate,$D111,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.441837738873148E-2},{"$f":"-PMT(societalDiscountRate,$D111,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2434562525806734E-2},{"$f":"-PMT(societalDiscountRate,$D111,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0644530592541257E-2},{"$f":"-PMT(societalDiscountRate,$D111,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9900653813439206E-2},{"$f":"-PMT(societalDiscountRate,$D111,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4892898687513248E-2},{"$f":"-PMT(societalDiscountRate,$D111,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9658352285532536E-2},{"$f":"-PMT(societalDiscountRate,$D111,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7440520007833156E-2},{"$f":"-PMT(societalDiscountRate,$D111,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5152072349413074E-2},{"$f":"-PMT(societalDiscountRate,$D111,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D111,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D111,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D111,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D111,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D111,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D111,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C111+$D111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W111,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V111,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V111+$W111-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84814718962822089}]
[null,"2018_14",2018,14,{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4417144071105079E-2},{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2478788639902669E-2},{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0655364979865868E-2},{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0002680044027059E-2},{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.48896391955639E-2},{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9640944872778257E-2},{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.753796877289492E-2},{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5309873490337131E-2},{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D112,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84160323833356521},"2018_14",2018,14,{"$f":"-PMT(societalDiscountRate,$D112,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4417144071105079E-2},{"$f":"-PMT(societalDiscountRate,$D112,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2478788639902669E-2},{"$f":"-PMT(societalDiscountRate,$D112,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0655364979865868E-2},{"$f":"-PMT(societalDiscountRate,$D112,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0002680044027059E-2},{"$f":"-PMT(societalDiscountRate,$D112,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.48896391955639E-2},{"$f":"-PMT(societalDiscountRate,$D112,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9640944872778257E-2},{"$f":"-PMT(societalDiscountRate,$D112,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.753796877289492E-2},{"$f":"-PMT(societalDiscountRate,$D112,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5309873490337131E-2},{"$f":"-PMT(societalDiscountRate,$D112,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D112,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D112,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D112,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D112,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D112,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D112,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C112+$D112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W112,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V112,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V112+$W112-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84160323833356521}]
[null,"2018_15",2018,15,{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4336189173122424E-2},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2440738620382737E-2},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0623733456476893E-2},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0071256719773365E-2},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4857346006681648E-2},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9604807259814044E-2},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7518671626009581E-2},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5258539230078344E-2},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83523871074866518},"2018_15",2018,15,{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4336189173122424E-2},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2440738620382737E-2},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0623733456476893E-2},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0071256719773365E-2},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4857346006681648E-2},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9604807259814044E-2},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7518671626009581E-2},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5258539230078344E-2},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V113+$W113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83523871074866518}]
[null,"2018_16",2018,16,{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4265623964350305E-2},{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2407571911040678E-2},{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.059616149841945E-2},{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0131032317810338E-2},{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4829197300770354E-2},{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9573307520244357E-2},{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7501851060082102E-2},{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5213793169214934E-2},{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D114,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82904937568818438},"2018_16",2018,16,{"$f":"-PMT(societalDiscountRate,$D114,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4265623964350305E-2},{"$f":"-PMT(societalDiscountRate,$D114,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2407571911040678E-2},{"$f":"-PMT(societalDiscountRate,$D114,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.059616149841945E-2},{"$f":"-PMT(societalDiscountRate,$D114,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0131032317810338E-2},{"$f":"-PMT(societalDiscountRate,$D114,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4829197300770354E-2},{"$f":"-PMT(societalDiscountRate,$D114,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9573307520244357E-2},{"$f":"-PMT(societalDiscountRate,$D114,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7501851060082102E-2},{"$f":"-PMT(societalDiscountRate,$D114,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5213793169214934E-2},{"$f":"-PMT(societalDiscountRate,$D114,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D114,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D114,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D114,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D114,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D114,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D114,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C114+$D114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W114,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V114,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V114+$W114-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82904937568818438}]
[null,"2018_17",2018,17,{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4203613768360794E-2},{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2378426186363949E-2},{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0571932242207967E-2},{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0183560987591974E-2},{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4804461219055527E-2},{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9545626669321869E-2},{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7487069744927409E-2},{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5174471922212625E-2},{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D115,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82303108087405319},"2018_17",2018,17,{"$f":"-PMT(societalDiscountRate,$D115,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4203613768360794E-2},{"$f":"-PMT(societalDiscountRate,$D115,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2378426186363949E-2},{"$f":"-PMT(societalDiscountRate,$D115,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0571932242207967E-2},{"$f":"-PMT(societalDiscountRate,$D115,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0183560987591974E-2},{"$f":"-PMT(societalDiscountRate,$D115,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4804461219055527E-2},{"$f":"-PMT(societalDiscountRate,$D115,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9545626669321869E-2},{"$f":"-PMT(societalDiscountRate,$D115,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7487069744927409E-2},{"$f":"-PMT(societalDiscountRate,$D115,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5174471922212625E-2},{"$f":"-PMT(societalDiscountRate,$D115,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D115,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D115,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D115,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D115,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D115,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D115,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C115+$D115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W115,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V115,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V115+$W115-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82303108087405319}]
[null,"2018_18",2018,18,{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4148731548368805E-2},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.235263071760257E-2},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0550488101475581E-2},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0230051568130205E-2},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4782568511626542E-2},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.952112768934523E-2},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7473987519058803E-2},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5139670591658762E-2},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81717975188816239},"2018_18",2018,18,{"$f":"-PMT(societalDiscountRate,$D116,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4148731548368805E-2},{"$f":"-PMT(societalDiscountRate,$D116,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.235263071760257E-2},{"$f":"-PMT(societalDiscountRate,$D116,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0550488101475581E-2},{"$f":"-PMT(societalDiscountRate,$D116,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0230051568130205E-2},{"$f":"-PMT(societalDiscountRate,$D116,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4782568511626542E-2},{"$f":"-PMT(societalDiscountRate,$D116,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.952112768934523E-2},{"$f":"-PMT(societalDiscountRate,$D116,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7473987519058803E-2},{"$f":"-PMT(societalDiscountRate,$D116,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5139670591658762E-2},{"$f":"-PMT(societalDiscountRate,$D116,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D116,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D116,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D116,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D116,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D116,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D116,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C116+$D116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W116,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V116,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V116+$W116-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81717975188816239}]
[null,"2018_19",2018,19,{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4099850634833175E-2},{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2329655953128403E-2},{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.053138885240843E-2},{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0271458458154767E-2},{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4763069746105513E-2},{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.949930764412616E-2},{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7462335819261859E-2},{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5108674745827885E-2},{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D117,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81149139114202029},"2018_19",2018,19,{"$f":"-PMT(societalDiscountRate,$D117,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4099850634833175E-2},{"$f":"-PMT(societalDiscountRate,$D117,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2329655953128403E-2},{"$f":"-PMT(societalDiscountRate,$D117,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.053138885240843E-2},{"$f":"-PMT(societalDiscountRate,$D117,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0271458458154767E-2},{"$f":"-PMT(societalDiscountRate,$D117,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4763069746105513E-2},{"$f":"-PMT(societalDiscountRate,$D117,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.949930764412616E-2},{"$f":"-PMT(societalDiscountRate,$D117,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7462335819261859E-2},{"$f":"-PMT(societalDiscountRate,$D117,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5108674745827885E-2},{"$f":"-PMT(societalDiscountRate,$D117,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D117,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D117,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D117,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D117,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D117,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D117,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C117+$D117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W117,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V117,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V117+$W117-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81149139114202029}]
[null,"2018_20",2018,20,{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4056069634831357E-2},{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2309078224711916E-2},{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0514282293570611E-2},{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0308545225179238E-2},{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.474560535373711E-2},{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9479764159140354E-2},{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7451899781308931E-2},{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5080912803011718E-2},{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D118,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80596207686235211},"2018_20",2018,20,{"$f":"-PMT(societalDiscountRate,$D118,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4056069634831357E-2},{"$f":"-PMT(societalDiscountRate,$D118,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2309078224711916E-2},{"$f":"-PMT(societalDiscountRate,$D118,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0514282293570611E-2},{"$f":"-PMT(societalDiscountRate,$D118,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0308545225179238E-2},{"$f":"-PMT(societalDiscountRate,$D118,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.474560535373711E-2},{"$f":"-PMT(societalDiscountRate,$D118,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9479764159140354E-2},{"$f":"-PMT(societalDiscountRate,$D118,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7451899781308931E-2},{"$f":"-PMT(societalDiscountRate,$D118,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5080912803011718E-2},{"$f":"-PMT(societalDiscountRate,$D118,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D118,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D118,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D118,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D118,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D118,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D118,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C118+$D118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W118,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V118,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V118+$W118-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80596207686235211}]
[null,"2018_21",2018,21,{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4016658795947711E-2},{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2290554537743143E-2},{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0498883288655627E-2},{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0341930040506811E-2},{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4729884233758066E-2},{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9462171478800281E-2},{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7442505454767072E-2},{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5055922020357615E-2},{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D119,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80058796209165606},"2018_21",2018,21,{"$f":"-PMT(societalDiscountRate,$D119,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4016658795947711E-2},{"$f":"-PMT(societalDiscountRate,$D119,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2290554537743143E-2},{"$f":"-PMT(societalDiscountRate,$D119,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0498883288655627E-2},{"$f":"-PMT(societalDiscountRate,$D119,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0341930040506811E-2},{"$f":"-PMT(societalDiscountRate,$D119,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4729884233758066E-2},{"$f":"-PMT(societalDiscountRate,$D119,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9462171478800281E-2},{"$f":"-PMT(societalDiscountRate,$D119,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7442505454767072E-2},{"$f":"-PMT(societalDiscountRate,$D119,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5055922020357615E-2},{"$f":"-PMT(societalDiscountRate,$D119,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D119,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D119,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D119,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D119,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D119,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D119,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C119+$D119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W119,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V119,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V119+$W119-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80058796209165606}]
[null,"2018_22",2018,22,{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3981020998236899E-2},{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.227380423686778E-2},{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0484958524868483E-2},{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0372118722832744E-2},{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4715668192956325E-2},{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9446263053582509E-2},{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.743401050468706E-2},{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5033323758506575E-2},{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D120,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79536527370276822},"2018_22",2018,22,{"$f":"-PMT(societalDiscountRate,$D120,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3981020998236899E-2},{"$f":"-PMT(societalDiscountRate,$D120,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.227380423686778E-2},{"$f":"-PMT(societalDiscountRate,$D120,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0484958524868483E-2},{"$f":"-PMT(societalDiscountRate,$D120,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0372118722832744E-2},{"$f":"-PMT(societalDiscountRate,$D120,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4715668192956325E-2},{"$f":"-PMT(societalDiscountRate,$D120,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9446263053582509E-2},{"$f":"-PMT(societalDiscountRate,$D120,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.743401050468706E-2},{"$f":"-PMT(societalDiscountRate,$D120,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5033323758506575E-2},{"$f":"-PMT(societalDiscountRate,$D120,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D120,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D120,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D120,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D120,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D120,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D120,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C120+$D120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W120,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V120,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V120+$W120-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79536527370276822}]
[null,"2018_23",2018,23,{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3948662922237348E-2},{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2258595454519939E-2},{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.047231524739784E-2},{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0399529161742456E-2},{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4702760444491944E-2},{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9431818669661611E-2},{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7426297338948478E-2},{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5012805198960113E-2},{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D121,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79029031142653228},"2018_23",2018,23,{"$f":"-PMT(societalDiscountRate,$D121,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3948662922237348E-2},{"$f":"-PMT(societalDiscountRate,$D121,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2258595454519939E-2},{"$f":"-PMT(societalDiscountRate,$D121,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.047231524739784E-2},{"$f":"-PMT(societalDiscountRate,$D121,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0399529161742456E-2},{"$f":"-PMT(societalDiscountRate,$D121,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4702760444491944E-2},{"$f":"-PMT(societalDiscountRate,$D121,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9431818669661611E-2},{"$f":"-PMT(societalDiscountRate,$D121,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7426297338948478E-2},{"$f":"-PMT(societalDiscountRate,$D121,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5012805198960113E-2},{"$f":"-PMT(societalDiscountRate,$D121,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D121,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D121,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D121,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D121,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D121,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D121,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C121+$D121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W121,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V121,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V121+$W121-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79029031142653228}]
[null,"2018_24",2018,24,{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3919173425018047E-2},{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2244734947338929E-2},{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0460792810284509E-2},{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0424509635303946E-2},{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4690996982027345E-2},{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.94186547961521E-2},{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7419267953777285E-2},{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4994105632128729E-2},{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D122,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78535944689171588},"2018_24",2018,24,{"$f":"-PMT(societalDiscountRate,$D122,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3919173425018047E-2},{"$f":"-PMT(societalDiscountRate,$D122,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2244734947338929E-2},{"$f":"-PMT(societalDiscountRate,$D122,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0460792810284509E-2},{"$f":"-PMT(societalDiscountRate,$D122,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0424509635303946E-2},{"$f":"-PMT(societalDiscountRate,$D122,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4690996982027345E-2},{"$f":"-PMT(societalDiscountRate,$D122,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.94186547961521E-2},{"$f":"-PMT(societalDiscountRate,$D122,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7419267953777285E-2},{"$f":"-PMT(societalDiscountRate,$D122,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4994105632128729E-2},{"$f":"-PMT(societalDiscountRate,$D122,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D122,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D122,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D122,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D122,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D122,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D122,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C122+$D122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W122,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V122,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V122+$W122-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78535944689171588}]
[null,"2018_25",2018,25,{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3892207106007212E-2},{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2232060371861557E-2},{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.045025625509438E-2},{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0447352731410029E-2},{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.468024002407945E-2},{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.940661724902688E-2},{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7412840016346982E-2},{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4977006036269555E-2},{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D123,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78056912267634715},"2018_25",2018,25,{"$f":"-PMT(societalDiscountRate,$D123,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3892207106007212E-2},{"$f":"-PMT(societalDiscountRate,$D123,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2232060371861557E-2},{"$f":"-PMT(societalDiscountRate,$D123,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.045025625509438E-2},{"$f":"-PMT(societalDiscountRate,$D123,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0447352731410029E-2},{"$f":"-PMT(societalDiscountRate,$D123,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.468024002407945E-2},{"$f":"-PMT(societalDiscountRate,$D123,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.940661724902688E-2},{"$f":"-PMT(societalDiscountRate,$D123,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7412840016346982E-2},{"$f":"-PMT(societalDiscountRate,$D123,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4977006036269555E-2},{"$f":"-PMT(societalDiscountRate,$D123,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D123,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D123,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(societalDiscountRate,$D123,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D123,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D123,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D123,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C123+$D123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(societalDiscountRate,$W123,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V123,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V123+$W123-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78056912267634715}]
[null,"2018_26",2018,26,{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.386747166535173E-2},{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.222043434276105E-2},{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0440591371447711E-2},{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0468306056477985E-2},{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4670372971225593E-2},{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9395575547991099E-2},{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.74069438514021E-2},{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.496132106130366E-2},{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D124,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77591585136969798},"2018_26",2018,26,{"$f":"-PMT(societalDiscountRate,$D124,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.386747166535173E-2},{"$f":"-PMT(societalDiscountRate,$D124,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.222043434276105E-2},{"$f":"-PMT(societalDiscountRate,$D124,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0440591371447711E-2},{"$f":"-PMT(societalDiscountRate,$D124,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0468306056477985E-2},{"$f":"-PMT(societalDiscountRate,$D124,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4670372971225593E-2},{"$f":"-PMT(societalDiscountRate,$D124,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9395575547991099E-2},{"$f":"-PMT(societalDiscountRate,$D124,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.74069438514021E-2},{"$f":"-PMT(societalDiscountRate,$D124,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.496132106130366E-2},{"$f":"-PMT(societalDiscountRate,$D124,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D124,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D124,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D124,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D124,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D124,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D124,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C124+$D124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W124,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V124,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V124+$W124-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77591585136969798}]
[null,"2018_27",2018,27,{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3844718071556529E-2},{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2209739811489573E-2},{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0431700855218911E-2},{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0487580564415614E-2},{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4661296483940842E-2},{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9385418527395612E-2},{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7401520097527084E-2},{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4946892794023833E-2},{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D125,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77139621464417285},"2018_27",2018,27,{"$f":"-PMT(societalDiscountRate,$D125,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3844718071556529E-2},{"$f":"-PMT(societalDiscountRate,$D125,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2209739811489573E-2},{"$f":"-PMT(societalDiscountRate,$D125,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0431700855218911E-2},{"$f":"-PMT(societalDiscountRate,$D125,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0487580564415614E-2},{"$f":"-PMT(societalDiscountRate,$D125,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4661296483940842E-2},{"$f":"-PMT(societalDiscountRate,$D125,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9385418527395612E-2},{"$f":"-PMT(societalDiscountRate,$D125,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7401520097527084E-2},{"$f":"-PMT(societalDiscountRate,$D125,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4946892794023833E-2},{"$f":"-PMT(societalDiscountRate,$D125,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D125,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D125,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D125,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D125,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D125,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D125,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C125+$D125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W125,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V125,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V125+$W125-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77139621464417285}]
[null,"2018_28",2018,28,{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3823732836082256E-2},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2199876435222987E-2},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0423501289988527E-2},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0505357100788827E-2},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4652925400908233E-2},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9376050887679793E-2},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.739651786564907E-2},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4933585859344488E-2},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76700686233641791},"2018_28",2018,28,{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3823732836082256E-2},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2199876435222987E-2},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0423501289988527E-2},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0505357100788827E-2},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4652925400908233E-2},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9376050887679793E-2},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.739651786564907E-2},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4933585859344488E-2},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V126+$W126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76700686233641791}]
[null,"2018_29",2018,29,{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3804331886322705E-2},{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2190757697068135E-2},{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0415920753030542E-2},{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.052179159300591E-2},{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4645186294928321E-2},{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9367390460318147E-2},{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.739189327854496E-2},{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4921283535099226E-2},{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D127,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76274451153698797},"2018_29",2018,29,{"$f":"-PMT(societalDiscountRate,$D127,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3804331886322705E-2},{"$f":"-PMT(societalDiscountRate,$D127,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2190757697068135E-2},{"$f":"-PMT(societalDiscountRate,$D127,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0415920753030542E-2},{"$f":"-PMT(societalDiscountRate,$D127,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.052179159300591E-2},{"$f":"-PMT(societalDiscountRate,$D127,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4645186294928321E-2},{"$f":"-PMT(societalDiscountRate,$D127,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9367390460318147E-2},{"$f":"-PMT(societalDiscountRate,$D127,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.739189327854496E-2},{"$f":"-PMT(societalDiscountRate,$D127,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4921283535099226E-2},{"$f":"-PMT(societalDiscountRate,$D127,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D127,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D127,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D127,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D127,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D127,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D127,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C127+$D127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W127,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V127,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V127+$W127-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76274451153698797}]
[null,"2018_30",2018,30,{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3786355664005162E-2},{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.218230860223729E-2},{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.040889690010932E-2},{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0537019202449356E-2},{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.463801551765411E-2},{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9359366019785728E-2},{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.738760830245149E-2},{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4909884643890492E-2},{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D128,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75860594568797168},"2018_30",2018,30,{"$f":"-PMT(societalDiscountRate,$D128,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3786355664005162E-2},{"$f":"-PMT(societalDiscountRate,$D128,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.218230860223729E-2},{"$f":"-PMT(societalDiscountRate,$D128,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.040889690010932E-2},{"$f":"-PMT(societalDiscountRate,$D128,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0537019202449356E-2},{"$f":"-PMT(societalDiscountRate,$D128,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.463801551765411E-2},{"$f":"-PMT(societalDiscountRate,$D128,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9359366019785728E-2},{"$f":"-PMT(societalDiscountRate,$D128,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.738760830245149E-2},{"$f":"-PMT(societalDiscountRate,$D128,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4909884643890492E-2},{"$f":"-PMT(societalDiscountRate,$D128,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D128,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D128,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D128,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D128,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D128,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D128,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C128+$D128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W128,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V128,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V128+$W128-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75860594568797168}]
[null,"2019_1",2019,1,{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.152487777550011E-2},{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9337889269998892E-2},{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5060030640563691E-2},{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8180617879491792E-2},{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3922122306442289E-2},{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5365619422401399E-2},{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7452651557584038E-2},{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3553365478453341E-2},{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D129,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.9238454260265142},"2019_1",2019,1,{"$f":"-PMT(societalDiscountRate,$D129,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.152487777550011E-2},{"$f":"-PMT(societalDiscountRate,$D129,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9337889269998892E-2},{"$f":"-PMT(societalDiscountRate,$D129,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5060030640563691E-2},{"$f":"-PMT(societalDiscountRate,$D129,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8180617879491792E-2},{"$f":"-PMT(societalDiscountRate,$D129,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3922122306442289E-2},{"$f":"-PMT(societalDiscountRate,$D129,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5365619422401399E-2},{"$f":"-PMT(societalDiscountRate,$D129,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7452651557584038E-2},{"$f":"-PMT(societalDiscountRate,$D129,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3553365478453341E-2},{"$f":"-PMT(societalDiscountRate,$D129,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D129,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D129,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D129,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D129,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D129,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D129,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C129+$D129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W129,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V129,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V129+$W129-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.9238454260265142}]
[null,"2019_2",2019,2,{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1109758709331388E-2},{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8484799650891029E-2},{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5339145291484263E-2},{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7840430071490475E-2},{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2919698922731168E-2},{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4929716848695821E-2},{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6038596697049931E-2},{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2719845696936957E-2},{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D130,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.91496571220465228},"2019_2",2019,2,{"$f":"-PMT(societalDiscountRate,$D130,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1109758709331388E-2},{"$f":"-PMT(societalDiscountRate,$D130,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8484799650891029E-2},{"$f":"-PMT(societalDiscountRate,$D130,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5339145291484263E-2},{"$f":"-PMT(societalDiscountRate,$D130,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7840430071490475E-2},{"$f":"-PMT(societalDiscountRate,$D130,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2919698922731168E-2},{"$f":"-PMT(societalDiscountRate,$D130,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4929716848695821E-2},{"$f":"-PMT(societalDiscountRate,$D130,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6038596697049931E-2},{"$f":"-PMT(societalDiscountRate,$D130,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2719845696936957E-2},{"$f":"-PMT(societalDiscountRate,$D130,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D130,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D130,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D130,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D130,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D130,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D130,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C130+$D130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W130,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V130,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V130+$W130-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.91496571220465228}]
[null,"2019_3",2019,3,{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3388345250492524E-2},{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.091112036555529E-2},{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8557593646743993E-2},{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0067092142129432E-2},{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4988680568500562E-2},{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8386794196357737E-2},{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7625443088502922E-2},{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4979254703397036E-2},{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D131,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90631811801626794},"2019_3",2019,3,{"$f":"-PMT(societalDiscountRate,$D131,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3388345250492524E-2},{"$f":"-PMT(societalDiscountRate,$D131,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.091112036555529E-2},{"$f":"-PMT(societalDiscountRate,$D131,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8557593646743993E-2},{"$f":"-PMT(societalDiscountRate,$D131,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0067092142129432E-2},{"$f":"-PMT(societalDiscountRate,$D131,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4988680568500562E-2},{"$f":"-PMT(societalDiscountRate,$D131,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8386794196357737E-2},{"$f":"-PMT(societalDiscountRate,$D131,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7625443088502922E-2},{"$f":"-PMT(societalDiscountRate,$D131,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4979254703397036E-2},{"$f":"-PMT(societalDiscountRate,$D131,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D131,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D131,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D131,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D131,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D131,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D131,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C131+$D131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W131,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V131,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V131+$W131-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90631811801626794}]
[null,"2019_4",2019,4,{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4779538873290517E-2},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2679856949651394E-2},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0468591764513916E-2},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0834577658961521E-2},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.553756460424941E-2},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9900187837946077E-2},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8606204962612821E-2},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6175387445671961E-2},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.89789747924425589},"2019_4",2019,4,{"$f":"-PMT(societalDiscountRate,$D132,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4779538873290517E-2},{"$f":"-PMT(societalDiscountRate,$D132,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2679856949651394E-2},{"$f":"-PMT(societalDiscountRate,$D132,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0468591764513916E-2},{"$f":"-PMT(societalDiscountRate,$D132,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0834577658961521E-2},{"$f":"-PMT(societalDiscountRate,$D132,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.553756460424941E-2},{"$f":"-PMT(societalDiscountRate,$D132,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9900187837946077E-2},{"$f":"-PMT(societalDiscountRate,$D132,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8606204962612821E-2},{"$f":"-PMT(societalDiscountRate,$D132,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6175387445671961E-2},{"$f":"-PMT(societalDiscountRate,$D132,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D132,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D132,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D132,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D132,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D132,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D132,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C132+$D132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W132,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V132,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V132+$W132-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.89789747924425589}]
[null,"2019_5",2019,5,{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.459803084854122E-2},{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2868370261265318E-2},{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0983826651021585E-2},{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1178740976715388E-2},{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5826519869625076E-2},{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0551741905138827E-2},{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8229516725322904E-2},{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5832039188657884E-2},{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D133,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88969872306564579},"2019_5",2019,5,{"$f":"-PMT(societalDiscountRate,$D133,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.459803084854122E-2},{"$f":"-PMT(societalDiscountRate,$D133,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2868370261265318E-2},{"$f":"-PMT(societalDiscountRate,$D133,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0983826651021585E-2},{"$f":"-PMT(societalDiscountRate,$D133,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1178740976715388E-2},{"$f":"-PMT(societalDiscountRate,$D133,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5826519869625076E-2},{"$f":"-PMT(societalDiscountRate,$D133,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0551741905138827E-2},{"$f":"-PMT(societalDiscountRate,$D133,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8229516725322904E-2},{"$f":"-PMT(societalDiscountRate,$D133,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5832039188657884E-2},{"$f":"-PMT(societalDiscountRate,$D133,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D133,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D133,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D133,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D133,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D133,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D133,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C133+$D133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W133,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V133,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V133+$W133-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88969872306564579}]
[null,"2019_6",2019,6,{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4530569568822446E-2},{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2867609734635298E-2},{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1067695932566484E-2},{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.141399662863797E-2},{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6017149795185341E-2},{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0837310146346714E-2},{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7763627747354901E-2},{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5480124425632073E-2},{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D134,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88171686673388283},"2019_6",2019,6,{"$f":"-PMT(societalDiscountRate,$D134,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4530569568822446E-2},{"$f":"-PMT(societalDiscountRate,$D134,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2867609734635298E-2},{"$f":"-PMT(societalDiscountRate,$D134,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1067695932566484E-2},{"$f":"-PMT(societalDiscountRate,$D134,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.141399662863797E-2},{"$f":"-PMT(societalDiscountRate,$D134,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6017149795185341E-2},{"$f":"-PMT(societalDiscountRate,$D134,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0837310146346714E-2},{"$f":"-PMT(societalDiscountRate,$D134,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7763627747354901E-2},{"$f":"-PMT(societalDiscountRate,$D134,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5480124425632073E-2},{"$f":"-PMT(societalDiscountRate,$D134,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D134,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D134,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D134,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D134,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D134,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D134,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C134+$D134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W134,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V134,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V134+$W134-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88171686673388283}]
[null,"2019_7",2019,7,{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.462277336681237E-2},{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3048002818952651E-2},{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1311922699212932E-2},{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1372564195850704E-2},{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5859122991869866E-2},{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0730910107714666E-2},{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7668320419552322E-2},{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5644127809380012E-2},{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D135,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87394701629247873},"2019_7",2019,7,{"$f":"-PMT(societalDiscountRate,$D135,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.462277336681237E-2},{"$f":"-PMT(societalDiscountRate,$D135,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3048002818952651E-2},{"$f":"-PMT(societalDiscountRate,$D135,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1311922699212932E-2},{"$f":"-PMT(societalDiscountRate,$D135,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1372564195850704E-2},{"$f":"-PMT(societalDiscountRate,$D135,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5859122991869866E-2},{"$f":"-PMT(societalDiscountRate,$D135,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0730910107714666E-2},{"$f":"-PMT(societalDiscountRate,$D135,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7668320419552322E-2},{"$f":"-PMT(societalDiscountRate,$D135,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5644127809380012E-2},{"$f":"-PMT(societalDiscountRate,$D135,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D135,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D135,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D135,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D135,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D135,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D135,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C135+$D135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W135,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V135,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V135+$W135-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87394701629247873}]
[null,"2019_8",2019,8,{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4347377407576431E-2},{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2813432366946888E-2},{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1222374051598169E-2},{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1284800515729587E-2},{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5754465059112265E-2},{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.06076173565737E-2},{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7402103723333621E-2},{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5386682973357758E-2},{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D136,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86638436531865826},"2019_8",2019,8,{"$f":"-PMT(societalDiscountRate,$D136,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4347377407576431E-2},{"$f":"-PMT(societalDiscountRate,$D136,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2813432366946888E-2},{"$f":"-PMT(societalDiscountRate,$D136,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1222374051598169E-2},{"$f":"-PMT(societalDiscountRate,$D136,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1284800515729587E-2},{"$f":"-PMT(societalDiscountRate,$D136,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5754465059112265E-2},{"$f":"-PMT(societalDiscountRate,$D136,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.06076173565737E-2},{"$f":"-PMT(societalDiscountRate,$D136,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7402103723333621E-2},{"$f":"-PMT(societalDiscountRate,$D136,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5386682973357758E-2},{"$f":"-PMT(societalDiscountRate,$D136,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D136,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D136,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D136,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D136,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D136,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D136,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C136+$D136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W136,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V136,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V136+$W136-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86638436531865826}]
[null,"2019_9",2019,9,{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.439822683304967E-2},{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2789000994906193E-2},{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.136496769813558E-2},{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1173007220698395E-2},{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5564390774821155E-2},{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.052600428045991E-2},{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7836397928708292E-2},{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5811060851675569E-2},{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D137,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85902419369562344},"2019_9",2019,9,{"$f":"-PMT(societalDiscountRate,$D137,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.439822683304967E-2},{"$f":"-PMT(societalDiscountRate,$D137,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2789000994906193E-2},{"$f":"-PMT(societalDiscountRate,$D137,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.136496769813558E-2},{"$f":"-PMT(societalDiscountRate,$D137,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1173007220698395E-2},{"$f":"-PMT(societalDiscountRate,$D137,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5564390774821155E-2},{"$f":"-PMT(societalDiscountRate,$D137,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.052600428045991E-2},{"$f":"-PMT(societalDiscountRate,$D137,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7836397928708292E-2},{"$f":"-PMT(societalDiscountRate,$D137,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5811060851675569E-2},{"$f":"-PMT(societalDiscountRate,$D137,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D137,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D137,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D137,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D137,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D137,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D137,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C137+$D137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W137,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V137,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V137+$W137-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85902419369562344}]
[null,{"$f":"CONCATENATE(C138,\"_\",D138)","v":"2019_10"},2019,10,{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.442278929048623E-2},{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2868018722854999E-2},{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1335063470447082E-2},{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1274363713723256E-2},{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5640443148381837E-2},{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0612168787404451E-2},{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7823586161850477E-2},{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5705102907256786E-2},{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D138,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85186186641210859},{"$f":"CONCATENATE(V138,\"_\",W138)","v":"2019_10"},{"$f":"C138","v":2019},10,{"$f":"-PMT(societalDiscountRate,$D138,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.442278929048623E-2},{"$f":"-PMT(societalDiscountRate,$D138,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2868018722854999E-2},{"$f":"-PMT(societalDiscountRate,$D138,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1335063470447082E-2},{"$f":"-PMT(societalDiscountRate,$D138,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1274363713723256E-2},{"$f":"-PMT(societalDiscountRate,$D138,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5640443148381837E-2},{"$f":"-PMT(societalDiscountRate,$D138,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0612168787404451E-2},{"$f":"-PMT(societalDiscountRate,$D138,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7823586161850477E-2},{"$f":"-PMT(societalDiscountRate,$D138,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5705102907256786E-2},{"$f":"-PMT(societalDiscountRate,$D138,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D138,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D138,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D138,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D138,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D138,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D138,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C138+$D138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W138,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V138,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V138+$W138-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85186186641210859}]
[null,"2019_11",{"$f":"IF(D139=1,C138+1,C138)","v":2019},{"$f":"IF(C138+D138>=2050,1,IF(D138=30,1,D138+1))","v":11},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4556621286775941E-2},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2994121136988292E-2},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375888795331738E-2},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.131157810828414E-2},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5616259436946117E-2},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0648994681956915E-2},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8042259232180652E-2},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6021422873875435E-2},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84489283238790791},"2019_11",2019,{"$f":"IF(V138+W138>=2050,1,IF(W138=30,1,W138+1))","v":11},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4556621286775941E-2},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2994121136988292E-2},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375888795331738E-2},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.131157810828414E-2},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5616259436946117E-2},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0648994681956915E-2},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8042259232180652E-2},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6021422873875435E-2},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V139+$W139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84489283238790791}]
[null,"2019_12",2019,12,{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4590292518015273E-2},{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3063103207815978E-2},{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.142244539514444E-2},{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1420115736871876E-2},{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5691615967556672E-2},{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0651196307518081E-2},{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7976515600997622E-2},{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5965797828699707E-2},{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D140,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83811262332409597},"2019_12",2019,12,{"$f":"-PMT(societalDiscountRate,$D140,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4590292518015273E-2},{"$f":"-PMT(societalDiscountRate,$D140,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3063103207815978E-2},{"$f":"-PMT(societalDiscountRate,$D140,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.142244539514444E-2},{"$f":"-PMT(societalDiscountRate,$D140,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1420115736871876E-2},{"$f":"-PMT(societalDiscountRate,$D140,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5691615967556672E-2},{"$f":"-PMT(societalDiscountRate,$D140,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0651196307518081E-2},{"$f":"-PMT(societalDiscountRate,$D140,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7976515600997622E-2},{"$f":"-PMT(societalDiscountRate,$D140,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5965797828699707E-2},{"$f":"-PMT(societalDiscountRate,$D140,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D140,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D140,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D140,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D140,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D140,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D140,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C140+$D140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W140,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V140,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V140+$W140-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83811262332409597}]
[null,"2019_13",2019,13,{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4578596074621418E-2},{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3073955510145395E-2},{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1387578082254024E-2},{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1440973150178889E-2},{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.563999222324143E-2},{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0572332310938888E-2},{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8051486475598729E-2},{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6090461280387641E-2},{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D141,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83151685257668717},"2019_13",2019,13,{"$f":"-PMT(societalDiscountRate,$D141,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4578596074621418E-2},{"$f":"-PMT(societalDiscountRate,$D141,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3073955510145395E-2},{"$f":"-PMT(societalDiscountRate,$D141,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1387578082254024E-2},{"$f":"-PMT(societalDiscountRate,$D141,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1440973150178889E-2},{"$f":"-PMT(societalDiscountRate,$D141,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.563999222324143E-2},{"$f":"-PMT(societalDiscountRate,$D141,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0572332310938888E-2},{"$f":"-PMT(societalDiscountRate,$D141,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8051486475598729E-2},{"$f":"-PMT(societalDiscountRate,$D141,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6090461280387641E-2},{"$f":"-PMT(societalDiscountRate,$D141,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D141,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D141,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D141,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D141,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D141,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D141,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C141+$D141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W141,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V141,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V141+$W141-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83151685257668717}]
[null,"2019_14",2019,14,{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4481150844352724E-2},{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2999766172759378E-2},{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1312922696663625E-2},{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1437411902326297E-2},{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5563620841878108E-2},{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0481855592504778E-2},{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8002289002181742E-2},{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5991593325565119E-2},{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D142,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8251012140525148},"2019_14",2019,14,{"$f":"-PMT(societalDiscountRate,$D142,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4481150844352724E-2},{"$f":"-PMT(societalDiscountRate,$D142,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2999766172759378E-2},{"$f":"-PMT(societalDiscountRate,$D142,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1312922696663625E-2},{"$f":"-PMT(societalDiscountRate,$D142,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1437411902326297E-2},{"$f":"-PMT(societalDiscountRate,$D142,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5563620841878108E-2},{"$f":"-PMT(societalDiscountRate,$D142,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0481855592504778E-2},{"$f":"-PMT(societalDiscountRate,$D142,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8002289002181742E-2},{"$f":"-PMT(societalDiscountRate,$D142,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5991593325565119E-2},{"$f":"-PMT(societalDiscountRate,$D142,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D142,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D142,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D142,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D142,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D142,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D142,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C142+$D142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W142,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V142,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V142+$W142-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8251012140525148}]
[null,"2019_15",2019,15,{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4396999377682871E-2},{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2935697961980025E-2},{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1248452017340335E-2},{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1434336490331847E-2},{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5497668267949085E-2},{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0403721972883687E-2},{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7959803192121319E-2},{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5906213226590329E-2},{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D143,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81886148112614254},"2019_15",2019,15,{"$f":"-PMT(societalDiscountRate,$D143,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4396999377682871E-2},{"$f":"-PMT(societalDiscountRate,$D143,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2935697961980025E-2},{"$f":"-PMT(societalDiscountRate,$D143,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1248452017340335E-2},{"$f":"-PMT(societalDiscountRate,$D143,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1434336490331847E-2},{"$f":"-PMT(societalDiscountRate,$D143,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5497668267949085E-2},{"$f":"-PMT(societalDiscountRate,$D143,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0403721972883687E-2},{"$f":"-PMT(societalDiscountRate,$D143,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7959803192121319E-2},{"$f":"-PMT(societalDiscountRate,$D143,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5906213226590329E-2},{"$f":"-PMT(societalDiscountRate,$D143,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D143,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D143,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D143,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D143,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D143,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D143,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C143+$D143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W143,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V143,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V143+$W143-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81886148112614254}]
[null,"2019_16",2019,16,{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.432364784538511E-2},{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2879852215991089E-2},{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1192255455310196E-2},{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1431655774342373E-2},{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5440179996524714E-2},{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0335615961782728E-2},{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7922769978177819E-2},{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5831790743710665E-2},{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D144,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81279350557665131},"2019_16",2019,16,{"$f":"-PMT(societalDiscountRate,$D144,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.432364784538511E-2},{"$f":"-PMT(societalDiscountRate,$D144,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2879852215991089E-2},{"$f":"-PMT(societalDiscountRate,$D144,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1192255455310196E-2},{"$f":"-PMT(societalDiscountRate,$D144,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1431655774342373E-2},{"$f":"-PMT(societalDiscountRate,$D144,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5440179996524714E-2},{"$f":"-PMT(societalDiscountRate,$D144,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0335615961782728E-2},{"$f":"-PMT(societalDiscountRate,$D144,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7922769978177819E-2},{"$f":"-PMT(societalDiscountRate,$D144,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5831790743710665E-2},{"$f":"-PMT(societalDiscountRate,$D144,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D144,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D144,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D144,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D144,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D144,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D144,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C144+$D144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W144,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V144,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V144+$W144-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81279350557665131}]
[null,"2019_17",2019,17,{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4259189127370056E-2},{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2830776960433664E-2},{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1142871915091667E-2},{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1429300056463954E-2},{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5389661348027042E-2},{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0275766821251287E-2},{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7890226506760147E-2},{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5766390912409983E-2},{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D145,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80689321654318946},"2019_17",2019,17,{"$f":"-PMT(societalDiscountRate,$D145,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4259189127370056E-2},{"$f":"-PMT(societalDiscountRate,$D145,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2830776960433664E-2},{"$f":"-PMT(societalDiscountRate,$D145,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1142871915091667E-2},{"$f":"-PMT(societalDiscountRate,$D145,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1429300056463954E-2},{"$f":"-PMT(societalDiscountRate,$D145,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5389661348027042E-2},{"$f":"-PMT(societalDiscountRate,$D145,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0275766821251287E-2},{"$f":"-PMT(societalDiscountRate,$D145,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7890226506760147E-2},{"$f":"-PMT(societalDiscountRate,$D145,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5766390912409983E-2},{"$f":"-PMT(societalDiscountRate,$D145,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D145,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D145,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D145,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D145,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D145,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D145,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C145+$D145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W145,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V145,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V145+$W145-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80689321654318946}]
[null,"2019_18",2019,18,{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4202139839167487E-2},{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2787342829502653E-2},{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.109916493634394E-2},{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1427215124707477E-2},{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5344949739938988E-2},{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0222797246739141E-2},{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7861423856983809E-2},{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5708508690436513E-2},{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D146,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8011566194981985},"2019_18",2019,18,{"$f":"-PMT(societalDiscountRate,$D146,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4202139839167487E-2},{"$f":"-PMT(societalDiscountRate,$D146,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2787342829502653E-2},{"$f":"-PMT(societalDiscountRate,$D146,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.109916493634394E-2},{"$f":"-PMT(societalDiscountRate,$D146,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1427215124707477E-2},{"$f":"-PMT(societalDiscountRate,$D146,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5344949739938988E-2},{"$f":"-PMT(societalDiscountRate,$D146,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0222797246739141E-2},{"$f":"-PMT(societalDiscountRate,$D146,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7861423856983809E-2},{"$f":"-PMT(societalDiscountRate,$D146,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5708508690436513E-2},{"$f":"-PMT(societalDiscountRate,$D146,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D146,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D146,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D146,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D146,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D146,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D146,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C146+$D146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W146,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V146,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V146+$W146-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8011566194981985}]
[null,"2019_19",2019,19,{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4151328823791164E-2},{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.274865816990172E-2},{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1060237264515367E-2},{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1425358177795885E-2},{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5305127293811413E-2},{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0175619833140983E-2},{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7835770743215452E-2},{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5656955821621289E-2},{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D147,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79557979523727484},"2019_19",2019,19,{"$f":"-PMT(societalDiscountRate,$D147,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4151328823791164E-2},{"$f":"-PMT(societalDiscountRate,$D147,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.274865816990172E-2},{"$f":"-PMT(societalDiscountRate,$D147,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1060237264515367E-2},{"$f":"-PMT(societalDiscountRate,$D147,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1425358177795885E-2},{"$f":"-PMT(societalDiscountRate,$D147,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5305127293811413E-2},{"$f":"-PMT(societalDiscountRate,$D147,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0175619833140983E-2},{"$f":"-PMT(societalDiscountRate,$D147,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7835770743215452E-2},{"$f":"-PMT(societalDiscountRate,$D147,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5656955821621289E-2},{"$f":"-PMT(societalDiscountRate,$D147,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D147,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D147,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D147,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D147,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D147,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D147,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C147+$D147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W147,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V147,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V147+$W147-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79557979523727484}]
[null,"2019_20",2019,20,{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4105819096100389E-2},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2714009613654416E-2},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.102537105034048E-2},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1423694972531115E-2},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5269459660212209E-2},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0133364601079462E-2},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7812794106882326E-2},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5610781640607922E-2},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79015889888465896},"2019_20",2019,20,{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4105819096100389E-2},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2714009613654416E-2},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.102537105034048E-2},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1423694972531115E-2},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5269459660212209E-2},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0133364601079462E-2},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7812794106882326E-2},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5610781640607922E-2},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V148+$W148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79015889888465896}]
[null,"2019_21",2019,21,{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4064852088823596E-2},{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.268281963015113E-2},{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0993985135234105E-2},{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1422197786201008E-2},{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5237352322301236E-2},{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0095327230012155E-2},{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7792110967790588E-2},{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.556921650485436E-2},{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D149,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78489015891338842},"2019_21",2019,21,{"$f":"-PMT(societalDiscountRate,$D149,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4064852088823596E-2},{"$f":"-PMT(societalDiscountRate,$D149,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.268281963015113E-2},{"$f":"-PMT(societalDiscountRate,$D149,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0993985135234105E-2},{"$f":"-PMT(societalDiscountRate,$D149,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1422197786201008E-2},{"$f":"-PMT(societalDiscountRate,$D149,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5237352322301236E-2},{"$f":"-PMT(societalDiscountRate,$D149,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0095327230012155E-2},{"$f":"-PMT(societalDiscountRate,$D149,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7792110967790588E-2},{"$f":"-PMT(societalDiscountRate,$D149,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.556921650485436E-2},{"$f":"-PMT(societalDiscountRate,$D149,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D149,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D149,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D149,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D149,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D149,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D149,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C149+$D149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W149,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V149,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V149+$W149-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78489015891338842}]
[null,"2019_22",2019,22,{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4027807104258354E-2},{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2654615654945868E-2},{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0965603986159053E-2},{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1420843934695216E-2},{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5208318816648579E-2},{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0060931409625022E-2},{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7773407952380246E-2},{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5531630654317629E-2},{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D150,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77976987617918458},"2019_22",2019,22,{"$f":"-PMT(societalDiscountRate,$D150,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4027807104258354E-2},{"$f":"-PMT(societalDiscountRate,$D150,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2654615654945868E-2},{"$f":"-PMT(societalDiscountRate,$D150,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0965603986159053E-2},{"$f":"-PMT(societalDiscountRate,$D150,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1420843934695216E-2},{"$f":"-PMT(societalDiscountRate,$D150,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5208318816648579E-2},{"$f":"-PMT(societalDiscountRate,$D150,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0060931409625022E-2},{"$f":"-PMT(societalDiscountRate,$D150,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7773407952380246E-2},{"$f":"-PMT(societalDiscountRate,$D150,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5531630654317629E-2},{"$f":"-PMT(societalDiscountRate,$D150,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D150,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D150,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D150,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D150,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D150,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D150,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C150+$D150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W150,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V150,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V150+$W150-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77976987617918458}]
[null,"2019_23",2019,23,{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3994171343830865E-2},{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2629007271942312E-2},{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0939834734473601E-2},{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1419614677200893E-2},{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5181957244307173E-2},{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0029701012640757E-2},{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7756426162456523E-2},{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5497503803437434E-2},{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D151,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77479442296718848},"2019_23",2019,23,{"$f":"-PMT(societalDiscountRate,$D151,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3994171343830865E-2},{"$f":"-PMT(societalDiscountRate,$D151,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2629007271942312E-2},{"$f":"-PMT(societalDiscountRate,$D151,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0939834734473601E-2},{"$f":"-PMT(societalDiscountRate,$D151,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1419614677200893E-2},{"$f":"-PMT(societalDiscountRate,$D151,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5181957244307173E-2},{"$f":"-PMT(societalDiscountRate,$D151,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0029701012640757E-2},{"$f":"-PMT(societalDiscountRate,$D151,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7756426162456523E-2},{"$f":"-PMT(societalDiscountRate,$D151,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5497503803437434E-2},{"$f":"-PMT(societalDiscountRate,$D151,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D151,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D151,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D151,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D151,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D151,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D151,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C151+$D151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W151,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V151,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V151+$W151-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77479442296718848}]
[null,"2019_24",2019,24,{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3963517430303724E-2},{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2605669100062631E-2},{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0916349955096368E-2},{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.141849439472612E-2},{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5157932654147102E-2},{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0001239224460354E-2},{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7740949826757804E-2},{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5466402335162614E-2},{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D152,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76996024205070202},"2019_24",2019,24,{"$f":"-PMT(societalDiscountRate,$D152,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3963517430303724E-2},{"$f":"-PMT(societalDiscountRate,$D152,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2605669100062631E-2},{"$f":"-PMT(societalDiscountRate,$D152,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0916349955096368E-2},{"$f":"-PMT(societalDiscountRate,$D152,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.141849439472612E-2},{"$f":"-PMT(societalDiscountRate,$D152,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5157932654147102E-2},{"$f":"-PMT(societalDiscountRate,$D152,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0001239224460354E-2},{"$f":"-PMT(societalDiscountRate,$D152,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7740949826757804E-2},{"$f":"-PMT(societalDiscountRate,$D152,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5466402335162614E-2},{"$f":"-PMT(societalDiscountRate,$D152,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D152,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D152,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D152,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D152,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D152,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D152,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C152+$D152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W152,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V152,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V152+$W152-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76996024205070202}]
[null,"2019_25",2019,25,{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3935486324688168E-2},{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2584327787141704E-2},{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.08948745786979E-2},{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1417469965778643E-2},{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5135963654216592E-2},{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9975212681722626E-2},{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7726797676164402E-2},{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5437961968446036E-2},{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D153,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76526384576112483},"2019_25",2019,25,{"$f":"-PMT(societalDiscountRate,$D153,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3935486324688168E-2},{"$f":"-PMT(societalDiscountRate,$D153,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2584327787141704E-2},{"$f":"-PMT(societalDiscountRate,$D153,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.08948745786979E-2},{"$f":"-PMT(societalDiscountRate,$D153,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1417469965778643E-2},{"$f":"-PMT(societalDiscountRate,$D153,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5135963654216592E-2},{"$f":"-PMT(societalDiscountRate,$D153,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9975212681722626E-2},{"$f":"-PMT(societalDiscountRate,$D153,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7726797676164402E-2},{"$f":"-PMT(societalDiscountRate,$D153,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5437961968446036E-2},{"$f":"-PMT(societalDiscountRate,$D153,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D153,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D153,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(societalDiscountRate,$D153,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D153,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D153,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D153,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C153+$D153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(societalDiscountRate,$W153,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V153,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V153+$W153-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76526384576112483}]
[null,"2019_26",2019,26,{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3909774185438358E-2},{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2564752005254176E-2},{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.087517582417953E-2},{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1416530286120273E-2},{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5115812112813285E-2},{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9951339271224968E-2},{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7713816309259657E-2},{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5411874425579845E-2},{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D154,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76070181506833134},"2019_26",2019,26,{"$f":"-PMT(societalDiscountRate,$D154,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3909774185438358E-2},{"$f":"-PMT(societalDiscountRate,$D154,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2564752005254176E-2},{"$f":"-PMT(societalDiscountRate,$D154,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.087517582417953E-2},{"$f":"-PMT(societalDiscountRate,$D154,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1416530286120273E-2},{"$f":"-PMT(societalDiscountRate,$D154,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5115812112813285E-2},{"$f":"-PMT(societalDiscountRate,$D154,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9951339271224968E-2},{"$f":"-PMT(societalDiscountRate,$D154,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7713816309259657E-2},{"$f":"-PMT(societalDiscountRate,$D154,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5411874425579845E-2},{"$f":"-PMT(societalDiscountRate,$D154,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D154,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D154,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D154,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D154,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D154,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D154,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C154+$D154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W154,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V154,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V154+$W154-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76070181506833134}]
[null,"2019_27",2019,27,{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3886122147852119E-2},{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2546744669322872E-2},{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0857055368400112E-2},{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1415665895243148E-2},{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5097275148227763E-2},{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9929378640220427E-2},{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7701875032224372E-2},{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5387877062372966E-2},{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D155,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75627079867075797},"2019_27",2019,27,{"$f":"-PMT(societalDiscountRate,$D155,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3886122147852119E-2},{"$f":"-PMT(societalDiscountRate,$D155,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2546744669322872E-2},{"$f":"-PMT(societalDiscountRate,$D155,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0857055368400112E-2},{"$f":"-PMT(societalDiscountRate,$D155,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1415665895243148E-2},{"$f":"-PMT(societalDiscountRate,$D155,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5097275148227763E-2},{"$f":"-PMT(societalDiscountRate,$D155,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9929378640220427E-2},{"$f":"-PMT(societalDiscountRate,$D155,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7701875032224372E-2},{"$f":"-PMT(societalDiscountRate,$D155,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5387877062372966E-2},{"$f":"-PMT(societalDiscountRate,$D155,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D155,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D155,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D155,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D155,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D155,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D155,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C155+$D155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W155,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V155,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V155+$W155-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75627079867075797}]
[null,"2019_28",2019,28,{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3864308293624914E-2},{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2530136823187265E-2},{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0840343193837496E-2},{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1414868682887969E-2},{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5080178834990103E-2},{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9909124740245695E-2},{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7690861804480884E-2},{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5365744720458496E-2},{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D156,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75196751209452739},"2019_28",2019,28,{"$f":"-PMT(societalDiscountRate,$D156,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3864308293624914E-2},{"$f":"-PMT(societalDiscountRate,$D156,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2530136823187265E-2},{"$f":"-PMT(societalDiscountRate,$D156,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0840343193837496E-2},{"$f":"-PMT(societalDiscountRate,$D156,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1414868682887969E-2},{"$f":"-PMT(societalDiscountRate,$D156,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5080178834990103E-2},{"$f":"-PMT(societalDiscountRate,$D156,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9909124740245695E-2},{"$f":"-PMT(societalDiscountRate,$D156,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7690861804480884E-2},{"$f":"-PMT(societalDiscountRate,$D156,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5365744720458496E-2},{"$f":"-PMT(societalDiscountRate,$D156,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D156,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D156,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D156,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D156,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D156,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D156,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C156+$D156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W156,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V156,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V156+$W156-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75196751209452739}]
[null,"2019_29",2019,29,{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3844141281896933E-2},{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2514782790639652E-2},{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0824892709164125E-2},{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1414131656283271E-2},{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5064373212289122E-2},{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9890399913625252E-2},{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.768068002318023E-2},{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5345283265352592E-2},{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D157,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74778873680096858},"2019_29",2019,29,{"$f":"-PMT(societalDiscountRate,$D157,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3844141281896933E-2},{"$f":"-PMT(societalDiscountRate,$D157,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2514782790639652E-2},{"$f":"-PMT(societalDiscountRate,$D157,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0824892709164125E-2},{"$f":"-PMT(societalDiscountRate,$D157,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1414131656283271E-2},{"$f":"-PMT(societalDiscountRate,$D157,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5064373212289122E-2},{"$f":"-PMT(societalDiscountRate,$D157,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9890399913625252E-2},{"$f":"-PMT(societalDiscountRate,$D157,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.768068002318023E-2},{"$f":"-PMT(societalDiscountRate,$D157,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5345283265352592E-2},{"$f":"-PMT(societalDiscountRate,$D157,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D157,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D157,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D157,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D157,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D157,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D157,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C157+$D157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W157,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V157,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V157+$W157-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74778873680096858}]
[null,"2019_30",2019,30,{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3825455254109837E-2},{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2500556296268623E-2},{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0810576845722153E-2},{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1413448753937543E-2},{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5049728290722839E-2},{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9873050162692526E-2},{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.767124595080143E-2},{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5326324416920796E-2},{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D158,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74373131930193315},"2019_30",2019,30,{"$f":"-PMT(societalDiscountRate,$D158,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3825455254109837E-2},{"$f":"-PMT(societalDiscountRate,$D158,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2500556296268623E-2},{"$f":"-PMT(societalDiscountRate,$D158,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0810576845722153E-2},{"$f":"-PMT(societalDiscountRate,$D158,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1413448753937543E-2},{"$f":"-PMT(societalDiscountRate,$D158,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5049728290722839E-2},{"$f":"-PMT(societalDiscountRate,$D158,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9873050162692526E-2},{"$f":"-PMT(societalDiscountRate,$D158,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.767124595080143E-2},{"$f":"-PMT(societalDiscountRate,$D158,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5326324416920796E-2},{"$f":"-PMT(societalDiscountRate,$D158,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D158,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D158,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D158,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D158,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D158,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D158,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C158+$D158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W158,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V158,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V158+$W158-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74373131930193315}]
[null,"2020_1",2020,1,{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0678034880515919E-2},{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7597586447018848E-2},{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5629424528441658E-2},{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7486634751169104E-2},{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.18771786036716E-2},{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4476378172042015E-2},{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4567979642094453E-2},{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1852985124159912E-2},{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D159,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90573080982991583},"2020_1",2020,1,{"$f":"-PMT(societalDiscountRate,$D159,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0678034880515919E-2},{"$f":"-PMT(societalDiscountRate,$D159,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7597586447018848E-2},{"$f":"-PMT(societalDiscountRate,$D159,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5629424528441658E-2},{"$f":"-PMT(societalDiscountRate,$D159,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7486634751169104E-2},{"$f":"-PMT(societalDiscountRate,$D159,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.18771786036716E-2},{"$f":"-PMT(societalDiscountRate,$D159,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4476378172042015E-2},{"$f":"-PMT(societalDiscountRate,$D159,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4567979642094453E-2},{"$f":"-PMT(societalDiscountRate,$D159,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1852985124159912E-2},{"$f":"-PMT(societalDiscountRate,$D159,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D159,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D159,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D159,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D159,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D159,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D159,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C159+$D159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W159,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V159,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V159+$W159-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90573080982991583}]
[null,"2020_2",2020,2,{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.437634839801792E-2},{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1745241322885589E-2},{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0411987836687438E-2},{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1067293398241625E-2},{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5554165576462448E-2},{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9988609213765181E-2},{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7717056480582281E-2},{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5735255578739744E-2},{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D160,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.89702520804377672},"2020_2",2020,2,{"$f":"-PMT(societalDiscountRate,$D160,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.437634839801792E-2},{"$f":"-PMT(societalDiscountRate,$D160,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1745241322885589E-2},{"$f":"-PMT(societalDiscountRate,$D160,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0411987836687438E-2},{"$f":"-PMT(societalDiscountRate,$D160,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1067293398241625E-2},{"$f":"-PMT(societalDiscountRate,$D160,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5554165576462448E-2},{"$f":"-PMT(societalDiscountRate,$D160,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9988609213765181E-2},{"$f":"-PMT(societalDiscountRate,$D160,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7717056480582281E-2},{"$f":"-PMT(societalDiscountRate,$D160,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5735255578739744E-2},{"$f":"-PMT(societalDiscountRate,$D160,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D160,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D160,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D160,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D160,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D160,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D160,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C160+$D160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W160,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V160,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V160+$W160-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.89702520804377672}]
[null,"2020_3",2020,3,{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5952351245505049E-2},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3884130121103419E-2},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2417558864760944E-2},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1790928188617293E-2},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6119686876443328E-2},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1534212942438392E-2},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9021886247016434E-2},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7120229231337447E-2},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88854717452575294},"2020_3",2020,3,{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5952351245505049E-2},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3884130121103419E-2},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2417558864760944E-2},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1790928188617293E-2},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6119686876443328E-2},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1534212942438392E-2},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9021886247016434E-2},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7120229231337447E-2},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V161+$W161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88854717452575294}]
[null,"2020_4",2020,4,{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5444653928046294E-2},{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3840982629708883E-2},{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2615773482674452E-2},{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.200469404477878E-2},{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.635116244069893E-2},{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.198046702317558E-2},{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8443535345625626E-2},{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6459791112453718E-2},{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D162,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8802916463178978},"2020_4",2020,4,{"$f":"-PMT(societalDiscountRate,$D162,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5444653928046294E-2},{"$f":"-PMT(societalDiscountRate,$D162,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3840982629708883E-2},{"$f":"-PMT(societalDiscountRate,$D162,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2615773482674452E-2},{"$f":"-PMT(societalDiscountRate,$D162,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.200469404477878E-2},{"$f":"-PMT(societalDiscountRate,$D162,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.635116244069893E-2},{"$f":"-PMT(societalDiscountRate,$D162,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.198046702317558E-2},{"$f":"-PMT(societalDiscountRate,$D162,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8443535345625626E-2},{"$f":"-PMT(societalDiscountRate,$D162,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6459791112453718E-2},{"$f":"-PMT(societalDiscountRate,$D162,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D162,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D162,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D162,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D162,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D162,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D162,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C162+$D162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W162,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V162,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V162+$W162-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8802916463178978}]
[null,"2020_5",2020,5,{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5205729440406142E-2},{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3660480654043862E-2},{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2417180445941352E-2},{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2140301163888401E-2},{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6487749772670249E-2},{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2066400239593155E-2},{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7833481431228208E-2},{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5912926726333699E-2},{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D163,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87225365006435884},"2020_5",2020,5,{"$f":"-PMT(societalDiscountRate,$D163,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5205729440406142E-2},{"$f":"-PMT(societalDiscountRate,$D163,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3660480654043862E-2},{"$f":"-PMT(societalDiscountRate,$D163,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2417180445941352E-2},{"$f":"-PMT(societalDiscountRate,$D163,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2140301163888401E-2},{"$f":"-PMT(societalDiscountRate,$D163,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6487749772670249E-2},{"$f":"-PMT(societalDiscountRate,$D163,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2066400239593155E-2},{"$f":"-PMT(societalDiscountRate,$D163,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7833481431228208E-2},{"$f":"-PMT(societalDiscountRate,$D163,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5912926726333699E-2},{"$f":"-PMT(societalDiscountRate,$D163,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D163,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D163,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D163,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D163,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D163,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D163,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C163+$D163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W163,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V163,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V163+$W163-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87225365006435884}]
[null,"2020_6",2020,6,{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5213733823582118E-2},{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3755751138071605E-2},{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2504545522595222E-2},{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1981465947862596E-2},{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6228628927781248E-2},{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1754403166353225E-2},{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7709461821973121E-2},{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6042965609319556E-2},{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D164,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86442830071949306},"2020_6",2020,6,{"$f":"-PMT(societalDiscountRate,$D164,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5213733823582118E-2},{"$f":"-PMT(societalDiscountRate,$D164,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3755751138071605E-2},{"$f":"-PMT(societalDiscountRate,$D164,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2504545522595222E-2},{"$f":"-PMT(societalDiscountRate,$D164,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1981465947862596E-2},{"$f":"-PMT(societalDiscountRate,$D164,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6228628927781248E-2},{"$f":"-PMT(societalDiscountRate,$D164,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1754403166353225E-2},{"$f":"-PMT(societalDiscountRate,$D164,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7709461821973121E-2},{"$f":"-PMT(societalDiscountRate,$D164,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6042965609319556E-2},{"$f":"-PMT(societalDiscountRate,$D164,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D164,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D164,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D164,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D164,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D164,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D164,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C164+$D164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W164,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V164,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V164+$W164-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86442830071949306}]
[null,"2020_7",2020,7,{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4817632976258327E-2},{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.339249125395598E-2},{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2249079696564808E-2},{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1801987180452936E-2},{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6059750974258011E-2},{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1480984598698027E-2},{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7393681968279732E-2},{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5692131289929034E-2},{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D165,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85681080028674406},"2020_7",2020,7,{"$f":"-PMT(societalDiscountRate,$D165,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4817632976258327E-2},{"$f":"-PMT(societalDiscountRate,$D165,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.339249125395598E-2},{"$f":"-PMT(societalDiscountRate,$D165,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2249079696564808E-2},{"$f":"-PMT(societalDiscountRate,$D165,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1801987180452936E-2},{"$f":"-PMT(societalDiscountRate,$D165,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6059750974258011E-2},{"$f":"-PMT(societalDiscountRate,$D165,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1480984598698027E-2},{"$f":"-PMT(societalDiscountRate,$D165,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7393681968279732E-2},{"$f":"-PMT(societalDiscountRate,$D165,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5692131289929034E-2},{"$f":"-PMT(societalDiscountRate,$D165,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D165,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D165,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D165,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D165,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D165,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D165,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C165+$D165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W165,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V165,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V165+$W165-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85681080028674406}]
[null,"2020_8",2020,8,{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4824999139280987E-2},{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3301587137557683E-2},{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2301426330487696E-2},{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1617460322187515E-2},{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5808313350068151E-2},{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.129246505595402E-2},{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7893394945267181E-2},{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6146391450882158E-2},{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D166,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8493964365869201},"2020_8",2020,8,{"$f":"-PMT(societalDiscountRate,$D166,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4824999139280987E-2},{"$f":"-PMT(societalDiscountRate,$D166,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3301587137557683E-2},{"$f":"-PMT(societalDiscountRate,$D166,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2301426330487696E-2},{"$f":"-PMT(societalDiscountRate,$D166,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1617460322187515E-2},{"$f":"-PMT(societalDiscountRate,$D166,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5808313350068151E-2},{"$f":"-PMT(societalDiscountRate,$D166,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.129246505595402E-2},{"$f":"-PMT(societalDiscountRate,$D166,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7893394945267181E-2},{"$f":"-PMT(societalDiscountRate,$D166,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6146391450882158E-2},{"$f":"-PMT(societalDiscountRate,$D166,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D166,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D166,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D166,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D166,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D166,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D166,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C166+$D166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W166,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V166,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V166+$W166-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8493964365869201}]
[null,"2020_9",2020,9,{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.48125380827099E-2},{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3342796397579965E-2},{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2179011415014504E-2},{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1690450849615125E-2},{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.587154526082915E-2},{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1317792912840004E-2},{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.787347426687343E-2},{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5994496513556247E-2},{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D167,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84218058205453294},"2020_9",2020,9,{"$f":"-PMT(societalDiscountRate,$D167,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.48125380827099E-2},{"$f":"-PMT(societalDiscountRate,$D167,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3342796397579965E-2},{"$f":"-PMT(societalDiscountRate,$D167,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2179011415014504E-2},{"$f":"-PMT(societalDiscountRate,$D167,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1690450849615125E-2},{"$f":"-PMT(societalDiscountRate,$D167,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.587154526082915E-2},{"$f":"-PMT(societalDiscountRate,$D167,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1317792912840004E-2},{"$f":"-PMT(societalDiscountRate,$D167,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.787347426687343E-2},{"$f":"-PMT(societalDiscountRate,$D167,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5994496513556247E-2},{"$f":"-PMT(societalDiscountRate,$D167,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D167,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D167,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D167,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D167,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D167,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D167,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C167+$D167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W167,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V167,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V167+$W167-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84218058205453294}]
[null,"2020_10",2020,10,{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.493040780724792E-2},{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3444901416559371E-2},{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2154576911488287E-2},{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1697597151552052E-2},{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5825131203590698E-2},{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1300387006957998E-2},{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8114952519165989E-2},{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6325712000818015E-2},{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D168,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83515869256089093},"2020_10",2020,10,{"$f":"-PMT(societalDiscountRate,$D168,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.493040780724792E-2},{"$f":"-PMT(societalDiscountRate,$D168,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3444901416559371E-2},{"$f":"-PMT(societalDiscountRate,$D168,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2154576911488287E-2},{"$f":"-PMT(societalDiscountRate,$D168,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1697597151552052E-2},{"$f":"-PMT(societalDiscountRate,$D168,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5825131203590698E-2},{"$f":"-PMT(societalDiscountRate,$D168,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1300387006957998E-2},{"$f":"-PMT(societalDiscountRate,$D168,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8114952519165989E-2},{"$f":"-PMT(societalDiscountRate,$D168,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6325712000818015E-2},{"$f":"-PMT(societalDiscountRate,$D168,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D168,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D168,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D168,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D168,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D168,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D168,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C168+$D168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W168,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V168,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V168+$W168-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83515869256089093}]
[null,"2020_11",2020,11,{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4940206665802999E-2},{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3488332799851127E-2},{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2148708926745528E-2},{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.17899013049726E-2},{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5893601968947338E-2},{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1254539830882411E-2},{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8036314178255516E-2},{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6241174663757064E-2},{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D169,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82832630626265491},"2020_11",2020,11,{"$f":"-PMT(societalDiscountRate,$D169,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4940206665802999E-2},{"$f":"-PMT(societalDiscountRate,$D169,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3488332799851127E-2},{"$f":"-PMT(societalDiscountRate,$D169,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2148708926745528E-2},{"$f":"-PMT(societalDiscountRate,$D169,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.17899013049726E-2},{"$f":"-PMT(societalDiscountRate,$D169,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5893601968947338E-2},{"$f":"-PMT(societalDiscountRate,$D169,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1254539830882411E-2},{"$f":"-PMT(societalDiscountRate,$D169,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8036314178255516E-2},{"$f":"-PMT(societalDiscountRate,$D169,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6241174663757064E-2},{"$f":"-PMT(societalDiscountRate,$D169,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D169,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D169,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D169,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D169,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D169,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D169,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C169+$D169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W169,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V169,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V169+$W169-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82832630626265491}]
[null,"2020_12",2020,12,{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4903976394163977E-2},{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3472041485332048E-2},{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2061792009940237E-2},{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1788371087999029E-2},{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5823034995268408E-2},{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1127118881765061E-2},{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8115293637193487E-2},{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6360794350396415E-2},{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D170,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82167904247460399},"2020_12",2020,12,{"$f":"-PMT(societalDiscountRate,$D170,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4903976394163977E-2},{"$f":"-PMT(societalDiscountRate,$D170,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3472041485332048E-2},{"$f":"-PMT(societalDiscountRate,$D170,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2061792009940237E-2},{"$f":"-PMT(societalDiscountRate,$D170,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1788371087999029E-2},{"$f":"-PMT(societalDiscountRate,$D170,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5823034995268408E-2},{"$f":"-PMT(societalDiscountRate,$D170,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1127118881765061E-2},{"$f":"-PMT(societalDiscountRate,$D170,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8115293637193487E-2},{"$f":"-PMT(societalDiscountRate,$D170,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6360794350396415E-2},{"$f":"-PMT(societalDiscountRate,$D170,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D170,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D170,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D170,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D170,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D170,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D170,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C170+$D170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W170,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V170,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V170+$W170-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82167904247460399}]
[null,"2020_13",2020,13,{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4777203049903853E-2},{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3366480176597923E-2},{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1939110616780198E-2},{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1763559396495398E-2},{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5728006624417922E-2},{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0994214554955923E-2},{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8057331744829948E-2},{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6235766551434873E-2},{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D171,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81521260056537959},"2020_13",2020,13,{"$f":"-PMT(societalDiscountRate,$D171,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4777203049903853E-2},{"$f":"-PMT(societalDiscountRate,$D171,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3366480176597923E-2},{"$f":"-PMT(societalDiscountRate,$D171,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1939110616780198E-2},{"$f":"-PMT(societalDiscountRate,$D171,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1763559396495398E-2},{"$f":"-PMT(societalDiscountRate,$D171,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5728006624417922E-2},{"$f":"-PMT(societalDiscountRate,$D171,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0994214554955923E-2},{"$f":"-PMT(societalDiscountRate,$D171,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8057331744829948E-2},{"$f":"-PMT(societalDiscountRate,$D171,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6235766551434873E-2},{"$f":"-PMT(societalDiscountRate,$D171,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D171,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D171,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D171,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D171,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D171,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D171,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C171+$D171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W171,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V171,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V171+$W171-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81521260056537959}]
[null,"2020_14",2020,14,{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4668900180254635E-2},{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3276298816103287E-2},{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1834303513920049E-2},{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1742362689834576E-2},{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.56468235861281E-2},{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.088067396749067E-2},{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8007814716546851E-2},{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6128954906664526E-2},{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D172,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80892275887501475},"2020_14",2020,14,{"$f":"-PMT(societalDiscountRate,$D172,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4668900180254635E-2},{"$f":"-PMT(societalDiscountRate,$D172,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3276298816103287E-2},{"$f":"-PMT(societalDiscountRate,$D172,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1834303513920049E-2},{"$f":"-PMT(societalDiscountRate,$D172,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1742362689834576E-2},{"$f":"-PMT(societalDiscountRate,$D172,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.56468235861281E-2},{"$f":"-PMT(societalDiscountRate,$D172,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.088067396749067E-2},{"$f":"-PMT(societalDiscountRate,$D172,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8007814716546851E-2},{"$f":"-PMT(societalDiscountRate,$D172,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6128954906664526E-2},{"$f":"-PMT(societalDiscountRate,$D172,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D172,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D172,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D172,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D172,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D172,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D172,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C172+$D172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W172,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V172,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V172+$W172-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80892275887501475}]
[null,"2020_15",2020,15,{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4575372305155916E-2},{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3198420260826841E-2},{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1743794502870676E-2},{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1724057699952959E-2},{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5576715775597354E-2},{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0782622919374616E-2},{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7965052946230697E-2},{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6036714819180936E-2},{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D173,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80280537365308091},"2020_15",2020,15,{"$f":"-PMT(societalDiscountRate,$D173,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4575372305155916E-2},{"$f":"-PMT(societalDiscountRate,$D173,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3198420260826841E-2},{"$f":"-PMT(societalDiscountRate,$D173,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1743794502870676E-2},{"$f":"-PMT(societalDiscountRate,$D173,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1724057699952959E-2},{"$f":"-PMT(societalDiscountRate,$D173,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5576715775597354E-2},{"$f":"-PMT(societalDiscountRate,$D173,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0782622919374616E-2},{"$f":"-PMT(societalDiscountRate,$D173,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7965052946230697E-2},{"$f":"-PMT(societalDiscountRate,$D173,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6036714819180936E-2},{"$f":"-PMT(societalDiscountRate,$D173,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D173,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D173,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D173,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D173,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D173,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D173,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C173+$D173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W173,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V173,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V173+$W173-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80280537365308091}]
[null,"2020_16",2020,16,{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4493847725460126E-2},{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3130536579309153E-2},{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1664901348538924E-2},{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1708101958364059E-2},{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5515605547434043E-2},{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0697155667200252E-2},{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7927779188557997E-2},{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5956312753430301E-2},{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D174,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79685637801632481},"2020_16",2020,16,{"$f":"-PMT(societalDiscountRate,$D174,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4493847725460126E-2},{"$f":"-PMT(societalDiscountRate,$D174,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3130536579309153E-2},{"$f":"-PMT(societalDiscountRate,$D174,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1664901348538924E-2},{"$f":"-PMT(societalDiscountRate,$D174,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1708101958364059E-2},{"$f":"-PMT(societalDiscountRate,$D174,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5515605547434043E-2},{"$f":"-PMT(societalDiscountRate,$D174,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0697155667200252E-2},{"$f":"-PMT(societalDiscountRate,$D174,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7927779188557997E-2},{"$f":"-PMT(societalDiscountRate,$D174,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5956312753430301E-2},{"$f":"-PMT(societalDiscountRate,$D174,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D174,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D174,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D174,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D174,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D174,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D174,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C174+$D174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W174,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V174,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V174+$W174-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79685637801632481}]
[null,"2020_17",2020,17,{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4422206824046163E-2},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3070882814108861E-2},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1595572850154666E-2},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.169408062008275E-2},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5461904052160246E-2},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0622050085423654E-2},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7895024335865439E-2},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5885658277351892E-2},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79107178092469566},"2020_17",2020,17,{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4422206824046163E-2},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3070882814108861E-2},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1595572850154666E-2},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.169408062008275E-2},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5461904052160246E-2},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0622050085423654E-2},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7895024335865439E-2},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5885658277351892E-2},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V175+$W175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79107178092469566}]
[null,"2020_18",2020,18,{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4358800933303771E-2},{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3018086156836131E-2},{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1534213555294797E-2},{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1681671012922854E-2},{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5414375460603874E-2},{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0555577773960759E-2},{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7866034602764422E-2},{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5823125423880331E-2},{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D176,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78544766617470441},"2020_18",2020,18,{"$f":"-PMT(societalDiscountRate,$D176,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4358800933303771E-2},{"$f":"-PMT(societalDiscountRate,$D176,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3018086156836131E-2},{"$f":"-PMT(societalDiscountRate,$D176,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1534213555294797E-2},{"$f":"-PMT(societalDiscountRate,$D176,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1681671012922854E-2},{"$f":"-PMT(societalDiscountRate,$D176,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5414375460603874E-2},{"$f":"-PMT(societalDiscountRate,$D176,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0555577773960759E-2},{"$f":"-PMT(societalDiscountRate,$D176,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7866034602764422E-2},{"$f":"-PMT(societalDiscountRate,$D176,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5823125423880331E-2},{"$f":"-PMT(societalDiscountRate,$D176,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D176,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D176,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D176,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D176,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D176,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D176,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C176+$D176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W176,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V176,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V176+$W176-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78544766617470441}]
[null,"2020_19",2020,19,{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4302328402428003E-2},{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.297106275217983E-2},{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1479563827439565E-2},{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1670618381766868E-2},{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5372044064849917E-2},{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0496374131877663E-2},{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7840214863013748E-2},{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5767430464672678E-2},{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D177,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77998019140909292},"2020_19",2020,19,{"$f":"-PMT(societalDiscountRate,$D177,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4302328402428003E-2},{"$f":"-PMT(societalDiscountRate,$D177,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.297106275217983E-2},{"$f":"-PMT(societalDiscountRate,$D177,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1479563827439565E-2},{"$f":"-PMT(societalDiscountRate,$D177,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1670618381766868E-2},{"$f":"-PMT(societalDiscountRate,$D177,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5372044064849917E-2},{"$f":"-PMT(societalDiscountRate,$D177,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0496374131877663E-2},{"$f":"-PMT(societalDiscountRate,$D177,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7840214863013748E-2},{"$f":"-PMT(societalDiscountRate,$D177,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5767430464672678E-2},{"$f":"-PMT(societalDiscountRate,$D177,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D177,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D177,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D177,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D177,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D177,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D177,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C177+$D177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W177,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V177,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V177+$W177-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77998019140909292}]
[null,"2020_20",2020,20,{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4251747844587699E-2},{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2928945460778516E-2},{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1430615893322392E-2},{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1660718909566789E-2},{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5334129248952908E-2},{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0443347409039147E-2},{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7817088985359126E-2},{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5717546351778706E-2},{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D178,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77466558714182254},"2020_20",2020,20,{"$f":"-PMT(societalDiscountRate,$D178,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4251747844587699E-2},{"$f":"-PMT(societalDiscountRate,$D178,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2928945460778516E-2},{"$f":"-PMT(societalDiscountRate,$D178,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1430615893322392E-2},{"$f":"-PMT(societalDiscountRate,$D178,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1660718909566789E-2},{"$f":"-PMT(societalDiscountRate,$D178,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5334129248952908E-2},{"$f":"-PMT(societalDiscountRate,$D178,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0443347409039147E-2},{"$f":"-PMT(societalDiscountRate,$D178,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7817088985359126E-2},{"$f":"-PMT(societalDiscountRate,$D178,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5717546351778706E-2},{"$f":"-PMT(societalDiscountRate,$D178,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D178,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D178,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D178,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D178,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D178,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D178,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C178+$D178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W178,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V178,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V178+$W178-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77466558714182254}]
[null,"2020_21",2020,21,{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4206216170674238E-2},{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2891032261318393E-2},{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.138655387680612E-2},{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1651807589498838E-2},{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5299999039488566E-2},{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0395613743060069E-2},{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7796271502015866E-2},{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5672641604604455E-2},{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D179,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7695001557974398},"2020_21",2020,21,{"$f":"-PMT(societalDiscountRate,$D179,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4206216170674238E-2},{"$f":"-PMT(societalDiscountRate,$D179,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2891032261318393E-2},{"$f":"-PMT(societalDiscountRate,$D179,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.138655387680612E-2},{"$f":"-PMT(societalDiscountRate,$D179,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1651807589498838E-2},{"$f":"-PMT(societalDiscountRate,$D179,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5299999039488566E-2},{"$f":"-PMT(societalDiscountRate,$D179,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0395613743060069E-2},{"$f":"-PMT(societalDiscountRate,$D179,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7796271502015866E-2},{"$f":"-PMT(societalDiscountRate,$D179,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5672641604604455E-2},{"$f":"-PMT(societalDiscountRate,$D179,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D179,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D179,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D179,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D179,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D179,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D179,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C179+$D179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W179,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V179,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V179+$W179-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7695001557974398}]
[null,"2020_22",2020,22,{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.416504352298832E-2},{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2856748724829398E-2},{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1346710187206578E-2},{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1643749404722444E-2},{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5269136324175438E-2},{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0352449913505978E-2},{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7777447003952649E-2},{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5632035864118297E-2},{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D180,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76448027076390657},"2020_22",2020,22,{"$f":"-PMT(societalDiscountRate,$D180,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.416504352298832E-2},{"$f":"-PMT(societalDiscountRate,$D180,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2856748724829398E-2},{"$f":"-PMT(societalDiscountRate,$D180,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1346710187206578E-2},{"$f":"-PMT(societalDiscountRate,$D180,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1643749404722444E-2},{"$f":"-PMT(societalDiscountRate,$D180,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5269136324175438E-2},{"$f":"-PMT(societalDiscountRate,$D180,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0352449913505978E-2},{"$f":"-PMT(societalDiscountRate,$D180,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7777447003952649E-2},{"$f":"-PMT(societalDiscountRate,$D180,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5632035864118297E-2},{"$f":"-PMT(societalDiscountRate,$D180,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D180,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D180,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D180,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D180,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D180,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D180,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C180+$D180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W180,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V180,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V180+$W180-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76448027076390657}]
[null,"2020_23",2020,23,{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.412765996540334E-2},{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2825620278334288E-2},{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1310533284620553E-2},{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1636432809080672E-2},{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5241113883065058E-2},{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0313258421133827E-2},{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.776035491134002E-2},{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5595167041658181E-2},{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D181,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75960237545802811},"2020_23",2020,23,{"$f":"-PMT(societalDiscountRate,$D181,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.412765996540334E-2},{"$f":"-PMT(societalDiscountRate,$D181,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2825620278334288E-2},{"$f":"-PMT(societalDiscountRate,$D181,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1310533284620553E-2},{"$f":"-PMT(societalDiscountRate,$D181,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1636432809080672E-2},{"$f":"-PMT(societalDiscountRate,$D181,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5241113883065058E-2},{"$f":"-PMT(societalDiscountRate,$D181,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0313258421133827E-2},{"$f":"-PMT(societalDiscountRate,$D181,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.776035491134002E-2},{"$f":"-PMT(societalDiscountRate,$D181,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5595167041658181E-2},{"$f":"-PMT(societalDiscountRate,$D181,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D181,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D181,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D181,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D181,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D181,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D181,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C181+$D181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W181,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V181,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V181+$W181-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75960237545802811}]
[null,"2020_24",2020,24,{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4093590501030226E-2},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.279725140262082E-2},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1277563503962778E-2},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1629764837634052E-2},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5215575661966448E-2},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0277541297367145E-2},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.774477805140624E-2},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5561566680578902E-2},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75486298240264915},"2020_24",2020,24,{"$f":"-PMT(societalDiscountRate,$D182,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4093590501030226E-2},{"$f":"-PMT(societalDiscountRate,$D182,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.279725140262082E-2},{"$f":"-PMT(societalDiscountRate,$D182,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1277563503962778E-2},{"$f":"-PMT(societalDiscountRate,$D182,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1629764837634052E-2},{"$f":"-PMT(societalDiscountRate,$D182,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5215575661966448E-2},{"$f":"-PMT(societalDiscountRate,$D182,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0277541297367145E-2},{"$f":"-PMT(societalDiscountRate,$D182,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.774477805140624E-2},{"$f":"-PMT(societalDiscountRate,$D182,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5561566680578902E-2},{"$f":"-PMT(societalDiscountRate,$D182,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D182,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D182,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D182,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D182,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D182,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D182,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C182+$D182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W182,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V182,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V182+$W182-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75486298240264915}]
[null,"2020_25",2020,25,{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4062436085680869E-2},{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2771309822580331E-2},{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1247414681270973E-2},{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1623667390673601E-2},{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5192222540277271E-2},{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0244880199536953E-2},{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7730533977625054E-2},{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5530841231141579E-2},{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D183,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75025867231482835},"2020_25",2020,25,{"$f":"-PMT(societalDiscountRate,$D183,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4062436085680869E-2},{"$f":"-PMT(societalDiscountRate,$D183,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2771309822580331E-2},{"$f":"-PMT(societalDiscountRate,$D183,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1247414681270973E-2},{"$f":"-PMT(societalDiscountRate,$D183,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1623667390673601E-2},{"$f":"-PMT(societalDiscountRate,$D183,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5192222540277271E-2},{"$f":"-PMT(societalDiscountRate,$D183,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0244880199536953E-2},{"$f":"-PMT(societalDiscountRate,$D183,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7730533977625054E-2},{"$f":"-PMT(societalDiscountRate,$D183,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5530841231141579E-2},{"$f":"-PMT(societalDiscountRate,$D183,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D183,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D183,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(societalDiscountRate,$D183,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D183,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D183,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D183,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C183+$D183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(societalDiscountRate,$W183,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V183,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V183+$W183-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75025867231482835}]
[null,"2020_26",2020,26,{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4033859022874447E-2},{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2747514345958422E-2},{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1219760020127699E-2},{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1618074375276155E-2},{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5170801383187548E-2},{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0214921099564982E-2},{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7717468292183698E-2},{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5502657646616573E-2},{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D184,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7457860932042466},"2020_26",2020,26,{"$f":"-PMT(societalDiscountRate,$D184,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4033859022874447E-2},{"$f":"-PMT(societalDiscountRate,$D184,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2747514345958422E-2},{"$f":"-PMT(societalDiscountRate,$D184,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1219760020127699E-2},{"$f":"-PMT(societalDiscountRate,$D184,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1618074375276155E-2},{"$f":"-PMT(societalDiscountRate,$D184,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5170801383187548E-2},{"$f":"-PMT(societalDiscountRate,$D184,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0214921099564982E-2},{"$f":"-PMT(societalDiscountRate,$D184,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7717468292183698E-2},{"$f":"-PMT(societalDiscountRate,$D184,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5502657646616573E-2},{"$f":"-PMT(societalDiscountRate,$D184,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D184,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D184,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D184,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D184,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D184,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D184,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C184+$D184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W184,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V184,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V184+$W184-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7457860932042466}]
[null,"2020_27",2020,27,{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4007571604428447E-2},{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2725625404630922E-2},{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1194321098906847E-2},{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1612929482075484E-2},{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5151096526749715E-2},{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0187362375193499E-2},{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7705449452360748E-2},{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5476732180282411E-2},{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D185,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74144195948113534},"2020_27",2020,27,{"$f":"-PMT(societalDiscountRate,$D185,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4007571604428447E-2},{"$f":"-PMT(societalDiscountRate,$D185,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2725625404630922E-2},{"$f":"-PMT(societalDiscountRate,$D185,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1194321098906847E-2},{"$f":"-PMT(societalDiscountRate,$D185,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1612929482075484E-2},{"$f":"-PMT(societalDiscountRate,$D185,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5151096526749715E-2},{"$f":"-PMT(societalDiscountRate,$D185,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0187362375193499E-2},{"$f":"-PMT(societalDiscountRate,$D185,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7705449452360748E-2},{"$f":"-PMT(societalDiscountRate,$D185,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5476732180282411E-2},{"$f":"-PMT(societalDiscountRate,$D185,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D185,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D185,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D185,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D185,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D185,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D185,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C185+$D185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W185,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V185,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V185+$W185-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74144195948113534}]
[null,"2020_28",2020,28,{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3983327185236218E-2},{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2705437622772159E-2},{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1170859233636864E-2},{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.160818443844512E-2},{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5132923087597358E-2},{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0161945453123432E-2},{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7694364689835655E-2},{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5452821583095012E-2},{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D186,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73722305107306629},"2020_28",2020,28,{"$f":"-PMT(societalDiscountRate,$D186,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3983327185236218E-2},{"$f":"-PMT(societalDiscountRate,$D186,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2705437622772159E-2},{"$f":"-PMT(societalDiscountRate,$D186,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1170859233636864E-2},{"$f":"-PMT(societalDiscountRate,$D186,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.160818443844512E-2},{"$f":"-PMT(societalDiscountRate,$D186,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5132923087597358E-2},{"$f":"-PMT(societalDiscountRate,$D186,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0161945453123432E-2},{"$f":"-PMT(societalDiscountRate,$D186,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7694364689835655E-2},{"$f":"-PMT(societalDiscountRate,$D186,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5452821583095012E-2},{"$f":"-PMT(societalDiscountRate,$D186,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D186,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D186,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D186,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D186,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D186,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D186,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C186+$D186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W186,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V186,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V186+$W186-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73722305107306629}]
[null,"2020_29",2020,29,{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3960913104666377E-2},{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.268677392266363E-2},{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.11491686278809E-2},{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1603797623096177E-2},{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5116121656877867E-2},{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0138447388080138E-2},{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7684116774290004E-2},{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5430716122552414E-2},{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D187,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73312621254996924},"2020_29",2020,29,{"$f":"-PMT(societalDiscountRate,$D187,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3960913104666377E-2},{"$f":"-PMT(societalDiscountRate,$D187,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.268677392266363E-2},{"$f":"-PMT(societalDiscountRate,$D187,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.11491686278809E-2},{"$f":"-PMT(societalDiscountRate,$D187,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1603797623096177E-2},{"$f":"-PMT(societalDiscountRate,$D187,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5116121656877867E-2},{"$f":"-PMT(societalDiscountRate,$D187,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0138447388080138E-2},{"$f":"-PMT(societalDiscountRate,$D187,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7684116774290004E-2},{"$f":"-PMT(societalDiscountRate,$D187,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5430716122552414E-2},{"$f":"-PMT(societalDiscountRate,$D187,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D187,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D187,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D187,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D187,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D187,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D187,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C187+$D187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W187,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V187,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V187+$W187-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73312621254996924}]
[null,"2020_30",2020,30,{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3940145023703289E-2},{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2669480809358513E-2},{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1129070892661546E-2},{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1599732957759893E-2},{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5100554055414549E-2},{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.011667492608801E-2},{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7674621424298213E-2},{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5410233997807468E-2},{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D188,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72914835225679742},"2020_30",2020,30,{"$f":"-PMT(societalDiscountRate,$D188,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3940145023703289E-2},{"$f":"-PMT(societalDiscountRate,$D188,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2669480809358513E-2},{"$f":"-PMT(societalDiscountRate,$D188,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1129070892661546E-2},{"$f":"-PMT(societalDiscountRate,$D188,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1599732957759893E-2},{"$f":"-PMT(societalDiscountRate,$D188,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5100554055414549E-2},{"$f":"-PMT(societalDiscountRate,$D188,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.011667492608801E-2},{"$f":"-PMT(societalDiscountRate,$D188,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7674621424298213E-2},{"$f":"-PMT(societalDiscountRate,$D188,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5410233997807468E-2},{"$f":"-PMT(societalDiscountRate,$D188,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D188,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D188,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D188,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D188,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D188,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D188,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C188+$D188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W188,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V188,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V188+$W188-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72914835225679742}]
[null,"2021_1",2021,1,{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.822259445622E-2},{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6058802393786992E-2},{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5385853677263048E-2},{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4791178391197055E-2},{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.9378232028164937E-2},{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5721329497157272E-2},{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0992096392609596E-2},{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9772816851502753E-2},{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D189,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88797138218619198},"2021_1",2021,1,{"$f":"-PMT(societalDiscountRate,$D189,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.822259445622E-2},{"$f":"-PMT(societalDiscountRate,$D189,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6058802393786992E-2},{"$f":"-PMT(societalDiscountRate,$D189,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5385853677263048E-2},{"$f":"-PMT(societalDiscountRate,$D189,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4791178391197055E-2},{"$f":"-PMT(societalDiscountRate,$D189,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.9378232028164937E-2},{"$f":"-PMT(societalDiscountRate,$D189,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5721329497157272E-2},{"$f":"-PMT(societalDiscountRate,$D189,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0992096392609596E-2},{"$f":"-PMT(societalDiscountRate,$D189,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9772816851502753E-2},{"$f":"-PMT(societalDiscountRate,$D189,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D189,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D189,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D189,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D189,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D189,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D189,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C189+$D189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W189,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V189,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V189+$W189-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88797138218619198}]
[null,"2021_2",2021,2,{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8748773098628691E-2},{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7217230923990605E-2},{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6016601069742799E-2},{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4073047689570218E-2},{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8369048125379559E-2},{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5276249259919153E-2},{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1383330062645655E-2},{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9912901401103755E-2},{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D190,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87943647847429107},"2021_2",2021,2,{"$f":"-PMT(societalDiscountRate,$D190,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8748773098628691E-2},{"$f":"-PMT(societalDiscountRate,$D190,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7217230923990605E-2},{"$f":"-PMT(societalDiscountRate,$D190,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6016601069742799E-2},{"$f":"-PMT(societalDiscountRate,$D190,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4073047689570218E-2},{"$f":"-PMT(societalDiscountRate,$D190,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8369048125379559E-2},{"$f":"-PMT(societalDiscountRate,$D190,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5276249259919153E-2},{"$f":"-PMT(societalDiscountRate,$D190,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1383330062645655E-2},{"$f":"-PMT(societalDiscountRate,$D190,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9912901401103755E-2},{"$f":"-PMT(societalDiscountRate,$D190,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D190,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D190,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D190,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D190,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D190,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D190,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C190+$D190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W190,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V190,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V190+$W190-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87943647847429107}]
[null,"2021_3",2021,3,{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7162298138797569E-2},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6090781323854649E-2},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5133294122748177E-2},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.363277011129818E-2},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7963355980823831E-2},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4684554478788573E-2},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9840086182022623E-2},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8119846920762319E-2},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87112468090760087},"2021_3",2021,3,{"$f":"-PMT(societalDiscountRate,$D191,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7162298138797569E-2},{"$f":"-PMT(societalDiscountRate,$D191,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6090781323854649E-2},{"$f":"-PMT(societalDiscountRate,$D191,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5133294122748177E-2},{"$f":"-PMT(societalDiscountRate,$D191,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.363277011129818E-2},{"$f":"-PMT(societalDiscountRate,$D191,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7963355980823831E-2},{"$f":"-PMT(societalDiscountRate,$D191,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4684554478788573E-2},{"$f":"-PMT(societalDiscountRate,$D191,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9840086182022623E-2},{"$f":"-PMT(societalDiscountRate,$D191,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8119846920762319E-2},{"$f":"-PMT(societalDiscountRate,$D191,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D191,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D191,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D191,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D191,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D191,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D191,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C191+$D191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W191,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V191,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V191+$W191-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87112468090760087}]
[null,"2021_4",2021,4,{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.645306422010826E-2},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5330747654179167E-2},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.428713963157855E-2},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3422339935041097E-2},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7757916233175338E-2},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.415737576330267E-2},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8733094667255497E-2},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7031400222495008E-2},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86303102580186064},"2021_4",2021,4,{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.645306422010826E-2},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5330747654179167E-2},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.428713963157855E-2},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3422339935041097E-2},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7757916233175338E-2},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.415737576330267E-2},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8733094667255497E-2},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7031400222495008E-2},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V192+$W192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86303102580186064}]
[null,"2021_5",2021,5,{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6232574784836472E-2},{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5139041897037498E-2},{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4048884106427315E-2},{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2991126905214297E-2},{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7206082653594328E-2},{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3389244912755517E-2},{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8415123896129076E-2},{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6984148831293105E-2},{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D193,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85515063731799867},"2021_5",2021,5,{"$f":"-PMT(societalDiscountRate,$D193,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6232574784836472E-2},{"$f":"-PMT(societalDiscountRate,$D193,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5139041897037498E-2},{"$f":"-PMT(societalDiscountRate,$D193,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4048884106427315E-2},{"$f":"-PMT(societalDiscountRate,$D193,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2991126905214297E-2},{"$f":"-PMT(societalDiscountRate,$D193,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7206082653594328E-2},{"$f":"-PMT(societalDiscountRate,$D193,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3389244912755517E-2},{"$f":"-PMT(societalDiscountRate,$D193,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8415123896129076E-2},{"$f":"-PMT(societalDiscountRate,$D193,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6984148831293105E-2},{"$f":"-PMT(societalDiscountRate,$D193,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D193,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D193,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D193,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D193,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D193,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D193,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C193+$D193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W193,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V193,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V193+$W193-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85515063731799867}]
[null,"2021_6",2021,6,{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.560731058462044E-2},{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4497938319779787E-2},{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3511857710382608E-2},{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2625192019855443E-2},{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6857626437048279E-2},{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2817196646966378E-2},{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7932718319943985E-2},{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6424494116517263E-2},{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D194,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84747872619558129},"2021_6",2021,6,{"$f":"-PMT(societalDiscountRate,$D194,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.560731058462044E-2},{"$f":"-PMT(societalDiscountRate,$D194,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4497938319779787E-2},{"$f":"-PMT(societalDiscountRate,$D194,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3511857710382608E-2},{"$f":"-PMT(societalDiscountRate,$D194,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2625192019855443E-2},{"$f":"-PMT(societalDiscountRate,$D194,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6857626437048279E-2},{"$f":"-PMT(societalDiscountRate,$D194,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2817196646966378E-2},{"$f":"-PMT(societalDiscountRate,$D194,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7932718319943985E-2},{"$f":"-PMT(societalDiscountRate,$D194,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6424494116517263E-2},{"$f":"-PMT(societalDiscountRate,$D194,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D194,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D194,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D194,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D194,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D194,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D194,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C194+$D194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W194,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V194,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V194+$W194-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84747872619558129}]
[null,"2021_7",2021,7,{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5515923245575511E-2},{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4251928479681409E-2},{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3413045962253476E-2},{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2305695567977752E-2},{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6463278185040306E-2},{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2428090647310165E-2},{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8447441098799016E-2},{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6861714213305308E-2},{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D195,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84001058851641563},"2021_7",2021,7,{"$f":"-PMT(societalDiscountRate,$D195,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5515923245575511E-2},{"$f":"-PMT(societalDiscountRate,$D195,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4251928479681409E-2},{"$f":"-PMT(societalDiscountRate,$D195,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3413045962253476E-2},{"$f":"-PMT(societalDiscountRate,$D195,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2305695567977752E-2},{"$f":"-PMT(societalDiscountRate,$D195,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6463278185040306E-2},{"$f":"-PMT(societalDiscountRate,$D195,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2428090647310165E-2},{"$f":"-PMT(societalDiscountRate,$D195,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8447441098799016E-2},{"$f":"-PMT(societalDiscountRate,$D195,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6861714213305308E-2},{"$f":"-PMT(societalDiscountRate,$D195,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D195,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D195,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D195,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D195,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D195,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D195,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C195+$D195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W195,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V195,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V195+$W195-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84001058851641563}]
[null,"2021_8",2021,8,{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5426626879921959E-2},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4196119976190003E-2},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3151807356078764E-2},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2314834541040389E-2},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6464819880816438E-2},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2333933412423155E-2},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8364432217333912E-2},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6609626221620062E-2},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8327416044969802},"2021_8",2021,8,{"$f":"-PMT(societalDiscountRate,$D196,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5426626879921959E-2},{"$f":"-PMT(societalDiscountRate,$D196,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4196119976190003E-2},{"$f":"-PMT(societalDiscountRate,$D196,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3151807356078764E-2},{"$f":"-PMT(societalDiscountRate,$D196,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2314834541040389E-2},{"$f":"-PMT(societalDiscountRate,$D196,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6464819880816438E-2},{"$f":"-PMT(societalDiscountRate,$D196,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2333933412423155E-2},{"$f":"-PMT(societalDiscountRate,$D196,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8364432217333912E-2},{"$f":"-PMT(societalDiscountRate,$D196,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6609626221620062E-2},{"$f":"-PMT(societalDiscountRate,$D196,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D196,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D196,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D196,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D196,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D196,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D196,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C196+$D196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W196,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V196,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V196+$W196-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8327416044969802}]
[null,"2021_9",2021,9,{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5502322168230844E-2},{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4231324306059028E-2},{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3032164183292879E-2},{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2263942086917118E-2},{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6356103163782539E-2},{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.221816837736151E-2},{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8591995516420959E-2},{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6927262423979271E-2},{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D197,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82566723730836533},"2021_9",2021,9,{"$f":"-PMT(societalDiscountRate,$D197,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5502322168230844E-2},{"$f":"-PMT(societalDiscountRate,$D197,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4231324306059028E-2},{"$f":"-PMT(societalDiscountRate,$D197,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3032164183292879E-2},{"$f":"-PMT(societalDiscountRate,$D197,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2263942086917118E-2},{"$f":"-PMT(societalDiscountRate,$D197,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6356103163782539E-2},{"$f":"-PMT(societalDiscountRate,$D197,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.221816837736151E-2},{"$f":"-PMT(societalDiscountRate,$D197,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8591995516420959E-2},{"$f":"-PMT(societalDiscountRate,$D197,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6927262423979271E-2},{"$f":"-PMT(societalDiscountRate,$D197,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D197,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D197,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D197,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D197,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D197,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D197,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C197+$D197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W197,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V197,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V197+$W197-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82566723730836533}]
[null,"2021_10",2021,10,{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5465693850108305E-2},{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4214608480501134E-2},{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2952477656569163E-2},{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2320455102095339E-2},{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6388790598481819E-2},{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2090225782623197E-2},{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8463928418471627E-2},{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6782198695993626E-2},{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D198,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81878303192244173},"2021_10",2021,10,{"$f":"-PMT(societalDiscountRate,$D198,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5465693850108305E-2},{"$f":"-PMT(societalDiscountRate,$D198,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4214608480501134E-2},{"$f":"-PMT(societalDiscountRate,$D198,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2952477656569163E-2},{"$f":"-PMT(societalDiscountRate,$D198,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2320455102095339E-2},{"$f":"-PMT(societalDiscountRate,$D198,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6388790598481819E-2},{"$f":"-PMT(societalDiscountRate,$D198,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2090225782623197E-2},{"$f":"-PMT(societalDiscountRate,$D198,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8463928418471627E-2},{"$f":"-PMT(societalDiscountRate,$D198,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6782198695993626E-2},{"$f":"-PMT(societalDiscountRate,$D198,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D198,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D198,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D198,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D198,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D198,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D198,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C198+$D198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W198,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V198,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V198+$W198-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81878303192244173}]
[null,"2021_11",2021,11,{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5386363557910578E-2},{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4142604884124241E-2},{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796040578112565E-2},{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2279410157992636E-2},{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6273450711422193E-2},{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.188629454413903E-2},{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.852021612168316E-2},{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6875356442733057E-2},{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D199,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81208461398299481},"2021_11",2021,11,{"$f":"-PMT(societalDiscountRate,$D199,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5386363557910578E-2},{"$f":"-PMT(societalDiscountRate,$D199,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4142604884124241E-2},{"$f":"-PMT(societalDiscountRate,$D199,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796040578112565E-2},{"$f":"-PMT(societalDiscountRate,$D199,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2279410157992636E-2},{"$f":"-PMT(societalDiscountRate,$D199,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6273450711422193E-2},{"$f":"-PMT(societalDiscountRate,$D199,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.188629454413903E-2},{"$f":"-PMT(societalDiscountRate,$D199,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.852021612168316E-2},{"$f":"-PMT(societalDiscountRate,$D199,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6875356442733057E-2},{"$f":"-PMT(societalDiscountRate,$D199,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D199,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D199,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D199,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D199,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D199,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D199,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C199+$D199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W199,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V199,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V199+$W199-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81208461398299481}]
[null,"2021_12",2021,12,{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.521397832455766E-2},{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3981168337479552E-2},{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2611421378459691E-2},{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.221927500986946E-2},{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6138320716668797E-2},{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1688704182767648E-2},{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8429129792643069E-2},{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6702761434919122E-2},{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D200,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80556768870059203},"2021_12",2021,12,{"$f":"-PMT(societalDiscountRate,$D200,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.521397832455766E-2},{"$f":"-PMT(societalDiscountRate,$D200,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3981168337479552E-2},{"$f":"-PMT(societalDiscountRate,$D200,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2611421378459691E-2},{"$f":"-PMT(societalDiscountRate,$D200,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.221927500986946E-2},{"$f":"-PMT(societalDiscountRate,$D200,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6138320716668797E-2},{"$f":"-PMT(societalDiscountRate,$D200,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1688704182767648E-2},{"$f":"-PMT(societalDiscountRate,$D200,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8429129792643069E-2},{"$f":"-PMT(societalDiscountRate,$D200,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6702761434919122E-2},{"$f":"-PMT(societalDiscountRate,$D200,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D200,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D200,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D200,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D200,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D200,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D200,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C200+$D200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W200,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V200,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V200+$W200-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80556768870059203}]
[null,"2021_13",2021,13,{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5068560308574111E-2},{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3844986241927057E-2},{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.245568322616082E-2},{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2168547150174859E-2},{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6024329887206755E-2},{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1522024022470641E-2},{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8352292623967971E-2},{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6557166460704692E-2},{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D201,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7992280397699798},"2021_13",2021,13,{"$f":"-PMT(societalDiscountRate,$D201,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5068560308574111E-2},{"$f":"-PMT(societalDiscountRate,$D201,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3844986241927057E-2},{"$f":"-PMT(societalDiscountRate,$D201,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.245568322616082E-2},{"$f":"-PMT(societalDiscountRate,$D201,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2168547150174859E-2},{"$f":"-PMT(societalDiscountRate,$D201,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6024329887206755E-2},{"$f":"-PMT(societalDiscountRate,$D201,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1522024022470641E-2},{"$f":"-PMT(societalDiscountRate,$D201,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8352292623967971E-2},{"$f":"-PMT(societalDiscountRate,$D201,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6557166460704692E-2},{"$f":"-PMT(societalDiscountRate,$D201,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D201,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D201,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D201,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D201,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D201,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D201,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C201+$D201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W201,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V201,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V201+$W201-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7992280397699798}]
[null,{"$f":"CONCATENATE(C202,\"_\",D202)","v":"2021_14"},2021,14,{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4944329236800862E-2},{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3728645446239618E-2},{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2322635629236771E-2},{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2125210178919952E-2},{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5926947160447547E-2},{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1379628633446928E-2},{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8286650387330583E-2},{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6432784212954143E-2},{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D202,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7930615283088378},{"$f":"CONCATENATE(V202,\"_\",W202)","v":"2021_14"},{"$f":"C202","v":2021},14,{"$f":"-PMT(societalDiscountRate,$D202,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4944329236800862E-2},{"$f":"-PMT(societalDiscountRate,$D202,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3728645446239618E-2},{"$f":"-PMT(societalDiscountRate,$D202,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2322635629236771E-2},{"$f":"-PMT(societalDiscountRate,$D202,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2125210178919952E-2},{"$f":"-PMT(societalDiscountRate,$D202,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5926947160447547E-2},{"$f":"-PMT(societalDiscountRate,$D202,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1379628633446928E-2},{"$f":"-PMT(societalDiscountRate,$D202,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8286650387330583E-2},{"$f":"-PMT(societalDiscountRate,$D202,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6432784212954143E-2},{"$f":"-PMT(societalDiscountRate,$D202,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D202,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D202,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D202,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D202,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D202,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D202,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C202+$D202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W202,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V202,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V202+$W202-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7930615283088378}]
[null,"2021_15",{"$f":"IF(D203=1,C202+1,C202)","v":2021},{"$f":"IF(C202+D202>=2050,1,IF(D202=30,1,D202+1))","v":15},{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4837046131544087E-2},{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3628176202505059E-2},{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2207738775001981E-2},{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.208778536415915E-2},{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5842849670375427E-2},{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1256659240277778E-2},{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8229963256792808E-2},{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6325370555589501E-2},{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D203,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78706409181674575},"2021_15",2021,{"$f":"IF(V202+W202>=2050,1,IF(W202=30,1,W202+1))","v":15},{"$f":"-PMT(societalDiscountRate,$D203,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4837046131544087E-2},{"$f":"-PMT(societalDiscountRate,$D203,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3628176202505059E-2},{"$f":"-PMT(societalDiscountRate,$D203,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2207738775001981E-2},{"$f":"-PMT(societalDiscountRate,$D203,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.208778536415915E-2},{"$f":"-PMT(societalDiscountRate,$D203,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5842849670375427E-2},{"$f":"-PMT(societalDiscountRate,$D203,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1256659240277778E-2},{"$f":"-PMT(societalDiscountRate,$D203,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8229963256792808E-2},{"$f":"-PMT(societalDiscountRate,$D203,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6325370555589501E-2},{"$f":"-PMT(societalDiscountRate,$D203,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D203,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D203,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D203,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D203,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D203,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D203,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C203+$D203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W203,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V203,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V203+$W203-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78706409181674575}]
[null,"2021_16",2021,16,{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4743531657326779E-2},{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3540601104074046E-2},{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2107587694482154E-2},{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2055163621279326E-2},{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5769545187360462E-2},{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1149471644248453E-2},{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8180551308896263E-2},{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6231742284221213E-2},{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D204,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78123174315325961},"2021_16",2021,16,{"$f":"-PMT(societalDiscountRate,$D204,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4743531657326779E-2},{"$f":"-PMT(societalDiscountRate,$D204,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3540601104074046E-2},{"$f":"-PMT(societalDiscountRate,$D204,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2107587694482154E-2},{"$f":"-PMT(societalDiscountRate,$D204,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2055163621279326E-2},{"$f":"-PMT(societalDiscountRate,$D204,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5769545187360462E-2},{"$f":"-PMT(societalDiscountRate,$D204,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1149471644248453E-2},{"$f":"-PMT(societalDiscountRate,$D204,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8180551308896263E-2},{"$f":"-PMT(societalDiscountRate,$D204,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6231742284221213E-2},{"$f":"-PMT(societalDiscountRate,$D204,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D204,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D204,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D204,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D204,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D204,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D204,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C204+$D204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W204,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V204,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V204+$W204-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78123174315325961}]
[null,"2021_17",2021,17,{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4661354462998654E-2},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3463643221967503E-2},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2019578486550073E-2},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2026496793749202E-2},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5705127814581921E-2},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1055278996723128E-2},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8137129846300105E-2},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6149465089003734E-2},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7755605695340152},"2021_17",2021,17,{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4661354462998654E-2},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3463643221967503E-2},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2019578486550073E-2},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2026496793749202E-2},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5705127814581921E-2},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1055278996723128E-2},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8137129846300105E-2},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6149465089003734E-2},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V205+$W205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7755605695340152}]
[null,"2021_18",2021,18,{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4588623409895646E-2},{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3395531529229057E-2},{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1941685800775196E-2},{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2001125173649061E-2},{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5648115119044957E-2},{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0971913648160337E-2},{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8098699613585155E-2},{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6076645529958734E-2},{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D206,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77004673154382774},"2021_18",2021,18,{"$f":"-PMT(societalDiscountRate,$D206,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4588623409895646E-2},{"$f":"-PMT(societalDiscountRate,$D206,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3395531529229057E-2},{"$f":"-PMT(societalDiscountRate,$D206,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1941685800775196E-2},{"$f":"-PMT(societalDiscountRate,$D206,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2001125173649061E-2},{"$f":"-PMT(societalDiscountRate,$D206,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5648115119044957E-2},{"$f":"-PMT(societalDiscountRate,$D206,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0971913648160337E-2},{"$f":"-PMT(societalDiscountRate,$D206,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8098699613585155E-2},{"$f":"-PMT(societalDiscountRate,$D206,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6076645529958734E-2},{"$f":"-PMT(societalDiscountRate,$D206,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D206,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D206,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D206,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D206,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D206,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D206,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C206+$D206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W206,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V206,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V206+$W206-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77004673154382774}]
[null,"2021_19",2021,19,{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4523845412238076E-2},{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3334867770292183E-2},{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1872310588931073E-2},{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1978527910481608E-2},{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5597336694969133E-2},{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0897664202792408E-2},{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8064471681792895E-2},{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6011788704380224E-2},{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D207,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76468646216577729},"2021_19",2021,19,{"$f":"-PMT(societalDiscountRate,$D207,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4523845412238076E-2},{"$f":"-PMT(societalDiscountRate,$D207,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3334867770292183E-2},{"$f":"-PMT(societalDiscountRate,$D207,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1872310588931073E-2},{"$f":"-PMT(societalDiscountRate,$D207,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1978527910481608E-2},{"$f":"-PMT(societalDiscountRate,$D207,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5597336694969133E-2},{"$f":"-PMT(societalDiscountRate,$D207,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0897664202792408E-2},{"$f":"-PMT(societalDiscountRate,$D207,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8064471681792895E-2},{"$f":"-PMT(societalDiscountRate,$D207,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6011788704380224E-2},{"$f":"-PMT(societalDiscountRate,$D207,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D207,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D207,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D207,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D207,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D207,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D207,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C207+$D207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W207,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V207,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V207+$W207-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76468646216577729}]
[null,"2021_20",2021,20,{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4465825925480804E-2},{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3280533269604321E-2},{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1810173531127114E-2},{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1958288297364414E-2},{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5551856158216573E-2},{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.083116145698306E-2},{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8033814867640542E-2},{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.595369861408966E-2},{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D208,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75947606582531613},"2021_20",2021,20,{"$f":"-PMT(societalDiscountRate,$D208,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4465825925480804E-2},{"$f":"-PMT(societalDiscountRate,$D208,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3280533269604321E-2},{"$f":"-PMT(societalDiscountRate,$D208,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1810173531127114E-2},{"$f":"-PMT(societalDiscountRate,$D208,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1958288297364414E-2},{"$f":"-PMT(societalDiscountRate,$D208,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5551856158216573E-2},{"$f":"-PMT(societalDiscountRate,$D208,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.083116145698306E-2},{"$f":"-PMT(societalDiscountRate,$D208,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8033814867640542E-2},{"$f":"-PMT(societalDiscountRate,$D208,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.595369861408966E-2},{"$f":"-PMT(societalDiscountRate,$D208,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D208,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D208,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D208,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D208,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D208,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D208,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C208+$D208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W208,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V208,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V208+$W208-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75947606582531613}]
[null,"2021_21",2021,21,{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4413597866628615E-2},{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3231622366419295E-2},{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1754238911686857E-2},{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1940068975476023E-2},{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5510915428077427E-2},{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0771296926700458E-2},{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8006218175852001E-2},{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5901406999254849E-2},{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D209,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75441191744846992},"2021_21",2021,21,{"$f":"-PMT(societalDiscountRate,$D209,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4413597866628615E-2},{"$f":"-PMT(societalDiscountRate,$D209,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3231622366419295E-2},{"$f":"-PMT(societalDiscountRate,$D209,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1754238911686857E-2},{"$f":"-PMT(societalDiscountRate,$D209,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1940068975476023E-2},{"$f":"-PMT(societalDiscountRate,$D209,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5510915428077427E-2},{"$f":"-PMT(societalDiscountRate,$D209,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0771296926700458E-2},{"$f":"-PMT(societalDiscountRate,$D209,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8006218175852001E-2},{"$f":"-PMT(societalDiscountRate,$D209,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5901406999254849E-2},{"$f":"-PMT(societalDiscountRate,$D209,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D209,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D209,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D209,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D209,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D209,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D209,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C209+$D209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W209,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V209,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V209+$W209-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75441191744846992}]
[null,"2021_22",2021,22,{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4366369919979269E-2},{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3187394003792776E-2},{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.17036592562137E-2},{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1923593900946313E-2},{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5473894204978382E-2},{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0717163594838048E-2},{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7981263484520737E-2},{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5854121581226667E-2},{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D210,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74949046153324139},"2021_22",2021,22,{"$f":"-PMT(societalDiscountRate,$D210,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4366369919979269E-2},{"$f":"-PMT(societalDiscountRate,$D210,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3187394003792776E-2},{"$f":"-PMT(societalDiscountRate,$D210,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.17036592562137E-2},{"$f":"-PMT(societalDiscountRate,$D210,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1923593900946313E-2},{"$f":"-PMT(societalDiscountRate,$D210,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5473894204978382E-2},{"$f":"-PMT(societalDiscountRate,$D210,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0717163594838048E-2},{"$f":"-PMT(societalDiscountRate,$D210,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7981263484520737E-2},{"$f":"-PMT(societalDiscountRate,$D210,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5854121581226667E-2},{"$f":"-PMT(societalDiscountRate,$D210,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D210,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D210,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D210,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D210,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D210,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D210,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C210+$D210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W210,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V210,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V210+$W210-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74949046153324139}]
[null,"2021_23",2021,23,{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4323488328378603E-2},{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3147235946585705E-2},{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1657734411218721E-2},{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.190863501605515E-2},{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5440280019265887E-2},{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0668012115817741E-2},{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7958605356058515E-2},{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5811187807298132E-2},{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D211,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74470821123336051},"2021_23",2021,23,{"$f":"-PMT(societalDiscountRate,$D211,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4323488328378603E-2},{"$f":"-PMT(societalDiscountRate,$D211,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3147235946585705E-2},{"$f":"-PMT(societalDiscountRate,$D211,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1657734411218721E-2},{"$f":"-PMT(societalDiscountRate,$D211,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.190863501605515E-2},{"$f":"-PMT(societalDiscountRate,$D211,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5440280019265887E-2},{"$f":"-PMT(societalDiscountRate,$D211,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0668012115817741E-2},{"$f":"-PMT(societalDiscountRate,$D211,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7958605356058515E-2},{"$f":"-PMT(societalDiscountRate,$D211,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5811187807298132E-2},{"$f":"-PMT(societalDiscountRate,$D211,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D211,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D211,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D211,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D211,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D211,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D211,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C211+$D211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W211,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V211,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V211+$W211-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74470821123336051}]
[null,"2021_24",2021,24,{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4284408236710475E-2},{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3110637945012423E-2},{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1615880853893665E-2},{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1895002252648327E-2},{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5409645767831693E-2},{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0623217969097979E-2},{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7937955895432668E-2},{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5772060159322508E-2},{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D212,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74006174745357711},"2021_24",2021,24,{"$f":"-PMT(societalDiscountRate,$D212,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4284408236710475E-2},{"$f":"-PMT(societalDiscountRate,$D212,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3110637945012423E-2},{"$f":"-PMT(societalDiscountRate,$D212,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1615880853893665E-2},{"$f":"-PMT(societalDiscountRate,$D212,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1895002252648327E-2},{"$f":"-PMT(societalDiscountRate,$D212,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5409645767831693E-2},{"$f":"-PMT(societalDiscountRate,$D212,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0623217969097979E-2},{"$f":"-PMT(societalDiscountRate,$D212,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7937955895432668E-2},{"$f":"-PMT(societalDiscountRate,$D212,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5772060159322508E-2},{"$f":"-PMT(societalDiscountRate,$D212,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D212,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D212,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D212,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D212,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D212,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D212,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C212+$D212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W212,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V212,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V212+$W212-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74006174745357711}]
[null,"2021_25",2021,25,{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4248671912992962E-2},{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3077171338978246E-2},{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1577608367585304E-2},{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1882535934748971E-2},{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5381632641982535E-2},{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0582256495890048E-2},{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7919073242449544E-2},{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5736280348306809E-2},{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D213,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73554771795571372},"2021_25",2021,25,{"$f":"-PMT(societalDiscountRate,$D213,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4248671912992962E-2},{"$f":"-PMT(societalDiscountRate,$D213,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3077171338978246E-2},{"$f":"-PMT(societalDiscountRate,$D213,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1577608367585304E-2},{"$f":"-PMT(societalDiscountRate,$D213,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1882535934748971E-2},{"$f":"-PMT(societalDiscountRate,$D213,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5381632641982535E-2},{"$f":"-PMT(societalDiscountRate,$D213,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0582256495890048E-2},{"$f":"-PMT(societalDiscountRate,$D213,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7919073242449544E-2},{"$f":"-PMT(societalDiscountRate,$D213,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5736280348306809E-2},{"$f":"-PMT(societalDiscountRate,$D213,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D213,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D213,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(societalDiscountRate,$D213,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D213,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D213,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D213,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C213+$D213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(societalDiscountRate,$W213,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V213,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V213+$W213-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73554771795571372}]
[null,"2021_26",2021,26,{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4215891995414862E-2},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3046473369145341E-2},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1542502099894921E-2},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1871100934426246E-2},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5355936995063177E-2},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0544683696677471E-2},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7901752719685787E-2},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5703460541061771E-2},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73116283647475111},"2021_26",2021,26,{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4215891995414862E-2},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3046473369145341E-2},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1542502099894921E-2},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1871100934426246E-2},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5355936995063177E-2},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0544683696677471E-2},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7901752719685787E-2},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5703460541061771E-2},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V214+$W214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73116283647475111}]
[null,"2021_27",2021,27,{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4185738462288029E-2},{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3018234974461229E-2},{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1510208607904303E-2},{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1860582126372031E-2},{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5332300128412988E-2},{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0510121295993427E-2},{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7885819947564355E-2},{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5673270314298039E-2},{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D215,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72690388184425003},"2021_27",2021,27,{"$f":"-PMT(societalDiscountRate,$D215,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4185738462288029E-2},{"$f":"-PMT(societalDiscountRate,$D215,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3018234974461229E-2},{"$f":"-PMT(societalDiscountRate,$D215,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1510208607904303E-2},{"$f":"-PMT(societalDiscountRate,$D215,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1860582126372031E-2},{"$f":"-PMT(societalDiscountRate,$D215,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5332300128412988E-2},{"$f":"-PMT(societalDiscountRate,$D215,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0510121295993427E-2},{"$f":"-PMT(societalDiscountRate,$D215,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7885819947564355E-2},{"$f":"-PMT(societalDiscountRate,$D215,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5673270314298039E-2},{"$f":"-PMT(societalDiscountRate,$D215,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D215,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D215,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D215,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D215,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D215,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D215,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C215+$D215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W215,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V215,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V215+$W215-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72690388184425003}]
[null,"2021_28",2021,28,{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4157928394184344E-2},{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2992191204532161E-2},{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1480424893744268E-2},{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1850880816508056E-2},{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5310500266070662E-2},{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0478245007639198E-2},{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7871125434788232E-2},{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5645426404304695E-2},{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D216,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72276769713045663},"2021_28",2021,28,{"$f":"-PMT(societalDiscountRate,$D216,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4157928394184344E-2},{"$f":"-PMT(societalDiscountRate,$D216,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2992191204532161E-2},{"$f":"-PMT(societalDiscountRate,$D216,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1480424893744268E-2},{"$f":"-PMT(societalDiscountRate,$D216,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1850880816508056E-2},{"$f":"-PMT(societalDiscountRate,$D216,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5310500266070662E-2},{"$f":"-PMT(societalDiscountRate,$D216,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0478245007639198E-2},{"$f":"-PMT(societalDiscountRate,$D216,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7871125434788232E-2},{"$f":"-PMT(societalDiscountRate,$D216,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5645426404304695E-2},{"$f":"-PMT(societalDiscountRate,$D216,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D216,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D216,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D216,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D216,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D216,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D216,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C216+$D216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W216,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V216,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V216+$W216-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72276769713045663}]
[null,"2021_29",2021,29,{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4132217854278767E-2},{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.296811361566915E-2},{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1452889708695713E-2},{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1841911909511344E-2},{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5290346189906634E-2},{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0448775227819971E-2},{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7857540288009195E-2},{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5619684577411562E-2},{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D217,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7187511887744793},"2021_29",2021,29,{"$f":"-PMT(societalDiscountRate,$D217,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4132217854278767E-2},{"$f":"-PMT(societalDiscountRate,$D217,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.296811361566915E-2},{"$f":"-PMT(societalDiscountRate,$D217,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1452889708695713E-2},{"$f":"-PMT(societalDiscountRate,$D217,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1841911909511344E-2},{"$f":"-PMT(societalDiscountRate,$D217,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5290346189906634E-2},{"$f":"-PMT(societalDiscountRate,$D217,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0448775227819971E-2},{"$f":"-PMT(societalDiscountRate,$D217,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7857540288009195E-2},{"$f":"-PMT(societalDiscountRate,$D217,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5619684577411562E-2},{"$f":"-PMT(societalDiscountRate,$D217,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D217,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D217,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D217,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D217,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D217,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D217,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C217+$D217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W217,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V217,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V217+$W217-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7187511887744793}]
[null,"2022_1",2022,1,{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.9295998886733736E-2},{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8421996595402368E-2},{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6672578357921719E-2},{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3326191759878306E-2},{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7319496866482763E-2},{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4813365813191494E-2},{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1790213079483149E-2},{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0058589332688764E-2},{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D218,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87056017861391388},"2022_1",2022,1,{"$f":"-PMT(societalDiscountRate,$D218,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.9295998886733736E-2},{"$f":"-PMT(societalDiscountRate,$D218,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8421996595402368E-2},{"$f":"-PMT(societalDiscountRate,$D218,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6672578357921719E-2},{"$f":"-PMT(societalDiscountRate,$D218,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3326191759878306E-2},{"$f":"-PMT(societalDiscountRate,$D218,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7319496866482763E-2},{"$f":"-PMT(societalDiscountRate,$D218,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4813365813191494E-2},{"$f":"-PMT(societalDiscountRate,$D218,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1790213079483149E-2},{"$f":"-PMT(societalDiscountRate,$D218,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0058589332688764E-2},{"$f":"-PMT(societalDiscountRate,$D218,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D218,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D218,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D218,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D218,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D218,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D218,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C218+$D218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W218,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V218,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V218+$W218-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87056017861391388}]
[null,"2022_2",2022,2,{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6600133189324995E-2},{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6107736427168949E-2},{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4999388037374015E-2},{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3018586584073377E-2},{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7213194249057108E-2},{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4134860429833868E-2},{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9229294886056518E-2},{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7243448745718763E-2},{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D219,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86219262595518731},"2022_2",2022,2,{"$f":"-PMT(societalDiscountRate,$D219,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6600133189324995E-2},{"$f":"-PMT(societalDiscountRate,$D219,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6107736427168949E-2},{"$f":"-PMT(societalDiscountRate,$D219,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4999388037374015E-2},{"$f":"-PMT(societalDiscountRate,$D219,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3018586584073377E-2},{"$f":"-PMT(societalDiscountRate,$D219,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7213194249057108E-2},{"$f":"-PMT(societalDiscountRate,$D219,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4134860429833868E-2},{"$f":"-PMT(societalDiscountRate,$D219,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9229294886056518E-2},{"$f":"-PMT(societalDiscountRate,$D219,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7243448745718763E-2},{"$f":"-PMT(societalDiscountRate,$D219,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D219,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D219,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D219,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D219,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D219,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D219,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C219+$D219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W219,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V219,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V219+$W219-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86219262595518731}]
[null,"2022_3",2022,3,{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.581541658443631E-2},{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5068394192296093E-2},{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3891219630205897E-2},{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2929080996949906E-2},{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.717403780339087E-2},{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3593807319915107E-2},{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7919066695449775E-2},{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6043534744864256E-2},{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D220,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85404380481137354},"2022_3",2022,3,{"$f":"-PMT(societalDiscountRate,$D220,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.581541658443631E-2},{"$f":"-PMT(societalDiscountRate,$D220,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5068394192296093E-2},{"$f":"-PMT(societalDiscountRate,$D220,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3891219630205897E-2},{"$f":"-PMT(societalDiscountRate,$D220,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2929080996949906E-2},{"$f":"-PMT(societalDiscountRate,$D220,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.717403780339087E-2},{"$f":"-PMT(societalDiscountRate,$D220,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3593807319915107E-2},{"$f":"-PMT(societalDiscountRate,$D220,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7919066695449775E-2},{"$f":"-PMT(societalDiscountRate,$D220,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6043534744864256E-2},{"$f":"-PMT(societalDiscountRate,$D220,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D220,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D220,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D220,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D220,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D220,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D220,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C220+$D220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W220,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V220,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V220+$W220-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85404380481137354}]
[null,"2022_4",2022,4,{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5684344175290173E-2},{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4885657036063231E-2},{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3680562298706392E-2},{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2495230639681913E-2},{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6607677123854739E-2},{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2746778824804113E-2},{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7705193626169801E-2},{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6215898551898176E-2},{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D221,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84610884882535375},"2022_4",2022,4,{"$f":"-PMT(societalDiscountRate,$D221,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5684344175290173E-2},{"$f":"-PMT(societalDiscountRate,$D221,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4885657036063231E-2},{"$f":"-PMT(societalDiscountRate,$D221,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3680562298706392E-2},{"$f":"-PMT(societalDiscountRate,$D221,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2495230639681913E-2},{"$f":"-PMT(societalDiscountRate,$D221,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6607677123854739E-2},{"$f":"-PMT(societalDiscountRate,$D221,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2746778824804113E-2},{"$f":"-PMT(societalDiscountRate,$D221,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7705193626169801E-2},{"$f":"-PMT(societalDiscountRate,$D221,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6215898551898176E-2},{"$f":"-PMT(societalDiscountRate,$D221,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D221,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D221,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D221,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D221,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D221,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D221,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C221+$D221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W221,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V221,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V221+$W221-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84610884882535375}]
[null,"2022_5",2022,5,{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5019846917578148E-2},{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4147325928280572E-2},{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3090907405644654E-2},{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2138652753395726E-2},{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6291430078861336E-2},{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.21648496676277E-2},{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7245499054397224E-2},{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5672370045514372E-2},{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D222,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83838297776274406},"2022_5",2022,5,{"$f":"-PMT(societalDiscountRate,$D222,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5019846917578148E-2},{"$f":"-PMT(societalDiscountRate,$D222,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4147325928280572E-2},{"$f":"-PMT(societalDiscountRate,$D222,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3090907405644654E-2},{"$f":"-PMT(societalDiscountRate,$D222,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2138652753395726E-2},{"$f":"-PMT(societalDiscountRate,$D222,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6291430078861336E-2},{"$f":"-PMT(societalDiscountRate,$D222,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.21648496676277E-2},{"$f":"-PMT(societalDiscountRate,$D222,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7245499054397224E-2},{"$f":"-PMT(societalDiscountRate,$D222,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5672370045514372E-2},{"$f":"-PMT(societalDiscountRate,$D222,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D222,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D222,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D222,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D222,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D222,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D222,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C222+$D222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W222,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V222,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V222+$W222-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83838297776274406}]
[null,"2022_6",2022,6,{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4999593495969478E-2},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3907245774234632E-2},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3036709409255879E-2},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1831560135969593E-2},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5907216044202961E-2},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1799866138900223E-2},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7962017813724776E-2},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6306386735646838E-2},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8308614962701778},"2022_6",2022,6,{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4999593495969478E-2},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3907245774234632E-2},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3036709409255879E-2},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1831560135969593E-2},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5907216044202961E-2},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1799866138900223E-2},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7962017813724776E-2},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6306386735646838E-2},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V223+$W223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8308614962701778}]
[null,"2022_7",2022,7,{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4960791806759923E-2},{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3885779181241362E-2},{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2779593765227962E-2},{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1902251852889372E-2},{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5979417413235524E-2},{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1769560664921469E-2},{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7926638108521121E-2},{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6082608257968309E-2},{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D224,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82353979266315269},"2022_7",2022,7,{"$f":"-PMT(societalDiscountRate,$D224,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4960791806759923E-2},{"$f":"-PMT(societalDiscountRate,$D224,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3885779181241362E-2},{"$f":"-PMT(societalDiscountRate,$D224,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2779593765227962E-2},{"$f":"-PMT(societalDiscountRate,$D224,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1902251852889372E-2},{"$f":"-PMT(societalDiscountRate,$D224,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5979417413235524E-2},{"$f":"-PMT(societalDiscountRate,$D224,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1769560664921469E-2},{"$f":"-PMT(societalDiscountRate,$D224,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7926638108521121E-2},{"$f":"-PMT(societalDiscountRate,$D224,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6082608257968309E-2},{"$f":"-PMT(societalDiscountRate,$D224,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D224,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D224,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D224,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D224,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D224,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D224,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C224+$D224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W224,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V224,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V224+$W224-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82353979266315269}]
[null,"2022_8",2022,8,{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5098286022719071E-2},{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3959892947575921E-2},{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2682575785442343E-2},{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.188857715757268E-2},{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5907232915390027E-2},{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1697851450927907E-2},{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8235513736587248E-2},{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6504618393888286E-2},{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D225,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81641333774213753},"2022_8",2022,8,{"$f":"-PMT(societalDiscountRate,$D225,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5098286022719071E-2},{"$f":"-PMT(societalDiscountRate,$D225,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3959892947575921E-2},{"$f":"-PMT(societalDiscountRate,$D225,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2682575785442343E-2},{"$f":"-PMT(societalDiscountRate,$D225,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.188857715757268E-2},{"$f":"-PMT(societalDiscountRate,$D225,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5907232915390027E-2},{"$f":"-PMT(societalDiscountRate,$D225,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1697851450927907E-2},{"$f":"-PMT(societalDiscountRate,$D225,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8235513736587248E-2},{"$f":"-PMT(societalDiscountRate,$D225,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6504618393888286E-2},{"$f":"-PMT(societalDiscountRate,$D225,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D225,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D225,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D225,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D225,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D225,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D225,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C225+$D225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W225,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V225,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V225+$W225-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81641333774213753}]
[null,"2022_9",2022,9,{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5094910037022221E-2},{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3966577321988394E-2},{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2625205633187176E-2},{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1988160132816102E-2},{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5986731674109188E-2},{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1601867777259709E-2},{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8123907541587287E-2},{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6379981510243083E-2},{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D226,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80947768363565242},"2022_9",2022,9,{"$f":"-PMT(societalDiscountRate,$D226,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5094910037022221E-2},{"$f":"-PMT(societalDiscountRate,$D226,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3966577321988394E-2},{"$f":"-PMT(societalDiscountRate,$D226,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2625205633187176E-2},{"$f":"-PMT(societalDiscountRate,$D226,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1988160132816102E-2},{"$f":"-PMT(societalDiscountRate,$D226,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5986731674109188E-2},{"$f":"-PMT(societalDiscountRate,$D226,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1601867777259709E-2},{"$f":"-PMT(societalDiscountRate,$D226,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8123907541587287E-2},{"$f":"-PMT(societalDiscountRate,$D226,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6379981510243083E-2},{"$f":"-PMT(societalDiscountRate,$D226,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D226,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D226,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D226,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D226,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D226,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D226,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C226+$D226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W226,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V226,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V226+$W226-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80947768363565242}]
[null,"2022_10",2022,10,{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5036681972119727E-2},{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3906355083634864E-2},{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2476740075479739E-2},{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1969731880582443E-2},{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5890659290942423E-2},{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1413469463242328E-2},{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8215455668809621E-2},{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6518125812776664E-2},{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D227,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80272846266906073},"2022_10",2022,10,{"$f":"-PMT(societalDiscountRate,$D227,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5036681972119727E-2},{"$f":"-PMT(societalDiscountRate,$D227,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3906355083634864E-2},{"$f":"-PMT(societalDiscountRate,$D227,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2476740075479739E-2},{"$f":"-PMT(societalDiscountRate,$D227,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1969731880582443E-2},{"$f":"-PMT(societalDiscountRate,$D227,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5890659290942423E-2},{"$f":"-PMT(societalDiscountRate,$D227,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1413469463242328E-2},{"$f":"-PMT(societalDiscountRate,$D227,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8215455668809621E-2},{"$f":"-PMT(societalDiscountRate,$D227,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6518125812776664E-2},{"$f":"-PMT(societalDiscountRate,$D227,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D227,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D227,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D227,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D227,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D227,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D227,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C227+$D227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W227,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V227,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V227+$W227-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80272846266906073}]
[null,"2022_11",2022,11,{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4870547683630038E-2},{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3744008406020794E-2},{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.229472259706283E-2},{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1925694709824594E-2},{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.576848795317795E-2},{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1228383877439531E-2},{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8136569617604629E-2},{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.635231755864498E-2},{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D228,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79616138625783817},"2022_11",2022,11,{"$f":"-PMT(societalDiscountRate,$D228,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4870547683630038E-2},{"$f":"-PMT(societalDiscountRate,$D228,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3744008406020794E-2},{"$f":"-PMT(societalDiscountRate,$D228,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.229472259706283E-2},{"$f":"-PMT(societalDiscountRate,$D228,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1925694709824594E-2},{"$f":"-PMT(societalDiscountRate,$D228,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.576848795317795E-2},{"$f":"-PMT(societalDiscountRate,$D228,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1228383877439531E-2},{"$f":"-PMT(societalDiscountRate,$D228,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8136569617604629E-2},{"$f":"-PMT(societalDiscountRate,$D228,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.635231755864498E-2},{"$f":"-PMT(societalDiscountRate,$D228,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D228,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D228,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D228,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D228,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D228,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D228,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C228+$D228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W228,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V228,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V228+$W228-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79616138625783817}]
[null,"2022_12",2022,12,{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4732491117416451E-2},{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3609099321018904E-2},{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2143467198255395E-2},{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1889100093289625E-2},{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5666964327111252E-2},{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1074578900370327E-2},{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.807101579695437E-2},{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.621453192496641E-2},{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D229,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78977224382410982},"2022_12",2022,12,{"$f":"-PMT(societalDiscountRate,$D229,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4732491117416451E-2},{"$f":"-PMT(societalDiscountRate,$D229,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3609099321018904E-2},{"$f":"-PMT(societalDiscountRate,$D229,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2143467198255395E-2},{"$f":"-PMT(societalDiscountRate,$D229,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1889100093289625E-2},{"$f":"-PMT(societalDiscountRate,$D229,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5666964327111252E-2},{"$f":"-PMT(societalDiscountRate,$D229,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1074578900370327E-2},{"$f":"-PMT(societalDiscountRate,$D229,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.807101579695437E-2},{"$f":"-PMT(societalDiscountRate,$D229,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.621453192496641E-2},{"$f":"-PMT(societalDiscountRate,$D229,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D229,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D229,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D229,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D229,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D229,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D229,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C229+$D229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W229,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V229,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V229+$W229-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78977224382410982}]
[null,"2022_13",2022,13,{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4616031536965146E-2},{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3495294843120445E-2},{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.201587355480018E-2},{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1858230183908808E-2},{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5581322628046157E-2},{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0944834523901553E-2},{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8015716938962364E-2},{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.609830089350935E-2},{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D230,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78355690173527437},"2022_13",2022,13,{"$f":"-PMT(societalDiscountRate,$D230,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4616031536965146E-2},{"$f":"-PMT(societalDiscountRate,$D230,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3495294843120445E-2},{"$f":"-PMT(societalDiscountRate,$D230,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.201587355480018E-2},{"$f":"-PMT(societalDiscountRate,$D230,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1858230183908808E-2},{"$f":"-PMT(societalDiscountRate,$D230,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5581322628046157E-2},{"$f":"-PMT(societalDiscountRate,$D230,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0944834523901553E-2},{"$f":"-PMT(societalDiscountRate,$D230,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8015716938962364E-2},{"$f":"-PMT(societalDiscountRate,$D230,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.609830089350935E-2},{"$f":"-PMT(societalDiscountRate,$D230,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D230,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D230,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D230,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D230,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D230,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D230,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C230+$D230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W230,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V230,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V230+$W230-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78355690173527437}]
[null,"2022_14",2022,14,{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.451653974841422E-2},{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3398071317092425E-2},{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1906869900949682E-2},{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1831857922521649E-2},{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5508158653201791E-2},{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0833993492023539E-2},{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7968474949379986E-2},{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5999004355088307E-2},{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D231,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77751130226356657},"2022_14",2022,14,{"$f":"-PMT(societalDiscountRate,$D231,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.451653974841422E-2},{"$f":"-PMT(societalDiscountRate,$D231,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3398071317092425E-2},{"$f":"-PMT(societalDiscountRate,$D231,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1906869900949682E-2},{"$f":"-PMT(societalDiscountRate,$D231,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1831857922521649E-2},{"$f":"-PMT(societalDiscountRate,$D231,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5508158653201791E-2},{"$f":"-PMT(societalDiscountRate,$D231,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0833993492023539E-2},{"$f":"-PMT(societalDiscountRate,$D231,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7968474949379986E-2},{"$f":"-PMT(societalDiscountRate,$D231,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5999004355088307E-2},{"$f":"-PMT(societalDiscountRate,$D231,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D231,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D231,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D231,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D231,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D231,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D231,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C231+$D231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W231,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V231,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V231+$W231-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77751130226356657}]
[null,"2022_15",2022,15,{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4430620920934624E-2},{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3314111309121647E-2},{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1812736844682091E-2},{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1809083442241692E-2},{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5444975922004242E-2},{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.073827371821815E-2},{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7927677850324484E-2},{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5913254141144248E-2},{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D232,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77163146256543713},"2022_15",2022,15,{"$f":"-PMT(societalDiscountRate,$D232,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4430620920934624E-2},{"$f":"-PMT(societalDiscountRate,$D232,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3314111309121647E-2},{"$f":"-PMT(societalDiscountRate,$D232,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1812736844682091E-2},{"$f":"-PMT(societalDiscountRate,$D232,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1809083442241692E-2},{"$f":"-PMT(societalDiscountRate,$D232,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5444975922004242E-2},{"$f":"-PMT(societalDiscountRate,$D232,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.073827371821815E-2},{"$f":"-PMT(societalDiscountRate,$D232,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7927677850324484E-2},{"$f":"-PMT(societalDiscountRate,$D232,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5913254141144248E-2},{"$f":"-PMT(societalDiscountRate,$D232,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D232,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D232,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D232,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D232,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D232,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D232,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C232+$D232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W232,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V232,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V232+$W232-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77163146256543713}]
[null,"2022_16",2022,16,{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4355728849551225E-2},{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3240926663861104E-2},{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1730684752302197E-2},{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1789231821207279E-2},{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5389902013830072E-2},{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0654838546406273E-2},{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7892116619517129E-2},{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5838509043565205E-2},{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D233,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76591347367966633},"2022_16",2022,16,{"$f":"-PMT(societalDiscountRate,$D233,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4355728849551225E-2},{"$f":"-PMT(societalDiscountRate,$D233,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3240926663861104E-2},{"$f":"-PMT(societalDiscountRate,$D233,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1730684752302197E-2},{"$f":"-PMT(societalDiscountRate,$D233,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1789231821207279E-2},{"$f":"-PMT(societalDiscountRate,$D233,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5389902013830072E-2},{"$f":"-PMT(societalDiscountRate,$D233,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0654838546406273E-2},{"$f":"-PMT(societalDiscountRate,$D233,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7892116619517129E-2},{"$f":"-PMT(societalDiscountRate,$D233,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5838509043565205E-2},{"$f":"-PMT(societalDiscountRate,$D233,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D233,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D233,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D233,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D233,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D233,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D233,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C233+$D233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W233,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V233,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V233+$W233-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76591347367966633}]
[null,"2022_17",2022,17,{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4289916360573223E-2},{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.317661460023943E-2},{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1658580291501136E-2},{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1771786922616697E-2},{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5341505021895746E-2},{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0581518684586246E-2},{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7860866674532E-2},{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5772825709939705E-2},{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D234,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76035349954315234},"2022_17",2022,17,{"$f":"-PMT(societalDiscountRate,$D234,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4289916360573223E-2},{"$f":"-PMT(societalDiscountRate,$D234,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.317661460023943E-2},{"$f":"-PMT(societalDiscountRate,$D234,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1658580291501136E-2},{"$f":"-PMT(societalDiscountRate,$D234,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1771786922616697E-2},{"$f":"-PMT(societalDiscountRate,$D234,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5341505021895746E-2},{"$f":"-PMT(societalDiscountRate,$D234,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0581518684586246E-2},{"$f":"-PMT(societalDiscountRate,$D234,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7860866674532E-2},{"$f":"-PMT(societalDiscountRate,$D234,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5772825709939705E-2},{"$f":"-PMT(societalDiscountRate,$D234,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D234,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D234,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D234,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D234,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D234,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D234,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C234+$D234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W234,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V234,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V234+$W234-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76035349954315234}]
[null,"2022_18",2022,18,{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4231668915283399E-2},{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3119695108734826E-2},{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1594764126805302E-2},{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1756347288103214E-2},{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5298671189234731E-2},{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0516626827336352E-2},{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7833208862327987E-2},{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5714692573794615E-2},{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D235,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75494777602336072},"2022_18",2022,18,{"$f":"-PMT(societalDiscountRate,$D235,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4231668915283399E-2},{"$f":"-PMT(societalDiscountRate,$D235,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3119695108734826E-2},{"$f":"-PMT(societalDiscountRate,$D235,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1594764126805302E-2},{"$f":"-PMT(societalDiscountRate,$D235,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1756347288103214E-2},{"$f":"-PMT(societalDiscountRate,$D235,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5298671189234731E-2},{"$f":"-PMT(societalDiscountRate,$D235,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0516626827336352E-2},{"$f":"-PMT(societalDiscountRate,$D235,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7833208862327987E-2},{"$f":"-PMT(societalDiscountRate,$D235,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5714692573794615E-2},{"$f":"-PMT(societalDiscountRate,$D235,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D235,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D235,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D235,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D235,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D235,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D235,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C235+$D235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W235,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V235,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V235+$W235-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75494777602336072}]
[null,"2022_19",2022,19,{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4179790759893561E-2},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3068999696939621E-2},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1537926184952223E-2},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1742595959534785E-2},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5260521185991276E-2},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0458830818649726E-2},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.780857539948472E-2},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5662916227978465E-2},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74969260996644849},"2022_19",2022,19,{"$f":"-PMT(societalDiscountRate,$D236,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4179790759893561E-2},{"$f":"-PMT(societalDiscountRate,$D236,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3068999696939621E-2},{"$f":"-PMT(societalDiscountRate,$D236,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1537926184952223E-2},{"$f":"-PMT(societalDiscountRate,$D236,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1742595959534785E-2},{"$f":"-PMT(societalDiscountRate,$D236,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5260521185991276E-2},{"$f":"-PMT(societalDiscountRate,$D236,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0458830818649726E-2},{"$f":"-PMT(societalDiscountRate,$D236,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.780857539948472E-2},{"$f":"-PMT(societalDiscountRate,$D236,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5662916227978465E-2},{"$f":"-PMT(societalDiscountRate,$D236,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D236,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D236,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D236,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D236,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D236,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D236,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C236+$D236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W236,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V236,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V236+$W236-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74969260996644849}]
[null,"2022_20",2022,20,{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4133325230570723E-2},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3023593511511436E-2},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1487018340716462E-2},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.173027935428885E-2},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5226351503568026E-2},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0407064865982535E-2},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7786512030394862E-2},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5616541886086955E-2},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74458437826011403},"2022_20",2022,20,{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4133325230570723E-2},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3023593511511436E-2},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1487018340716462E-2},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.173027935428885E-2},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5226351503568026E-2},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0407064865982535E-2},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7786512030394862E-2},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5616541886086955E-2},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V237+$W237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74458437826011403}]
[null,"2022_21",2022,21,{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4091497828507957E-2},{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2982719711046474E-2},{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1441192049699697E-2},{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1719192176176846E-2},{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5195592593341383E-2},{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0360466121775219E-2},{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7766650997426342E-2},{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5574796569247558E-2},{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D238,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.739619526910265},"2022_21",2022,21,{"$f":"-PMT(societalDiscountRate,$D238,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4091497828507957E-2},{"$f":"-PMT(societalDiscountRate,$D238,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2982719711046474E-2},{"$f":"-PMT(societalDiscountRate,$D238,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1441192049699697E-2},{"$f":"-PMT(societalDiscountRate,$D238,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1719192176176846E-2},{"$f":"-PMT(societalDiscountRate,$D238,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5195592593341383E-2},{"$f":"-PMT(societalDiscountRate,$D238,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0360466121775219E-2},{"$f":"-PMT(societalDiscountRate,$D238,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7766650997426342E-2},{"$f":"-PMT(societalDiscountRate,$D238,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5574796569247558E-2},{"$f":"-PMT(societalDiscountRate,$D238,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D238,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D238,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D238,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D238,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D238,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D238,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C238+$D238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W238,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V238,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V238+$W238-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.739619526910265}]
[null,"2022_22",2022,22,{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4053674820023363E-2},{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2945759010033654E-2},{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1399752990411605E-2},{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1709166441583748E-2},{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5167778422125757E-2},{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0318328560975239E-2},{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7748691382880985E-2},{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5537047787464748E-2},{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D239,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7347945701306291},"2022_22",2022,22,{"$f":"-PMT(societalDiscountRate,$D239,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4053674820023363E-2},{"$f":"-PMT(societalDiscountRate,$D239,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2945759010033654E-2},{"$f":"-PMT(societalDiscountRate,$D239,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1399752990411605E-2},{"$f":"-PMT(societalDiscountRate,$D239,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1709166441583748E-2},{"$f":"-PMT(societalDiscountRate,$D239,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5167778422125757E-2},{"$f":"-PMT(societalDiscountRate,$D239,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0318328560975239E-2},{"$f":"-PMT(societalDiscountRate,$D239,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7748691382880985E-2},{"$f":"-PMT(societalDiscountRate,$D239,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5537047787464748E-2},{"$f":"-PMT(societalDiscountRate,$D239,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D239,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D239,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D239,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D239,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D239,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D239,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C239+$D239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W239,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V239,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V239+$W239-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7347945701306291}]
[null,"2022_23",2022,23,{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.401933263667613E-2},{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2912199776601934E-2},{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.136212753889873E-2},{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1700063368365035E-2},{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5142523969722056E-2},{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0280068890558275E-2},{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7732384579158229E-2},{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5502772999787616E-2},{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D240,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73010608944447142},"2022_23",2022,23,{"$f":"-PMT(societalDiscountRate,$D240,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.401933263667613E-2},{"$f":"-PMT(societalDiscountRate,$D240,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2912199776601934E-2},{"$f":"-PMT(societalDiscountRate,$D240,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.136212753889873E-2},{"$f":"-PMT(societalDiscountRate,$D240,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1700063368365035E-2},{"$f":"-PMT(societalDiscountRate,$D240,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5142523969722056E-2},{"$f":"-PMT(societalDiscountRate,$D240,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0280068890558275E-2},{"$f":"-PMT(societalDiscountRate,$D240,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7732384579158229E-2},{"$f":"-PMT(societalDiscountRate,$D240,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5502772999787616E-2},{"$f":"-PMT(societalDiscountRate,$D240,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D240,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D240,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D240,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D240,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D240,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D240,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C240+$D240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W240,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V240,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V240+$W240-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73010608944447142}]
[null,"2022_24",2022,24,{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3988034925392661E-2},{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2881615605868798E-2},{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1327837624758626E-2},{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1691767292529949E-2},{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.511950835210797E-2},{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0245200981712685E-2},{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7717523391396508E-2},{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5471536709474484E-2},{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D241,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72555073279762494},"2022_24",2022,24,{"$f":"-PMT(societalDiscountRate,$D241,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3988034925392661E-2},{"$f":"-PMT(societalDiscountRate,$D241,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2881615605868798E-2},{"$f":"-PMT(societalDiscountRate,$D241,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1327837624758626E-2},{"$f":"-PMT(societalDiscountRate,$D241,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1691767292529949E-2},{"$f":"-PMT(societalDiscountRate,$D241,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.511950835210797E-2},{"$f":"-PMT(societalDiscountRate,$D241,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0245200981712685E-2},{"$f":"-PMT(societalDiscountRate,$D241,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7717523391396508E-2},{"$f":"-PMT(societalDiscountRate,$D241,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5471536709474484E-2},{"$f":"-PMT(societalDiscountRate,$D241,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D241,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D241,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D241,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D241,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D241,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D241,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C241+$D241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W241,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V241,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V241+$W241-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72555073279762494}]
[null,"2022_25",2022,25,{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3959415106597406E-2},{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2853648275719407E-2},{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1296481621749148E-2},{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1684181044929866E-2},{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5098461995088115E-2},{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0213316438338496E-2},{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7703933755497222E-2},{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5442973056353001E-2},{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D242,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72112521368207261},"2022_25",2022,25,{"$f":"-PMT(societalDiscountRate,$D242,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3959415106597406E-2},{"$f":"-PMT(societalDiscountRate,$D242,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2853648275719407E-2},{"$f":"-PMT(societalDiscountRate,$D242,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1296481621749148E-2},{"$f":"-PMT(societalDiscountRate,$D242,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1684181044929866E-2},{"$f":"-PMT(societalDiscountRate,$D242,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5098461995088115E-2},{"$f":"-PMT(societalDiscountRate,$D242,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0213316438338496E-2},{"$f":"-PMT(societalDiscountRate,$D242,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7703933755497222E-2},{"$f":"-PMT(societalDiscountRate,$D242,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5442973056353001E-2},{"$f":"-PMT(societalDiscountRate,$D242,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D242,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D242,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(societalDiscountRate,$D242,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D242,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D242,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D242,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C242+$D242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(societalDiscountRate,$W242,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V242,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V242+$W242-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72112521368207261}]
[null,"2022_26",2022,26,{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3933162957422126E-2},{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2827994635898384E-2},{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1267719648291713E-2},{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1677222394873328E-2},{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5079156767894535E-2},{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.018406964977448E-2},{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7691468367389153E-2},{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5416772426359454E-2},{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D243,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71682631026936416},"2022_26",2022,26,{"$f":"-PMT(societalDiscountRate,$D243,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3933162957422126E-2},{"$f":"-PMT(societalDiscountRate,$D243,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2827994635898384E-2},{"$f":"-PMT(societalDiscountRate,$D243,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1267719648291713E-2},{"$f":"-PMT(societalDiscountRate,$D243,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1677222394873328E-2},{"$f":"-PMT(societalDiscountRate,$D243,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5079156767894535E-2},{"$f":"-PMT(societalDiscountRate,$D243,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.018406964977448E-2},{"$f":"-PMT(societalDiscountRate,$D243,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7691468367389153E-2},{"$f":"-PMT(societalDiscountRate,$D243,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5416772426359454E-2},{"$f":"-PMT(societalDiscountRate,$D243,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D243,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D243,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D243,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D243,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D243,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D243,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C243+$D243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W243,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V243,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V243+$W243-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71682631026936416}]
[null,"2022_27",2022,27,{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3909014176452141E-2},{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2804396410664164E-2},{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1241262134560149E-2},{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.167082128405606E-2},{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5061398309340889E-2},{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0157166165172446E-2},{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7680001728024978E-2},{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5392671036764072E-2},{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D244,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71265086455318649},"2022_27",2022,27,{"$f":"-PMT(societalDiscountRate,$D244,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3909014176452141E-2},{"$f":"-PMT(societalDiscountRate,$D244,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2804396410664164E-2},{"$f":"-PMT(societalDiscountRate,$D244,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1241262134560149E-2},{"$f":"-PMT(societalDiscountRate,$D244,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.167082128405606E-2},{"$f":"-PMT(societalDiscountRate,$D244,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5061398309340889E-2},{"$f":"-PMT(societalDiscountRate,$D244,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0157166165172446E-2},{"$f":"-PMT(societalDiscountRate,$D244,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7680001728024978E-2},{"$f":"-PMT(societalDiscountRate,$D244,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5392671036764072E-2},{"$f":"-PMT(societalDiscountRate,$D244,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D244,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D244,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D244,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D244,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D244,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D244,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C244+$D244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W244,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V244,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V244+$W244-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71265086455318649}]
[null,"2022_28",2022,28,{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3886742184623816E-2},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2782632186613566E-2},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1216860839506812E-2},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.166491765322719E-2},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5045019998390855E-2},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0132353559105292E-2},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7669426250176434E-2},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5370442753158912E-2},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70859578150044811},"2022_28",2022,28,{"$f":"-PMT(societalDiscountRate,$D245,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3886742184623816E-2},{"$f":"-PMT(societalDiscountRate,$D245,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2782632186613566E-2},{"$f":"-PMT(societalDiscountRate,$D245,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1216860839506812E-2},{"$f":"-PMT(societalDiscountRate,$D245,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.166491765322719E-2},{"$f":"-PMT(societalDiscountRate,$D245,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5045019998390855E-2},{"$f":"-PMT(societalDiscountRate,$D245,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0132353559105292E-2},{"$f":"-PMT(societalDiscountRate,$D245,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7669426250176434E-2},{"$f":"-PMT(societalDiscountRate,$D245,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5370442753158912E-2},{"$f":"-PMT(societalDiscountRate,$D245,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D245,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D245,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D245,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D245,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D245,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D245,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C245+$D245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W245,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V245,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V245+$W245-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70859578150044811}]
[null,"2023_1",2023,1,{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3796432864019894E-2},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3700905852206179E-2},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3259270104004398E-2},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2698677201236233E-2},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7102639526934408E-2},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3429214831141934E-2},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.656593996489281E-2},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4315702535269957E-2},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85349037119011162},"2023_1",2023,1,{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3796432864019894E-2},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3700905852206179E-2},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3259270104004398E-2},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2698677201236233E-2},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7102639526934408E-2},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3429214831141934E-2},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.656593996489281E-2},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4315702535269957E-2},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V246+$W246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85349037119011162}]
[null,"2023_2",2023,2,{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3970025497100579E-2},{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3290327349551128E-2},{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2416554140060105E-2},{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2718534427742386E-2},{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7096915978567251E-2},{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.29472021893623E-2},{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5866600063601498E-2},{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3914768547711804E-2},{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D247,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84528688819136011},"2023_2",2023,2,{"$f":"-PMT(societalDiscountRate,$D247,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3970025497100579E-2},{"$f":"-PMT(societalDiscountRate,$D247,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3290327349551128E-2},{"$f":"-PMT(societalDiscountRate,$D247,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2416554140060105E-2},{"$f":"-PMT(societalDiscountRate,$D247,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2718534427742386E-2},{"$f":"-PMT(societalDiscountRate,$D247,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7096915978567251E-2},{"$f":"-PMT(societalDiscountRate,$D247,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.29472021893623E-2},{"$f":"-PMT(societalDiscountRate,$D247,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5866600063601498E-2},{"$f":"-PMT(societalDiscountRate,$D247,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3914768547711804E-2},{"$f":"-PMT(societalDiscountRate,$D247,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D247,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D247,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D247,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D247,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D247,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D247,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C247+$D247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W247,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V247,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V247+$W247-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84528688819136011}]
[null,"2023_3",2023,3,{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4382889675888181E-2},{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3611342241702496E-2},{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2602393682473316E-2},{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2195795013878289E-2},{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6351173919417434E-2},{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2002087222386963E-2},{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6233162833521189E-2},{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4831190542401996E-2},{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D248,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83729784785428774},"2023_3",2023,3,{"$f":"-PMT(societalDiscountRate,$D248,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4382889675888181E-2},{"$f":"-PMT(societalDiscountRate,$D248,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3611342241702496E-2},{"$f":"-PMT(societalDiscountRate,$D248,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2602393682473316E-2},{"$f":"-PMT(societalDiscountRate,$D248,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2195795013878289E-2},{"$f":"-PMT(societalDiscountRate,$D248,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6351173919417434E-2},{"$f":"-PMT(societalDiscountRate,$D248,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2002087222386963E-2},{"$f":"-PMT(societalDiscountRate,$D248,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6233162833521189E-2},{"$f":"-PMT(societalDiscountRate,$D248,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4831190542401996E-2},{"$f":"-PMT(societalDiscountRate,$D248,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D248,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D248,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D248,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D248,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D248,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D248,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C248+$D248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W248,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V248,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V248+$W248-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83729784785428774}]
[null,"2023_4",2023,4,{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3841809617608682E-2},{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2969696712275594E-2},{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2104192712520055E-2},{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1811497578627357E-2},{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6008207912901472E-2},{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1435209834536926E-2},{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5993475581456248E-2},{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4464010295110724E-2},{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D249,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82951847924054278},"2023_4",2023,4,{"$f":"-PMT(societalDiscountRate,$D249,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3841809617608682E-2},{"$f":"-PMT(societalDiscountRate,$D249,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2969696712275594E-2},{"$f":"-PMT(societalDiscountRate,$D249,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2104192712520055E-2},{"$f":"-PMT(societalDiscountRate,$D249,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1811497578627357E-2},{"$f":"-PMT(societalDiscountRate,$D249,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6008207912901472E-2},{"$f":"-PMT(societalDiscountRate,$D249,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1435209834536926E-2},{"$f":"-PMT(societalDiscountRate,$D249,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5993475581456248E-2},{"$f":"-PMT(societalDiscountRate,$D249,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4464010295110724E-2},{"$f":"-PMT(societalDiscountRate,$D249,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D249,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D249,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D249,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D249,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D249,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D249,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C249+$D249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W249,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V249,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V249+$W249-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82951847924054278}]
[null,"2023_5",2023,5,{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4034504354646183E-2},{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2893110329135425E-2},{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2219994662278125E-2},{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.149582534855558E-2},{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5589979479652695E-2},{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1122952405551978E-2},{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7102101361289767E-2},{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5463540297032241E-2},{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D250,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8219440958458275},"2023_5",2023,5,{"$f":"-PMT(societalDiscountRate,$D250,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4034504354646183E-2},{"$f":"-PMT(societalDiscountRate,$D250,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2893110329135425E-2},{"$f":"-PMT(societalDiscountRate,$D250,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2219994662278125E-2},{"$f":"-PMT(societalDiscountRate,$D250,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.149582534855558E-2},{"$f":"-PMT(societalDiscountRate,$D250,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5589979479652695E-2},{"$f":"-PMT(societalDiscountRate,$D250,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1122952405551978E-2},{"$f":"-PMT(societalDiscountRate,$D250,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7102101361289767E-2},{"$f":"-PMT(societalDiscountRate,$D250,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5463540297032241E-2},{"$f":"-PMT(societalDiscountRate,$D250,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D250,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D250,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D250,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D250,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D250,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D250,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C250+$D250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W250,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V250,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V250+$W250-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8219440958458275}]
[null,"2023_6",2023,6,{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4133799456418155E-2},{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3020441717126316E-2},{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2036960617891549E-2},{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1630618367175166E-2},{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5723781307222267E-2},{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1188918603973987E-2},{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7189615196578291E-2},{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5324142543819027E-2},{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D251,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81457009438252714},"2023_6",2023,6,{"$f":"-PMT(societalDiscountRate,$D251,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4133799456418155E-2},{"$f":"-PMT(societalDiscountRate,$D251,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3020441717126316E-2},{"$f":"-PMT(societalDiscountRate,$D251,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2036960617891549E-2},{"$f":"-PMT(societalDiscountRate,$D251,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1630618367175166E-2},{"$f":"-PMT(societalDiscountRate,$D251,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5723781307222267E-2},{"$f":"-PMT(societalDiscountRate,$D251,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1188918603973987E-2},{"$f":"-PMT(societalDiscountRate,$D251,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7189615196578291E-2},{"$f":"-PMT(societalDiscountRate,$D251,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5324142543819027E-2},{"$f":"-PMT(societalDiscountRate,$D251,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D251,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D251,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D251,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D251,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D251,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D251,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C251+$D251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W251,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V251,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V251+$W251-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81457009438252714}]
[null,"2023_7",2023,7,{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4398906710992343E-2},{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3216463589931503E-2},{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2017803004804941E-2},{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1649056746420207E-2},{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5671936166401084E-2},{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1178776811727671E-2},{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7643266658150279E-2},{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5912492674575067E-2},{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D252,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80739195359132598},"2023_7",2023,7,{"$f":"-PMT(societalDiscountRate,$D252,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4398906710992343E-2},{"$f":"-PMT(societalDiscountRate,$D252,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3216463589931503E-2},{"$f":"-PMT(societalDiscountRate,$D252,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2017803004804941E-2},{"$f":"-PMT(societalDiscountRate,$D252,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1649056746420207E-2},{"$f":"-PMT(societalDiscountRate,$D252,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5671936166401084E-2},{"$f":"-PMT(societalDiscountRate,$D252,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1178776811727671E-2},{"$f":"-PMT(societalDiscountRate,$D252,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7643266658150279E-2},{"$f":"-PMT(societalDiscountRate,$D252,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5912492674575067E-2},{"$f":"-PMT(societalDiscountRate,$D252,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D252,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D252,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D252,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D252,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D252,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D252,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C252+$D252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W252,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V252,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V252+$W252-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80739195359132598}]
[null,"2023_8",2023,8,{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4470931417938932E-2},{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3304823556449094E-2},{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2024058136897358E-2},{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1789425196038614E-2},{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5788778949458618E-2},{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.112487093636049E-2},{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7579359128422765E-2},{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5833605865425153E-2},{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D253,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80040523308052691},"2023_8",2023,8,{"$f":"-PMT(societalDiscountRate,$D253,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4470931417938932E-2},{"$f":"-PMT(societalDiscountRate,$D253,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3304823556449094E-2},{"$f":"-PMT(societalDiscountRate,$D253,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2024058136897358E-2},{"$f":"-PMT(societalDiscountRate,$D253,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1789425196038614E-2},{"$f":"-PMT(societalDiscountRate,$D253,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5788778949458618E-2},{"$f":"-PMT(societalDiscountRate,$D253,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.112487093636049E-2},{"$f":"-PMT(societalDiscountRate,$D253,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7579359128422765E-2},{"$f":"-PMT(societalDiscountRate,$D253,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5833605865425153E-2},{"$f":"-PMT(societalDiscountRate,$D253,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D253,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D253,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D253,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D253,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D253,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D253,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C253+$D253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W253,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V253,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V253+$W253-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80040523308052691}]
[null,"2023_9",2023,9,{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4463833693425263E-2},{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3299032942767227E-2},{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1912429227998475E-2},{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1787297531941554E-2},{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.569849064932905E-2},{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0956207228275629E-2},{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7734675846479798E-2},{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6041958278446605E-2},{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D254,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79360557219181604},"2023_9",2023,9,{"$f":"-PMT(societalDiscountRate,$D254,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4463833693425263E-2},{"$f":"-PMT(societalDiscountRate,$D254,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3299032942767227E-2},{"$f":"-PMT(societalDiscountRate,$D254,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1912429227998475E-2},{"$f":"-PMT(societalDiscountRate,$D254,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1787297531941554E-2},{"$f":"-PMT(societalDiscountRate,$D254,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.569849064932905E-2},{"$f":"-PMT(societalDiscountRate,$D254,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0956207228275629E-2},{"$f":"-PMT(societalDiscountRate,$D254,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7734675846479798E-2},{"$f":"-PMT(societalDiscountRate,$D254,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6041958278446605E-2},{"$f":"-PMT(societalDiscountRate,$D254,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D254,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D254,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D254,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D254,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D254,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D254,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C254+$D254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W254,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V254,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V254+$W254-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79360557219181604}]
[null,"2023_10",2023,10,{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4324929625712446E-2},{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.316725482458672E-2},{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1754972626165412E-2},{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1753026105991901E-2},{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.557726259959214E-2},{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0786388069174201E-2},{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7686108464943996E-2},{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5895367811678992E-2},{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D255,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78698868889123585},"2023_10",2023,10,{"$f":"-PMT(societalDiscountRate,$D255,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4324929625712446E-2},{"$f":"-PMT(societalDiscountRate,$D255,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.316725482458672E-2},{"$f":"-PMT(societalDiscountRate,$D255,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1754972626165412E-2},{"$f":"-PMT(societalDiscountRate,$D255,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1753026105991901E-2},{"$f":"-PMT(societalDiscountRate,$D255,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.557726259959214E-2},{"$f":"-PMT(societalDiscountRate,$D255,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0786388069174201E-2},{"$f":"-PMT(societalDiscountRate,$D255,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7686108464943996E-2},{"$f":"-PMT(societalDiscountRate,$D255,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5895367811678992E-2},{"$f":"-PMT(societalDiscountRate,$D255,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D255,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D255,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D255,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D255,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D255,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D255,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C255+$D255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W255,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V255,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V255+$W255-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78698868889123585}]
[null,"2023_11",2023,11,{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4211571089899024E-2},{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.305971172109696E-2},{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1626473510683396E-2},{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1725057460221766E-2},{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5478329325398165E-2},{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0647799966278597E-2},{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.764647300033995E-2},{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.57757364650194E-2},{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D256,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.780550378684155},"2023_11",2023,11,{"$f":"-PMT(societalDiscountRate,$D256,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4211571089899024E-2},{"$f":"-PMT(societalDiscountRate,$D256,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.305971172109696E-2},{"$f":"-PMT(societalDiscountRate,$D256,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1626473510683396E-2},{"$f":"-PMT(societalDiscountRate,$D256,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1725057460221766E-2},{"$f":"-PMT(societalDiscountRate,$D256,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5478329325398165E-2},{"$f":"-PMT(societalDiscountRate,$D256,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0647799966278597E-2},{"$f":"-PMT(societalDiscountRate,$D256,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.764647300033995E-2},{"$f":"-PMT(societalDiscountRate,$D256,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.57757364650194E-2},{"$f":"-PMT(societalDiscountRate,$D256,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D256,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D256,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D256,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D256,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D256,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D256,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C256+$D256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W256,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V256,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V256+$W256-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.780550378684155}]
[null,"2023_12",2023,12,{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4117370847747493E-2},{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2970344067238618E-2},{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1519691540469993E-2},{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1701815688569621E-2},{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5396116386433816E-2},{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0532634109923728E-2},{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7613536174394738E-2},{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5676323555851319E-2},{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D257,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77428651355304878},"2023_12",2023,12,{"$f":"-PMT(societalDiscountRate,$D257,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4117370847747493E-2},{"$f":"-PMT(societalDiscountRate,$D257,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2970344067238618E-2},{"$f":"-PMT(societalDiscountRate,$D257,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1519691540469993E-2},{"$f":"-PMT(societalDiscountRate,$D257,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1701815688569621E-2},{"$f":"-PMT(societalDiscountRate,$D257,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5396116386433816E-2},{"$f":"-PMT(societalDiscountRate,$D257,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0532634109923728E-2},{"$f":"-PMT(societalDiscountRate,$D257,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7613536174394738E-2},{"$f":"-PMT(societalDiscountRate,$D257,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5676323555851319E-2},{"$f":"-PMT(societalDiscountRate,$D257,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D257,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D257,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D257,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D257,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D257,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D257,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C257+$D257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W257,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V257,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V257+$W257-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77428651355304878}]
[null,"2023_13",2023,13,{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4037906893368048E-2},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.289495671146331E-2},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1429614090393641E-2},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1682209761450102E-2},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5326764492191821E-2},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0435484313421803E-2},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7585751846302425E-2},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5592462382053547E-2},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76819304091693574},"2023_13",2023,13,{"$f":"-PMT(societalDiscountRate,$D258,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4037906893368048E-2},{"$f":"-PMT(societalDiscountRate,$D258,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.289495671146331E-2},{"$f":"-PMT(societalDiscountRate,$D258,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1429614090393641E-2},{"$f":"-PMT(societalDiscountRate,$D258,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1682209761450102E-2},{"$f":"-PMT(societalDiscountRate,$D258,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5326764492191821E-2},{"$f":"-PMT(societalDiscountRate,$D258,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0435484313421803E-2},{"$f":"-PMT(societalDiscountRate,$D258,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7585751846302425E-2},{"$f":"-PMT(societalDiscountRate,$D258,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5592462382053547E-2},{"$f":"-PMT(societalDiscountRate,$D258,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D258,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D258,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D258,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D258,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D258,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D258,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C258+$D258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W258,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V258,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V258+$W258-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76819304091693574}]
[null,"2023_14",2023,14,{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.397002058538118E-2},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2830553054579577E-2},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1352660639406846E-2},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1665460355795707E-2},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5267516949217761E-2},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.035248893447678E-2},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7562015606785876E-2},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5520819515586173E-2},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7622659826113396},"2023_14",2023,14,{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.397002058538118E-2},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2830553054579577E-2},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1352660639406846E-2},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1665460355795707E-2},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5267516949217761E-2},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.035248893447678E-2},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7562015606785876E-2},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5520819515586173E-2},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V259+$W259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7622659826113396}]
[null,"2023_15",2023,15,{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3911395526277278E-2},{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2774935533119333E-2},{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1286205403496486E-2},{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1650995953097097E-2},{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5216352129512326E-2},{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0280816028108915E-2},{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7541517534555584E-2},{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5458950378707568E-2},{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D260,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75650143388768343},"2023_15",2023,15,{"$f":"-PMT(societalDiscountRate,$D260,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3911395526277278E-2},{"$f":"-PMT(societalDiscountRate,$D260,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2774935533119333E-2},{"$f":"-PMT(societalDiscountRate,$D260,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1286205403496486E-2},{"$f":"-PMT(societalDiscountRate,$D260,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1650995953097097E-2},{"$f":"-PMT(societalDiscountRate,$D260,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5216352129512326E-2},{"$f":"-PMT(societalDiscountRate,$D260,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0280816028108915E-2},{"$f":"-PMT(societalDiscountRate,$D260,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7541517534555584E-2},{"$f":"-PMT(societalDiscountRate,$D260,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5458950378707568E-2},{"$f":"-PMT(societalDiscountRate,$D260,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D260,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D260,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D260,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D260,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D260,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D260,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C260+$D260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W260,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V260,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V260+$W260-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75650143388768343}]
[null,"2023_16",2023,16,{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3860294362073102E-2},{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.272645592149571E-2},{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1228278981342042E-2},{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1638387900692291E-2},{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5171753763332254E-2},{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0218341567301918E-2},{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7523650169116303E-2},{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.54050214791699E-2},{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D261,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75089556243104538},"2023_16",2023,16,{"$f":"-PMT(societalDiscountRate,$D261,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3860294362073102E-2},{"$f":"-PMT(societalDiscountRate,$D261,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.272645592149571E-2},{"$f":"-PMT(societalDiscountRate,$D261,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1228278981342042E-2},{"$f":"-PMT(societalDiscountRate,$D261,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1638387900692291E-2},{"$f":"-PMT(societalDiscountRate,$D261,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5171753763332254E-2},{"$f":"-PMT(societalDiscountRate,$D261,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0218341567301918E-2},{"$f":"-PMT(societalDiscountRate,$D261,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7523650169116303E-2},{"$f":"-PMT(societalDiscountRate,$D261,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.54050214791699E-2},{"$f":"-PMT(societalDiscountRate,$D261,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D261,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D261,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D261,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D261,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D261,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D261,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C261+$D261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W261,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V261,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V261+$W261-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75089556243104538}]
[null,"2023_17",2023,17,{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3815388476258647E-2},{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2683853762859936E-2},{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1177375301564539E-2},{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1627308392613561E-2},{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5132562305165255E-2},{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0163441232896453E-2},{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7507948963777508E-2},{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5357630680105896E-2},{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D262,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74544460739524721},"2023_17",2023,17,{"$f":"-PMT(societalDiscountRate,$D262,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3815388476258647E-2},{"$f":"-PMT(societalDiscountRate,$D262,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2683853762859936E-2},{"$f":"-PMT(societalDiscountRate,$D262,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1177375301564539E-2},{"$f":"-PMT(societalDiscountRate,$D262,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1627308392613561E-2},{"$f":"-PMT(societalDiscountRate,$D262,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5132562305165255E-2},{"$f":"-PMT(societalDiscountRate,$D262,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0163441232896453E-2},{"$f":"-PMT(societalDiscountRate,$D262,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7507948963777508E-2},{"$f":"-PMT(societalDiscountRate,$D262,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5357630680105896E-2},{"$f":"-PMT(societalDiscountRate,$D262,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D262,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D262,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D262,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D262,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D262,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D262,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C262+$D262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W262,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V262,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V262+$W262-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74544460739524721}]
[null,"2023_18",2023,18,{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3775644452475511E-2},{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2646148656383928E-2},{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1132322920945985E-2},{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1617502456830303E-2},{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5097875844421077E-2},{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0114851606910029E-2},{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7494052587676886E-2},{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5315687380003E-2},{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D263,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74014487845427523},"2023_18",2023,18,{"$f":"-PMT(societalDiscountRate,$D263,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3775644452475511E-2},{"$f":"-PMT(societalDiscountRate,$D263,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2646148656383928E-2},{"$f":"-PMT(societalDiscountRate,$D263,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1132322920945985E-2},{"$f":"-PMT(societalDiscountRate,$D263,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1617502456830303E-2},{"$f":"-PMT(societalDiscountRate,$D263,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5097875844421077E-2},{"$f":"-PMT(societalDiscountRate,$D263,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0114851606910029E-2},{"$f":"-PMT(societalDiscountRate,$D263,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7494052587676886E-2},{"$f":"-PMT(societalDiscountRate,$D263,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5315687380003E-2},{"$f":"-PMT(societalDiscountRate,$D263,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D263,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D263,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D263,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D263,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D263,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D263,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C263+$D263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W263,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V263,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V263+$W263-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74014487845427523}]
[null,"2023_19",2023,19,{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3740246391129153E-2},{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2612566559125931E-2},{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1092196965364897E-2},{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1608768788636362E-2},{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5066982307520771E-2},{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0071575199597843E-2},{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7481675764021935E-2},{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5278330530625776E-2},{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D264,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73499275486906712},"2023_19",2023,19,{"$f":"-PMT(societalDiscountRate,$D264,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3740246391129153E-2},{"$f":"-PMT(societalDiscountRate,$D264,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2612566559125931E-2},{"$f":"-PMT(societalDiscountRate,$D264,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1092196965364897E-2},{"$f":"-PMT(societalDiscountRate,$D264,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1608768788636362E-2},{"$f":"-PMT(societalDiscountRate,$D264,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5066982307520771E-2},{"$f":"-PMT(societalDiscountRate,$D264,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0071575199597843E-2},{"$f":"-PMT(societalDiscountRate,$D264,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7481675764021935E-2},{"$f":"-PMT(societalDiscountRate,$D264,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5278330530625776E-2},{"$f":"-PMT(societalDiscountRate,$D264,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D264,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D264,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D264,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D264,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D264,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D264,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C264+$D264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W264,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V264,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V264+$W264-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73499275486906712}]
[null,"2023_20",2023,20,{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3708541531056508E-2},{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2582488197373522E-2},{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1056257488495493E-2},{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.160094633403072E-2},{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5039311999393199E-2},{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0032813968443007E-2},{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7470590256872709E-2},{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5244871249602711E-2},{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D265,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72998468456873911},"2023_20",2023,20,{"$f":"-PMT(societalDiscountRate,$D265,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3708541531056508E-2},{"$f":"-PMT(societalDiscountRate,$D265,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2582488197373522E-2},{"$f":"-PMT(societalDiscountRate,$D265,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1056257488495493E-2},{"$f":"-PMT(societalDiscountRate,$D265,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.160094633403072E-2},{"$f":"-PMT(societalDiscountRate,$D265,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5039311999393199E-2},{"$f":"-PMT(societalDiscountRate,$D265,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0032813968443007E-2},{"$f":"-PMT(societalDiscountRate,$D265,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7470590256872709E-2},{"$f":"-PMT(societalDiscountRate,$D265,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5244871249602711E-2},{"$f":"-PMT(societalDiscountRate,$D265,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D265,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D265,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D265,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D265,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D265,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D265,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C265+$D265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W265,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V265,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V265+$W265-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72998468456873911}]
[null,{"$f":"CONCATENATE(C266,\"_\",D266)","v":"2023_21"},2023,21,{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3680001407895797E-2},{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2555412217636673E-2},{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1023905442347547E-2},{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1593904706426842E-2},{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5014403704575087E-2},{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9997921831764739E-2},{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7460611290284843E-2},{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5214751829454528E-2},{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D266,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72511718324535779},{"$f":"CONCATENATE(V266,\"_\",W266)","v":"2023_21"},{"$f":"C266","v":2023},21,{"$f":"-PMT(societalDiscountRate,$D266,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3680001407895797E-2},{"$f":"-PMT(societalDiscountRate,$D266,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2555412217636673E-2},{"$f":"-PMT(societalDiscountRate,$D266,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1023905442347547E-2},{"$f":"-PMT(societalDiscountRate,$D266,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1593904706426842E-2},{"$f":"-PMT(societalDiscountRate,$D266,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5014403704575087E-2},{"$f":"-PMT(societalDiscountRate,$D266,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9997921831764739E-2},{"$f":"-PMT(societalDiscountRate,$D266,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7460611290284843E-2},{"$f":"-PMT(societalDiscountRate,$D266,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5214751829454528E-2},{"$f":"-PMT(societalDiscountRate,$D266,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D266,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D266,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D266,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D266,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D266,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D266,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C266+$D266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W266,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V266,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V266+$W266-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72511718324535779}]
[null,"2023_22",{"$f":"IF(D267=1,C266+1,C266)","v":2023},{"$f":"IF(C266+D266>=2050,1,IF(D266=30,1,D266+1))","v":22},{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3654193605660314E-2},{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2530928387400711E-2},{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0994650655877374E-2},{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1587537216994756E-2},{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4991880033493921E-2},{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9966370133200056E-2},{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7451587671333941E-2},{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5187515926012422E-2},{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D267,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72038683346140109},"2023_22",2023,{"$f":"IF(V266+W266>=2050,1,IF(W266=30,1,W266+1))","v":22},{"$f":"-PMT(societalDiscountRate,$D267,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3654193605660314E-2},{"$f":"-PMT(societalDiscountRate,$D267,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2530928387400711E-2},{"$f":"-PMT(societalDiscountRate,$D267,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0994650655877374E-2},{"$f":"-PMT(societalDiscountRate,$D267,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1587537216994756E-2},{"$f":"-PMT(societalDiscountRate,$D267,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4991880033493921E-2},{"$f":"-PMT(societalDiscountRate,$D267,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9966370133200056E-2},{"$f":"-PMT(societalDiscountRate,$D267,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7451587671333941E-2},{"$f":"-PMT(societalDiscountRate,$D267,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5187515926012422E-2},{"$f":"-PMT(societalDiscountRate,$D267,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D267,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D267,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D267,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D267,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D267,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D267,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C267+$D267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W267,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V267,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V267+$W267-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72038683346140109}]
[null,"2023_23",2023,23,{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3630760877496434E-2},{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2508697787015014E-2},{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0968088167038015E-2},{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1581755723181874E-2},{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4971429200180699E-2},{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9937722115487066E-2},{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7443394489752591E-2},{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5162786523801656E-2},{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D268,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71579028376908937},"2023_23",2023,23,{"$f":"-PMT(societalDiscountRate,$D268,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3630760877496434E-2},{"$f":"-PMT(societalDiscountRate,$D268,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2508697787015014E-2},{"$f":"-PMT(societalDiscountRate,$D268,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0968088167038015E-2},{"$f":"-PMT(societalDiscountRate,$D268,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1581755723181874E-2},{"$f":"-PMT(societalDiscountRate,$D268,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4971429200180699E-2},{"$f":"-PMT(societalDiscountRate,$D268,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9937722115487066E-2},{"$f":"-PMT(societalDiscountRate,$D268,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7443394489752591E-2},{"$f":"-PMT(societalDiscountRate,$D268,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5162786523801656E-2},{"$f":"-PMT(societalDiscountRate,$D268,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D268,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D268,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D268,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D268,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D268,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D268,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C268+$D268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W268,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V268,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V268+$W268-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71579028376908937}]
[null,"2023_24",2023,24,{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3609405486278535E-2},{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2488437953634745E-2},{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0943880471846994E-2},{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1576486765110297E-2},{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4952791355577996E-2},{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9911613775834957E-2},{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7435927642667378E-2},{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5140249410107412E-2},{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D269,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71132424784080872},"2023_24",2023,24,{"$f":"-PMT(societalDiscountRate,$D269,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3609405486278535E-2},{"$f":"-PMT(societalDiscountRate,$D269,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2488437953634745E-2},{"$f":"-PMT(societalDiscountRate,$D269,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0943880471846994E-2},{"$f":"-PMT(societalDiscountRate,$D269,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1576486765110297E-2},{"$f":"-PMT(societalDiscountRate,$D269,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4952791355577996E-2},{"$f":"-PMT(societalDiscountRate,$D269,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9911613775834957E-2},{"$f":"-PMT(societalDiscountRate,$D269,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7435927642667378E-2},{"$f":"-PMT(societalDiscountRate,$D269,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5140249410107412E-2},{"$f":"-PMT(societalDiscountRate,$D269,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D269,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D269,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D269,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D269,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D269,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D269,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C269+$D269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W269,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V269,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V269+$W269-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71132424784080872}]
[null,"2023_25",2023,25,{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3589877303485153E-2},{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2469911590639259E-2},{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.092174403370482E-2},{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1571668629244621E-2},{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4935748200874696E-2},{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9887739316034343E-2},{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7429099673407407E-2},{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5119640615289945E-2},{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D270,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.706985503609875},"2023_25",2023,25,{"$f":"-PMT(societalDiscountRate,$D270,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3589877303485153E-2},{"$f":"-PMT(societalDiscountRate,$D270,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2469911590639259E-2},{"$f":"-PMT(societalDiscountRate,$D270,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.092174403370482E-2},{"$f":"-PMT(societalDiscountRate,$D270,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1571668629244621E-2},{"$f":"-PMT(societalDiscountRate,$D270,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4935748200874696E-2},{"$f":"-PMT(societalDiscountRate,$D270,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9887739316034343E-2},{"$f":"-PMT(societalDiscountRate,$D270,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7429099673407407E-2},{"$f":"-PMT(societalDiscountRate,$D270,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5119640615289945E-2},{"$f":"-PMT(societalDiscountRate,$D270,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D270,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D270,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(societalDiscountRate,$D270,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D270,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D270,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D270,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C270+$D270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(societalDiscountRate,$W270,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V270,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V270+$W270-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.706985503609875}]
[null,"2023_26",2023,26,{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3571964654509916E-2},{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2452917882589869E-2},{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0901438905972344E-2},{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1567249089680187E-2},{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4920114997782479E-2},{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9865839950260974E-2},{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7422836570595364E-2},{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5100736751511437E-2},{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D271,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70277089242094515},"2023_26",2023,26,{"$f":"-PMT(societalDiscountRate,$D271,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3571964654509916E-2},{"$f":"-PMT(societalDiscountRate,$D271,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2452917882589869E-2},{"$f":"-PMT(societalDiscountRate,$D271,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0901438905972344E-2},{"$f":"-PMT(societalDiscountRate,$D271,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1567249089680187E-2},{"$f":"-PMT(societalDiscountRate,$D271,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4920114997782479E-2},{"$f":"-PMT(societalDiscountRate,$D271,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9865839950260974E-2},{"$f":"-PMT(societalDiscountRate,$D271,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7422836570595364E-2},{"$f":"-PMT(societalDiscountRate,$D271,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5100736751511437E-2},{"$f":"-PMT(societalDiscountRate,$D271,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D271,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D271,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D271,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D271,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D271,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D271,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C271+$D271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W271,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V271,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V271+$W271-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70277089242094515}]
[null,"2023_27",2023,27,{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3555487198366924E-2},{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2437285740215089E-2},{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0882760660663563E-2},{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1563183651371995E-2},{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4905734354323067E-2},{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9845695200057415E-2},{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7417075278558254E-2},{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5083347498432567E-2},{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D272,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69867731818939849},"2023_27",2023,27,{"$f":"-PMT(societalDiscountRate,$D272,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3555487198366924E-2},{"$f":"-PMT(societalDiscountRate,$D272,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2437285740215089E-2},{"$f":"-PMT(societalDiscountRate,$D272,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0882760660663563E-2},{"$f":"-PMT(societalDiscountRate,$D272,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1563183651371995E-2},{"$f":"-PMT(societalDiscountRate,$D272,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4905734354323067E-2},{"$f":"-PMT(societalDiscountRate,$D272,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9845695200057415E-2},{"$f":"-PMT(societalDiscountRate,$D272,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7417075278558254E-2},{"$f":"-PMT(societalDiscountRate,$D272,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5083347498432567E-2},{"$f":"-PMT(societalDiscountRate,$D272,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D272,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D272,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D272,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D272,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D272,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D272,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C272+$D272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W272,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V272,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V272+$W272-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69867731818939849}]
[null,"2024_1",2024,1,{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4150561835504476E-2},{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2863325706789863E-2},{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1540129537558042E-2},{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2739185943308791E-2},{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7090963488265407E-2},{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2445909041911457E-2},{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5139286566258539E-2},{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3497797200651325E-2},{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D273,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83675526587265836},"2024_1",2024,1,{"$f":"-PMT(societalDiscountRate,$D273,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4150561835504476E-2},{"$f":"-PMT(societalDiscountRate,$D273,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2863325706789863E-2},{"$f":"-PMT(societalDiscountRate,$D273,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1540129537558042E-2},{"$f":"-PMT(societalDiscountRate,$D273,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2739185943308791E-2},{"$f":"-PMT(societalDiscountRate,$D273,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7090963488265407E-2},{"$f":"-PMT(societalDiscountRate,$D273,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2445909041911457E-2},{"$f":"-PMT(societalDiscountRate,$D273,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5139286566258539E-2},{"$f":"-PMT(societalDiscountRate,$D273,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3497797200651325E-2},{"$f":"-PMT(societalDiscountRate,$D273,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D273,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D273,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D273,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D273,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D273,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D273,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C273+$D273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W273,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V273,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V273+$W273-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83675526587265836}]
[null,"2024_2",2024,2,{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4693826777710111E-2},{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3563855966643285E-2},{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2254120379763525E-2},{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.192916885022812E-2},{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5952749801235863E-2},{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1245429760803934E-2},{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6056725703476337E-2},{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.510450026226182E-2},{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D274,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82871263548172569},"2024_2",2024,2,{"$f":"-PMT(societalDiscountRate,$D274,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4693826777710111E-2},{"$f":"-PMT(societalDiscountRate,$D274,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3563855966643285E-2},{"$f":"-PMT(societalDiscountRate,$D274,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2254120379763525E-2},{"$f":"-PMT(societalDiscountRate,$D274,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.192916885022812E-2},{"$f":"-PMT(societalDiscountRate,$D274,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5952749801235863E-2},{"$f":"-PMT(societalDiscountRate,$D274,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1245429760803934E-2},{"$f":"-PMT(societalDiscountRate,$D274,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6056725703476337E-2},{"$f":"-PMT(societalDiscountRate,$D274,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.510450026226182E-2},{"$f":"-PMT(societalDiscountRate,$D274,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D274,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D274,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D274,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D274,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D274,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D274,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C274+$D274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W274,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V274,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V274+$W274-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82871263548172569}]
[null,"2024_3",2024,3,{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3858161064478533E-2},{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2706206566844131E-2},{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1687962261823419E-2},{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1491803697602782E-2},{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5613831079518719E-2},{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.071667304683154E-2},{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5787188877134744E-2},{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.451745277972295E-2},{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D275,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82088024299439977},"2024_3",2024,3,{"$f":"-PMT(societalDiscountRate,$D275,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3858161064478533E-2},{"$f":"-PMT(societalDiscountRate,$D275,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2706206566844131E-2},{"$f":"-PMT(societalDiscountRate,$D275,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1687962261823419E-2},{"$f":"-PMT(societalDiscountRate,$D275,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1491803697602782E-2},{"$f":"-PMT(societalDiscountRate,$D275,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5613831079518719E-2},{"$f":"-PMT(societalDiscountRate,$D275,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.071667304683154E-2},{"$f":"-PMT(societalDiscountRate,$D275,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5787188877134744E-2},{"$f":"-PMT(societalDiscountRate,$D275,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.451745277972295E-2},{"$f":"-PMT(societalDiscountRate,$D275,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D275,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D275,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D275,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D275,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D275,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D275,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C275+$D275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W275,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V275,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V275+$W275-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82088024299439977}]
[null,"2024_4",2024,4,{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4100090680398878E-2},{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2670570703839179E-2},{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1933684623690431E-2},{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1164451637093445E-2},{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5173256694605514E-2},{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0487600065303046E-2},{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7249808488706029E-2},{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5779758174091562E-2},{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D276,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81325341102013993},"2024_4",2024,4,{"$f":"-PMT(societalDiscountRate,$D276,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4100090680398878E-2},{"$f":"-PMT(societalDiscountRate,$D276,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2670570703839179E-2},{"$f":"-PMT(societalDiscountRate,$D276,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1933684623690431E-2},{"$f":"-PMT(societalDiscountRate,$D276,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1164451637093445E-2},{"$f":"-PMT(societalDiscountRate,$D276,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5173256694605514E-2},{"$f":"-PMT(societalDiscountRate,$D276,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0487600065303046E-2},{"$f":"-PMT(societalDiscountRate,$D276,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7249808488706029E-2},{"$f":"-PMT(societalDiscountRate,$D276,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5779758174091562E-2},{"$f":"-PMT(societalDiscountRate,$D276,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D276,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D276,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D276,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D276,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D276,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D276,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C276+$D276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W276,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V276,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V276+$W276-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81325341102013993}]
[null,"2024_5",2024,5,{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4209581140257567E-2},{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2867591022627778E-2},{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1762396766230871E-2},{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1390703394239295E-2},{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5414052365412176E-2},{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0685687329095908E-2},{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7329709563628896E-2},{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5550665512070284E-2},{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D277,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80582754494688968},"2024_5",2024,5,{"$f":"-PMT(societalDiscountRate,$D277,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4209581140257567E-2},{"$f":"-PMT(societalDiscountRate,$D277,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2867591022627778E-2},{"$f":"-PMT(societalDiscountRate,$D277,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1762396766230871E-2},{"$f":"-PMT(societalDiscountRate,$D277,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1390703394239295E-2},{"$f":"-PMT(societalDiscountRate,$D277,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5414052365412176E-2},{"$f":"-PMT(societalDiscountRate,$D277,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0685687329095908E-2},{"$f":"-PMT(societalDiscountRate,$D277,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7329709563628896E-2},{"$f":"-PMT(societalDiscountRate,$D277,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5550665512070284E-2},{"$f":"-PMT(societalDiscountRate,$D277,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D277,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D277,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D277,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D277,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D277,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D277,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C277+$D277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W277,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V277,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V277+$W277-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80582754494688968}]
[null,"2024_6",2024,6,{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4513835768252095E-2},{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.312405046232471E-2},{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1780978379060633E-2},{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1448829151548239E-2},{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5399012471421231E-2},{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0749478973667971E-2},{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7848779547778669E-2},{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6217099399454847E-2},{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D278,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79859813174757577},"2024_6",2024,6,{"$f":"-PMT(societalDiscountRate,$D278,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4513835768252095E-2},{"$f":"-PMT(societalDiscountRate,$D278,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.312405046232471E-2},{"$f":"-PMT(societalDiscountRate,$D278,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1780978379060633E-2},{"$f":"-PMT(societalDiscountRate,$D278,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1448829151548239E-2},{"$f":"-PMT(societalDiscountRate,$D278,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5399012471421231E-2},{"$f":"-PMT(societalDiscountRate,$D278,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0749478973667971E-2},{"$f":"-PMT(societalDiscountRate,$D278,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7848779547778669E-2},{"$f":"-PMT(societalDiscountRate,$D278,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6217099399454847E-2},{"$f":"-PMT(societalDiscountRate,$D278,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D278,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D278,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D278,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D278,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D278,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D278,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C278+$D278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W278,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V278,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V278+$W278-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79859813174757577}]
[null,"2024_7",2024,7,{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4583309360328602E-2},{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3238832438817286E-2},{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1818259950271101E-2},{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1637935072206506E-2},{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5569877148371386E-2},{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0740945094045349E-2},{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7748204502091882E-2},{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.608650315037578E-2},{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D279,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79156073881502564},"2024_7",2024,7,{"$f":"-PMT(societalDiscountRate,$D279,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4583309360328602E-2},{"$f":"-PMT(societalDiscountRate,$D279,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3238832438817286E-2},{"$f":"-PMT(societalDiscountRate,$D279,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1818259950271101E-2},{"$f":"-PMT(societalDiscountRate,$D279,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1637935072206506E-2},{"$f":"-PMT(societalDiscountRate,$D279,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5569877148371386E-2},{"$f":"-PMT(societalDiscountRate,$D279,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0740945094045349E-2},{"$f":"-PMT(societalDiscountRate,$D279,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7748204502091882E-2},{"$f":"-PMT(societalDiscountRate,$D279,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.608650315037578E-2},{"$f":"-PMT(societalDiscountRate,$D279,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D279,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D279,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D279,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D279,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D279,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D279,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C279+$D279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W279,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V279,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V279+$W279-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79156073881502564}]
[null,"2024_8",2024,8,{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4562961291723033E-2},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3239343630769936E-2},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1712385872573414E-2},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1651932285489766E-2},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5489935460667506E-2},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0588896770386851E-2},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.790826565320711E-2},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6298355301538812E-2},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78471101282404621},"2024_8",2024,8,{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4562961291723033E-2},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3239343630769936E-2},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1712385872573414E-2},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1651932285489766E-2},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5489935460667506E-2},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0588896770386851E-2},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.790826565320711E-2},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6298355301538812E-2},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V280+$W280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78471101282404621}]
[null,"2024_9",2024,9,{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4396008736823526E-2},{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3095482500825961E-2},{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1552655156463211E-2},{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1625842660144623E-2},{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.537211009164184E-2},{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0430946388775556E-2},{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7836763278841591E-2},{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6107821722163917E-2},{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D281,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77804467861942761},"2024_9",2024,9,{"$f":"-PMT(societalDiscountRate,$D281,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4396008736823526E-2},{"$f":"-PMT(societalDiscountRate,$D281,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3095482500825961E-2},{"$f":"-PMT(societalDiscountRate,$D281,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1552655156463211E-2},{"$f":"-PMT(societalDiscountRate,$D281,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1625842660144623E-2},{"$f":"-PMT(societalDiscountRate,$D281,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.537211009164184E-2},{"$f":"-PMT(societalDiscountRate,$D281,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0430946388775556E-2},{"$f":"-PMT(societalDiscountRate,$D281,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7836763278841591E-2},{"$f":"-PMT(societalDiscountRate,$D281,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6107821722163917E-2},{"$f":"-PMT(societalDiscountRate,$D281,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D281,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D281,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D281,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D281,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D281,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D281,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C281+$D281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W281,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V281,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V281+$W281-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77804467861942761}]
[null,"2024_10",2024,10,{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4262753873795219E-2},{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2980658291173576E-2},{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.142516447679382E-2},{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1605018962933643E-2},{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5278066586765704E-2},{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0304876701015728E-2},{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7779692938660132E-2},{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5955745426972267E-2},{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D282,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77155753812866279},"2024_10",2024,10,{"$f":"-PMT(societalDiscountRate,$D282,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4262753873795219E-2},{"$f":"-PMT(societalDiscountRate,$D282,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2980658291173576E-2},{"$f":"-PMT(societalDiscountRate,$D282,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.142516447679382E-2},{"$f":"-PMT(societalDiscountRate,$D282,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1605018962933643E-2},{"$f":"-PMT(societalDiscountRate,$D282,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5278066586765704E-2},{"$f":"-PMT(societalDiscountRate,$D282,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0304876701015728E-2},{"$f":"-PMT(societalDiscountRate,$D282,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7779692938660132E-2},{"$f":"-PMT(societalDiscountRate,$D282,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5955745426972267E-2},{"$f":"-PMT(societalDiscountRate,$D282,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D282,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D282,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D282,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D282,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D282,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D282,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C282+$D282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W282,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V282,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V282+$W282-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77155753812866279}]
[null,"2024_11",2024,11,{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4154005610251651E-2},{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2886951141365412E-2},{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1321120318727422E-2},{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1588024904624703E-2},{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5201318409472842E-2},{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0201992203461247E-2},{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7733118275240493E-2},{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5831637138145939E-2},{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D283,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76524546929819137},"2024_11",2024,11,{"$f":"-PMT(societalDiscountRate,$D283,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4154005610251651E-2},{"$f":"-PMT(societalDiscountRate,$D283,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2886951141365412E-2},{"$f":"-PMT(societalDiscountRate,$D283,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1321120318727422E-2},{"$f":"-PMT(societalDiscountRate,$D283,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1588024904624703E-2},{"$f":"-PMT(societalDiscountRate,$D283,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5201318409472842E-2},{"$f":"-PMT(societalDiscountRate,$D283,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0201992203461247E-2},{"$f":"-PMT(societalDiscountRate,$D283,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7733118275240493E-2},{"$f":"-PMT(societalDiscountRate,$D283,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5831637138145939E-2},{"$f":"-PMT(societalDiscountRate,$D283,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D283,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D283,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D283,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D283,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D283,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D283,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C283+$D283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W283,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V283,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V283+$W283-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76524546929819137}]
[null,"2024_12",2024,12,{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4063636475842369E-2},{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2809081079442708E-2},{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.123466026687532E-2},{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1573902947276267E-2},{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5137541148821077E-2},{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0116495822322178E-2},{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7694415017997675E-2},{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5728503917726667E-2},{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D284,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75910442505200892},"2024_12",2024,12,{"$f":"-PMT(societalDiscountRate,$D284,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4063636475842369E-2},{"$f":"-PMT(societalDiscountRate,$D284,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2809081079442708E-2},{"$f":"-PMT(societalDiscountRate,$D284,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.123466026687532E-2},{"$f":"-PMT(societalDiscountRate,$D284,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1573902947276267E-2},{"$f":"-PMT(societalDiscountRate,$D284,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5137541148821077E-2},{"$f":"-PMT(societalDiscountRate,$D284,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0116495822322178E-2},{"$f":"-PMT(societalDiscountRate,$D284,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7694415017997675E-2},{"$f":"-PMT(societalDiscountRate,$D284,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5728503917726667E-2},{"$f":"-PMT(societalDiscountRate,$D284,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D284,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D284,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D284,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D284,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D284,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D284,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C284+$D284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W284,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V284,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V284+$W284-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75910442505200892}]
[null,"2024_13",2024,13,{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.398740430690104E-2},{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2743392680911867E-2},{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1161725660136525E-2},{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1561990169253042E-2},{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5083740933289519E-2},{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0044374133722763E-2},{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.766176633474979E-2},{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5641504422447026E-2},{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D285,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75313043227150556},"2024_13",2024,13,{"$f":"-PMT(societalDiscountRate,$D285,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.398740430690104E-2},{"$f":"-PMT(societalDiscountRate,$D285,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2743392680911867E-2},{"$f":"-PMT(societalDiscountRate,$D285,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1161725660136525E-2},{"$f":"-PMT(societalDiscountRate,$D285,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1561990169253042E-2},{"$f":"-PMT(societalDiscountRate,$D285,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5083740933289519E-2},{"$f":"-PMT(societalDiscountRate,$D285,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0044374133722763E-2},{"$f":"-PMT(societalDiscountRate,$D285,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.766176633474979E-2},{"$f":"-PMT(societalDiscountRate,$D285,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5641504422447026E-2},{"$f":"-PMT(societalDiscountRate,$D285,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D285,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D285,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D285,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D285,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D285,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D285,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C285+$D285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W285,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V285,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V285+$W285-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75313043227150556}]
[null,"2024_14",2024,14,{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3922278923453018E-2},{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2687274873930668E-2},{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1099417394525578E-2},{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1551813045245328E-2},{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5037779238709164E-2},{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9982760346653788E-2},{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7633874461212413E-2},{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5567180477994759E-2},{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D286,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74731959079543109},"2024_14",2024,14,{"$f":"-PMT(societalDiscountRate,$D286,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3922278923453018E-2},{"$f":"-PMT(societalDiscountRate,$D286,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2687274873930668E-2},{"$f":"-PMT(societalDiscountRate,$D286,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1099417394525578E-2},{"$f":"-PMT(societalDiscountRate,$D286,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1551813045245328E-2},{"$f":"-PMT(societalDiscountRate,$D286,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5037779238709164E-2},{"$f":"-PMT(societalDiscountRate,$D286,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9982760346653788E-2},{"$f":"-PMT(societalDiscountRate,$D286,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7633874461212413E-2},{"$f":"-PMT(societalDiscountRate,$D286,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5567180477994759E-2},{"$f":"-PMT(societalDiscountRate,$D286,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D286,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D286,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D286,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D286,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D286,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D286,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C286+$D286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W286,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V286,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V286+$W286-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74731959079543109}]
[null,"2024_15",2024,15,{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3866038135479339E-2},{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.263881282247118E-2},{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.104560940492611E-2},{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1543024314289793E-2},{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4998087773063231E-2},{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9929552092800406E-2},{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7609787678720669E-2},{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5502996023639211E-2},{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D287,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74166807243890531},"2024_15",2024,15,{"$f":"-PMT(societalDiscountRate,$D287,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3866038135479339E-2},{"$f":"-PMT(societalDiscountRate,$D287,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.263881282247118E-2},{"$f":"-PMT(societalDiscountRate,$D287,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.104560940492611E-2},{"$f":"-PMT(societalDiscountRate,$D287,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1543024314289793E-2},{"$f":"-PMT(societalDiscountRate,$D287,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4998087773063231E-2},{"$f":"-PMT(societalDiscountRate,$D287,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9929552092800406E-2},{"$f":"-PMT(societalDiscountRate,$D287,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7609787678720669E-2},{"$f":"-PMT(societalDiscountRate,$D287,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5502996023639211E-2},{"$f":"-PMT(societalDiscountRate,$D287,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D287,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D287,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D287,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D287,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D287,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D287,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C287+$D287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W287,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V287,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V287+$W287-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74166807243890531}]
[null,"2024_16",2024,16,{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3817015246886228E-2},{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2596570353343542E-2},{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.099870709123897E-2},{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1535363522291133E-2},{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4963490279525835E-2},{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9883172545235948E-2},{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7588792175328858E-2},{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5447048952685044E-2},{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D288,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73617212003043664},"2024_16",2024,16,{"$f":"-PMT(societalDiscountRate,$D288,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3817015246886228E-2},{"$f":"-PMT(societalDiscountRate,$D288,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2596570353343542E-2},{"$f":"-PMT(societalDiscountRate,$D288,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.099870709123897E-2},{"$f":"-PMT(societalDiscountRate,$D288,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1535363522291133E-2},{"$f":"-PMT(societalDiscountRate,$D288,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4963490279525835E-2},{"$f":"-PMT(societalDiscountRate,$D288,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9883172545235948E-2},{"$f":"-PMT(societalDiscountRate,$D288,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7588792175328858E-2},{"$f":"-PMT(societalDiscountRate,$D288,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5447048952685044E-2},{"$f":"-PMT(societalDiscountRate,$D288,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D288,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D288,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D288,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D288,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D288,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D288,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C288+$D288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W288,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V288,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V288+$W288-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73617212003043664}]
[null,"2024_17",2024,17,{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3773935675769995E-2},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2559449173724485E-2},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0957491005937013E-2},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1528631490720079E-2},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4933087232580597E-2},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9842415848211715E-2},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7570342073601978E-2},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5397884656351561E-2},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7308280464659288},"2024_17",2024,17,{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3773935675769995E-2},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2559449173724485E-2},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0957491005937013E-2},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1528631490720079E-2},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4933087232580597E-2},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9842415848211715E-2},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7570342073601978E-2},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5397884656351561E-2},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V289+$W289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7308280464659288}]
[null,"2024_18",2024,18,{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3735808034638807E-2},{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.25265950162153E-2},{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.092101264581164E-2},{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1522673295752627E-2},{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4906178968798324E-2},{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9806344070392956E-2},{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7554012782496024E-2},{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5354371719743809E-2},{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D290,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72563223377870101},"2024_18",2024,18,{"$f":"-PMT(societalDiscountRate,$D290,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3735808034638807E-2},{"$f":"-PMT(societalDiscountRate,$D290,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.25265950162153E-2},{"$f":"-PMT(societalDiscountRate,$D290,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.092101264581164E-2},{"$f":"-PMT(societalDiscountRate,$D290,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1522673295752627E-2},{"$f":"-PMT(societalDiscountRate,$D290,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4906178968798324E-2},{"$f":"-PMT(societalDiscountRate,$D290,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9806344070392956E-2},{"$f":"-PMT(societalDiscountRate,$D290,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7554012782496024E-2},{"$f":"-PMT(societalDiscountRate,$D290,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5354371719743809E-2},{"$f":"-PMT(societalDiscountRate,$D290,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D290,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D290,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D290,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D290,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D290,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D290,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C290+$D290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W290,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V290,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V290+$W290-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72563223377870101}]
[null,"2024_19",2024,19,{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3701849606395157E-2},{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2497333422337961E-2},{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0888523151628088E-2},{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1517366622424272E-2},{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4882213092135047E-2},{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9774216699217158E-2},{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7539469080241181E-2},{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5315616871774543E-2},{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D291,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72058113222457554},"2024_19",2024,19,{"$f":"-PMT(societalDiscountRate,$D291,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3701849606395157E-2},{"$f":"-PMT(societalDiscountRate,$D291,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2497333422337961E-2},{"$f":"-PMT(societalDiscountRate,$D291,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0888523151628088E-2},{"$f":"-PMT(societalDiscountRate,$D291,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1517366622424272E-2},{"$f":"-PMT(societalDiscountRate,$D291,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4882213092135047E-2},{"$f":"-PMT(societalDiscountRate,$D291,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9774216699217158E-2},{"$f":"-PMT(societalDiscountRate,$D291,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7539469080241181E-2},{"$f":"-PMT(societalDiscountRate,$D291,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5315616871774543E-2},{"$f":"-PMT(societalDiscountRate,$D291,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D291,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D291,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D291,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D291,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D291,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D291,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C291+$D291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W291,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V291,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V291+$W291-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72058113222457554}]
[null,"2024_20",2024,20,{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3671434177560878E-2},{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2471124791014746E-2},{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0859423397920071E-2},{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1512613612543846E-2},{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4860747657666976E-2},{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9745441286980196E-2},{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7526442772376017E-2},{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5280905450152361E-2},{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D292,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71567125938111675},"2024_20",2024,20,{"$f":"-PMT(societalDiscountRate,$D292,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3671434177560878E-2},{"$f":"-PMT(societalDiscountRate,$D292,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2471124791014746E-2},{"$f":"-PMT(societalDiscountRate,$D292,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0859423397920071E-2},{"$f":"-PMT(societalDiscountRate,$D292,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1512613612543846E-2},{"$f":"-PMT(societalDiscountRate,$D292,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4860747657666976E-2},{"$f":"-PMT(societalDiscountRate,$D292,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9745441286980196E-2},{"$f":"-PMT(societalDiscountRate,$D292,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7526442772376017E-2},{"$f":"-PMT(societalDiscountRate,$D292,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5280905450152361E-2},{"$f":"-PMT(societalDiscountRate,$D292,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D292,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D292,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D292,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D292,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D292,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D292,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C292+$D292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W292,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V292,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V292+$W292-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71567125938111675}]
[null,"2024_21",2024,21,{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3644054776329412E-2},{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2447532270368855E-2},{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0833228342875831E-2},{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1508335041780232E-2},{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4841424874282547E-2},{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9719538198073272E-2},{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7514716733215152E-2},{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.524965887641221E-2},{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D293,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71089919926015466},"2024_21",2024,21,{"$f":"-PMT(societalDiscountRate,$D293,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3644054776329412E-2},{"$f":"-PMT(societalDiscountRate,$D293,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2447532270368855E-2},{"$f":"-PMT(societalDiscountRate,$D293,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0833228342875831E-2},{"$f":"-PMT(societalDiscountRate,$D293,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1508335041780232E-2},{"$f":"-PMT(societalDiscountRate,$D293,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4841424874282547E-2},{"$f":"-PMT(societalDiscountRate,$D293,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9719538198073272E-2},{"$f":"-PMT(societalDiscountRate,$D293,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7514716733215152E-2},{"$f":"-PMT(societalDiscountRate,$D293,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.524965887641221E-2},{"$f":"-PMT(societalDiscountRate,$D293,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D293,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D293,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D293,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D293,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D293,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D293,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C293+$D293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W293,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V293,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V293+$W293-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71089919926015466}]
[null,"2024_22",2024,22,{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3619296572998324E-2},{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2426198406333437E-2},{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0809541101012078E-2},{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1504466084821078E-2},{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4823951979389424E-2},{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9696114970638928E-2},{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.750411329965727E-2},{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5221403728700314E-2},{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D294,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70626160143274586},"2024_22",2024,22,{"$f":"-PMT(societalDiscountRate,$D294,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3619296572998324E-2},{"$f":"-PMT(societalDiscountRate,$D294,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2426198406333437E-2},{"$f":"-PMT(societalDiscountRate,$D294,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0809541101012078E-2},{"$f":"-PMT(societalDiscountRate,$D294,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1504466084821078E-2},{"$f":"-PMT(societalDiscountRate,$D294,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4823951979389424E-2},{"$f":"-PMT(societalDiscountRate,$D294,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9696114970638928E-2},{"$f":"-PMT(societalDiscountRate,$D294,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.750411329965727E-2},{"$f":"-PMT(societalDiscountRate,$D294,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5221403728700314E-2},{"$f":"-PMT(societalDiscountRate,$D294,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D294,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D294,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D294,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D294,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D294,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D294,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C294+$D294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W294,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V294,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V294+$W294-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70626160143274586}]
[null,"2024_23",2024,23,{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3596816849882418E-2},{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2406827882951935E-2},{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0788033779525286E-2},{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1500953185277203E-2},{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4808087102848164E-2},{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9674847366517441E-2},{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7494485692707288E-2},{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5195748882560295E-2},{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D295,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70175518016577398},"2024_23",2024,23,{"$f":"-PMT(societalDiscountRate,$D295,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3596816849882418E-2},{"$f":"-PMT(societalDiscountRate,$D295,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2406827882951935E-2},{"$f":"-PMT(societalDiscountRate,$D295,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0788033779525286E-2},{"$f":"-PMT(societalDiscountRate,$D295,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1500953185277203E-2},{"$f":"-PMT(societalDiscountRate,$D295,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4808087102848164E-2},{"$f":"-PMT(societalDiscountRate,$D295,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9674847366517441E-2},{"$f":"-PMT(societalDiscountRate,$D295,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7494485692707288E-2},{"$f":"-PMT(societalDiscountRate,$D295,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5195748882560295E-2},{"$f":"-PMT(societalDiscountRate,$D295,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D295,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D295,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D295,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D295,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D295,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D295,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C295+$D295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W295,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V295,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V295+$W295-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70175518016577398}]
[null,"2024_24",2024,24,{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3576329978774066E-2},{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2389174577625532E-2},{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0768433105579545E-2},{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.149775170811483E-2},{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4793628664940625E-2},{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9655465158730738E-2},{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7485711583629129E-2},{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5172368366551923E-2},{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D296,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69737671356942033},"2024_24",2024,24,{"$f":"-PMT(societalDiscountRate,$D296,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3576329978774066E-2},{"$f":"-PMT(societalDiscountRate,$D296,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2389174577625532E-2},{"$f":"-PMT(societalDiscountRate,$D296,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0768433105579545E-2},{"$f":"-PMT(societalDiscountRate,$D296,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.149775170811483E-2},{"$f":"-PMT(societalDiscountRate,$D296,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4793628664940625E-2},{"$f":"-PMT(societalDiscountRate,$D296,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9655465158730738E-2},{"$f":"-PMT(societalDiscountRate,$D296,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7485711583629129E-2},{"$f":"-PMT(societalDiscountRate,$D296,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5172368366551923E-2},{"$f":"-PMT(societalDiscountRate,$D296,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D296,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D296,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D296,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D296,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D296,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D296,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C296+$D296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W296,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V296,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V296+$W296-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69737671356942033}]
[null,"2024_25",2024,25,{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3557596003836012E-2},{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2373031723120839E-2},{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0750509503067182E-2},{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1494824155507704E-2},{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4780407318841892E-2},{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9637741329991823E-2},{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7477688204231425E-2},{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5150988332547581E-2},{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D297,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69312304275477932},"2024_25",2024,25,{"$f":"-PMT(societalDiscountRate,$D297,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3557596003836012E-2},{"$f":"-PMT(societalDiscountRate,$D297,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2373031723120839E-2},{"$f":"-PMT(societalDiscountRate,$D297,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0750509503067182E-2},{"$f":"-PMT(societalDiscountRate,$D297,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1494824155507704E-2},{"$f":"-PMT(societalDiscountRate,$D297,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4780407318841892E-2},{"$f":"-PMT(societalDiscountRate,$D297,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9637741329991823E-2},{"$f":"-PMT(societalDiscountRate,$D297,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7477688204231425E-2},{"$f":"-PMT(societalDiscountRate,$D297,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5150988332547581E-2},{"$f":"-PMT(societalDiscountRate,$D297,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D297,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D297,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(societalDiscountRate,$D297,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D297,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D297,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D297,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C297+$D297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(societalDiscountRate,$W297,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V297,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V297+$W297-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69312304275477932}]
[null,"2024_26",2024,26,{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3540411859231964E-2},{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2358224339901412E-2},{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0734068690136821E-2},{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1492138794418952E-2},{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4768279752536708E-2},{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9621483763885648E-2},{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7470328585557905E-2},{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5131377032906926E-2},{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D298,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68899107100092649},"2024_26",2024,26,{"$f":"-PMT(societalDiscountRate,$D298,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3540411859231964E-2},{"$f":"-PMT(societalDiscountRate,$D298,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2358224339901412E-2},{"$f":"-PMT(societalDiscountRate,$D298,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0734068690136821E-2},{"$f":"-PMT(societalDiscountRate,$D298,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1492138794418952E-2},{"$f":"-PMT(societalDiscountRate,$D298,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4768279752536708E-2},{"$f":"-PMT(societalDiscountRate,$D298,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9621483763885648E-2},{"$f":"-PMT(societalDiscountRate,$D298,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7470328585557905E-2},{"$f":"-PMT(societalDiscountRate,$D298,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5131377032906926E-2},{"$f":"-PMT(societalDiscountRate,$D298,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D298,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D298,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D298,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D298,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D298,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D298,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C298+$D298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W298,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V298,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V298+$W298-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68899107100092649}]
[null,"2025_1",2025,1,{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5258822317603968E-2},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4292407436890856E-2},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2996670855657206E-2},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1086751073424237E-2},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4769007566725146E-2},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9996931308452111E-2},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7010862406182836E-2},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6775471446336722E-2},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82034829987515523},"2025_1",2025,1,{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5258822317603968E-2},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4292407436890856E-2},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2996670855657206E-2},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1086751073424237E-2},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4769007566725146E-2},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9996931308452111E-2},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7010862406182836E-2},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6775471446336722E-2},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V299+$W299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82034829987515523}]
[null,"2025_2",2025,2,{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3703131322350257E-2},{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.262290261499839E-2},{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1766342592492747E-2},{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0830446522624547E-2},{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4830661269077358E-2},{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9799838903557809E-2},{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6130704141567938E-2},{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5058070169097399E-2},{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D300,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81246336811933884},"2025_2",2025,2,{"$f":"-PMT(societalDiscountRate,$D300,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3703131322350257E-2},{"$f":"-PMT(societalDiscountRate,$D300,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.262290261499839E-2},{"$f":"-PMT(societalDiscountRate,$D300,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1766342592492747E-2},{"$f":"-PMT(societalDiscountRate,$D300,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0830446522624547E-2},{"$f":"-PMT(societalDiscountRate,$D300,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4830661269077358E-2},{"$f":"-PMT(societalDiscountRate,$D300,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9799838903557809E-2},{"$f":"-PMT(societalDiscountRate,$D300,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6130704141567938E-2},{"$f":"-PMT(societalDiscountRate,$D300,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5058070169097399E-2},{"$f":"-PMT(societalDiscountRate,$D300,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D300,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D300,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D300,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D300,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D300,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D300,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C300+$D300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W300,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V300,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V300+$W300-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81246336811933884}]
[null,"2025_3",2025,3,{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4081903473384303E-2},{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2601111720100358E-2},{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2075501624077152E-2},{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0596998430203833E-2},{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4482213852875825E-2},{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9781926286259088E-2},{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8010331980432042E-2},{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6602059477406489E-2},{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D301,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80478455195529375},"2025_3",2025,3,{"$f":"-PMT(societalDiscountRate,$D301,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4081903473384303E-2},{"$f":"-PMT(societalDiscountRate,$D301,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2601111720100358E-2},{"$f":"-PMT(societalDiscountRate,$D301,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2075501624077152E-2},{"$f":"-PMT(societalDiscountRate,$D301,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0596998430203833E-2},{"$f":"-PMT(societalDiscountRate,$D301,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4482213852875825E-2},{"$f":"-PMT(societalDiscountRate,$D301,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9781926286259088E-2},{"$f":"-PMT(societalDiscountRate,$D301,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8010331980432042E-2},{"$f":"-PMT(societalDiscountRate,$D301,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6602059477406489E-2},{"$f":"-PMT(societalDiscountRate,$D301,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D301,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D301,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D301,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D301,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D301,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D301,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C301+$D301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W301,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V301,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V301+$W301-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80478455195529375}]
[null,"2025_4",2025,4,{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4225840371201378E-2},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2868766074681465E-2},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1823629175141062E-2},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1019209875622499E-2},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4952080044104607E-2},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0200763769580247E-2},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7933149294542556E-2},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6116210296311055E-2},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79730726570601951},"2025_4",2025,4,{"$f":"-PMT(societalDiscountRate,$D302,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4225840371201378E-2},{"$f":"-PMT(societalDiscountRate,$D302,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2868766074681465E-2},{"$f":"-PMT(societalDiscountRate,$D302,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1823629175141062E-2},{"$f":"-PMT(societalDiscountRate,$D302,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1019209875622499E-2},{"$f":"-PMT(societalDiscountRate,$D302,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4952080044104607E-2},{"$f":"-PMT(societalDiscountRate,$D302,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0200763769580247E-2},{"$f":"-PMT(societalDiscountRate,$D302,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7933149294542556E-2},{"$f":"-PMT(societalDiscountRate,$D302,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6116210296311055E-2},{"$f":"-PMT(societalDiscountRate,$D302,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D302,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D302,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D302,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D302,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D302,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D302,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C302+$D302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W302,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V302,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V302+$W302-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79730726570601951}]
[null,"2025_5",2025,5,{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4595436943172459E-2},{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3182616311576702E-2},{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1835079559115494E-2},{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1158980030038934E-2},{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.501895439833592E-2},{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0368414784195644E-2},{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8457405135247168E-2},{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6827928403087337E-2},{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D303,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79002700484989163},"2025_5",2025,5,{"$f":"-PMT(societalDiscountRate,$D303,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4595436943172459E-2},{"$f":"-PMT(societalDiscountRate,$D303,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3182616311576702E-2},{"$f":"-PMT(societalDiscountRate,$D303,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1835079559115494E-2},{"$f":"-PMT(societalDiscountRate,$D303,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1158980030038934E-2},{"$f":"-PMT(societalDiscountRate,$D303,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.501895439833592E-2},{"$f":"-PMT(societalDiscountRate,$D303,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0368414784195644E-2},{"$f":"-PMT(societalDiscountRate,$D303,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8457405135247168E-2},{"$f":"-PMT(societalDiscountRate,$D303,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6827928403087337E-2},{"$f":"-PMT(societalDiscountRate,$D303,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D303,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D303,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D303,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D303,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D303,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D303,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C303+$D303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W303,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V303,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V303+$W303-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79002700484989163}]
[null,"2025_6",2025,6,{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.466586110146966E-2},{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3310464817423386E-2},{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1871316636945578E-2},{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1427858360896498E-2},{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5279711824294348E-2},{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0415702927642946E-2},{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8245886651018579E-2},{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6580329622378872E-2},{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D304,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78293934485056427},"2025_6",2025,6,{"$f":"-PMT(societalDiscountRate,$D304,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.466586110146966E-2},{"$f":"-PMT(societalDiscountRate,$D304,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3310464817423386E-2},{"$f":"-PMT(societalDiscountRate,$D304,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1871316636945578E-2},{"$f":"-PMT(societalDiscountRate,$D304,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1427858360896498E-2},{"$f":"-PMT(societalDiscountRate,$D304,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5279711824294348E-2},{"$f":"-PMT(societalDiscountRate,$D304,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0415702927642946E-2},{"$f":"-PMT(societalDiscountRate,$D304,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8245886651018579E-2},{"$f":"-PMT(societalDiscountRate,$D304,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6580329622378872E-2},{"$f":"-PMT(societalDiscountRate,$D304,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D304,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D304,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D304,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D304,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D304,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D304,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C304+$D304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W304,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V304,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V304+$W304-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78293934485056427}]
[null,"2025_7",2025,7,{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4631671005128902E-2},{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3301991831204173E-2},{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1741085433721674E-2},{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1470785375372014E-2},{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5223188802125058E-2},{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0279500676275538E-2},{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8369604184629126E-2},{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6764955200221765E-2},{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D305,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77603994001473098},"2025_7",2025,7,{"$f":"-PMT(societalDiscountRate,$D305,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4631671005128902E-2},{"$f":"-PMT(societalDiscountRate,$D305,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3301991831204173E-2},{"$f":"-PMT(societalDiscountRate,$D305,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1741085433721674E-2},{"$f":"-PMT(societalDiscountRate,$D305,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1470785375372014E-2},{"$f":"-PMT(societalDiscountRate,$D305,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5223188802125058E-2},{"$f":"-PMT(societalDiscountRate,$D305,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0279500676275538E-2},{"$f":"-PMT(societalDiscountRate,$D305,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8369604184629126E-2},{"$f":"-PMT(societalDiscountRate,$D305,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6764955200221765E-2},{"$f":"-PMT(societalDiscountRate,$D305,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D305,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D305,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D305,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D305,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D305,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D305,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C305+$D305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W305,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V305,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V305+$W305-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77603994001473098}]
[null,"2025_8",2025,8,{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4432464432959028E-2},{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3129964246139067E-2},{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1554515559484244E-2},{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1460480195972475E-2},{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5116812523035205E-2},{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.013166835425018E-2},{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8237413646958048E-2},{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.649548300593293E-2},{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D306,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76932452237651572},"2025_8",2025,8,{"$f":"-PMT(societalDiscountRate,$D306,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4432464432959028E-2},{"$f":"-PMT(societalDiscountRate,$D306,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3129964246139067E-2},{"$f":"-PMT(societalDiscountRate,$D306,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1554515559484244E-2},{"$f":"-PMT(societalDiscountRate,$D306,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1460480195972475E-2},{"$f":"-PMT(societalDiscountRate,$D306,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5116812523035205E-2},{"$f":"-PMT(societalDiscountRate,$D306,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.013166835425018E-2},{"$f":"-PMT(societalDiscountRate,$D306,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8237413646958048E-2},{"$f":"-PMT(societalDiscountRate,$D306,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.649548300593293E-2},{"$f":"-PMT(societalDiscountRate,$D306,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D306,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D306,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D306,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D306,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D306,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D306,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C306+$D306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W306,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V306,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V306+$W306-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76932452237651572}]
[null,"2025_9",2025,9,{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4277842916781773E-2},{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2996438701588299E-2},{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1409702481715972E-2},{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1452481451524054E-2},{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5034244657030584E-2},{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0016922854026062E-2},{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8134809093622546E-2},{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6286322239826203E-2},{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D307,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76278890060728188},"2025_9",2025,9,{"$f":"-PMT(societalDiscountRate,$D307,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4277842916781773E-2},{"$f":"-PMT(societalDiscountRate,$D307,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2996438701588299E-2},{"$f":"-PMT(societalDiscountRate,$D307,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1409702481715972E-2},{"$f":"-PMT(societalDiscountRate,$D307,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1452481451524054E-2},{"$f":"-PMT(societalDiscountRate,$D307,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5034244657030584E-2},{"$f":"-PMT(societalDiscountRate,$D307,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0016922854026062E-2},{"$f":"-PMT(societalDiscountRate,$D307,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8134809093622546E-2},{"$f":"-PMT(societalDiscountRate,$D307,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6286322239826203E-2},{"$f":"-PMT(societalDiscountRate,$D307,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D307,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D307,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D307,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D307,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D307,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D307,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C307+$D307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W307,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V307,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V307+$W307-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76278890060728188}]
[null,"2025_10",2025,10,{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4154430196492289E-2},{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2889863943504455E-2},{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1294118465320793E-2},{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1446097173089294E-2},{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4968342283259723E-2},{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9925337577450419E-2},{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8052914236074341E-2},{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6119378467955036E-2},{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D308,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75642895894966944},"2025_10",2025,10,{"$f":"-PMT(societalDiscountRate,$D308,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4154430196492289E-2},{"$f":"-PMT(societalDiscountRate,$D308,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2889863943504455E-2},{"$f":"-PMT(societalDiscountRate,$D308,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1294118465320793E-2},{"$f":"-PMT(societalDiscountRate,$D308,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1446097173089294E-2},{"$f":"-PMT(societalDiscountRate,$D308,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4968342283259723E-2},{"$f":"-PMT(societalDiscountRate,$D308,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9925337577450419E-2},{"$f":"-PMT(societalDiscountRate,$D308,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8052914236074341E-2},{"$f":"-PMT(societalDiscountRate,$D308,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6119378467955036E-2},{"$f":"-PMT(societalDiscountRate,$D308,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D308,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D308,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D308,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D308,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D308,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D308,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C308+$D308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W308,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V308,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V308+$W308-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75642895894966944}]
[null,"2025_11",2025,11,{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4053714029549704E-2},{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.280288910734608E-2},{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1199791243103814E-2},{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1440887012814599E-2},{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4914559865506937E-2},{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9850595541269421E-2},{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7986080475946413E-2},{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5983136946348859E-2},{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D309,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75024065617469737},"2025_11",2025,11,{"$f":"-PMT(societalDiscountRate,$D309,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4053714029549704E-2},{"$f":"-PMT(societalDiscountRate,$D309,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.280288910734608E-2},{"$f":"-PMT(societalDiscountRate,$D309,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1199791243103814E-2},{"$f":"-PMT(societalDiscountRate,$D309,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1440887012814599E-2},{"$f":"-PMT(societalDiscountRate,$D309,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4914559865506937E-2},{"$f":"-PMT(societalDiscountRate,$D309,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9850595541269421E-2},{"$f":"-PMT(societalDiscountRate,$D309,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7986080475946413E-2},{"$f":"-PMT(societalDiscountRate,$D309,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5983136946348859E-2},{"$f":"-PMT(societalDiscountRate,$D309,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D309,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D309,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D309,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D309,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D309,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D309,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C309+$D309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W309,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V309,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V309+$W309-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75024065617469737}]
[null,"2025_12",2025,12,{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3970019517738254E-2},{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2730613556427779E-2},{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1121405904844449E-2},{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1436557401850566E-2},{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4869867008992391E-2},{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9788485371473843E-2},{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7930542034639164E-2},{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5869921084532151E-2},{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D310,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74422002456079284},"2025_12",2025,12,{"$f":"-PMT(societalDiscountRate,$D310,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3970019517738254E-2},{"$f":"-PMT(societalDiscountRate,$D310,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2730613556427779E-2},{"$f":"-PMT(societalDiscountRate,$D310,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1121405904844449E-2},{"$f":"-PMT(societalDiscountRate,$D310,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1436557401850566E-2},{"$f":"-PMT(societalDiscountRate,$D310,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4869867008992391E-2},{"$f":"-PMT(societalDiscountRate,$D310,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9788485371473843E-2},{"$f":"-PMT(societalDiscountRate,$D310,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7930542034639164E-2},{"$f":"-PMT(societalDiscountRate,$D310,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5869921084532151E-2},{"$f":"-PMT(societalDiscountRate,$D310,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D310,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D310,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D310,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D310,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D310,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D310,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C310+$D310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W310,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V310,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V310+$W310-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74422002456079284}]
[null,"2025_13",2025,13,{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3899417821643923E-2},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2669644487243391E-2},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1055282837629388E-2},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1432905096927895E-2},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4832165714069533E-2},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9736091454150406E-2},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7883691792372852E-2},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5774416233663939E-2},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73836316889363307},"2025_13",2025,13,{"$f":"-PMT(societalDiscountRate,$D311,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3899417821643923E-2},{"$f":"-PMT(societalDiscountRate,$D311,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2669644487243391E-2},{"$f":"-PMT(societalDiscountRate,$D311,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1055282837629388E-2},{"$f":"-PMT(societalDiscountRate,$D311,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1432905096927895E-2},{"$f":"-PMT(societalDiscountRate,$D311,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4832165714069533E-2},{"$f":"-PMT(societalDiscountRate,$D311,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9736091454150406E-2},{"$f":"-PMT(societalDiscountRate,$D311,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7883691792372852E-2},{"$f":"-PMT(societalDiscountRate,$D311,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5774416233663939E-2},{"$f":"-PMT(societalDiscountRate,$D311,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D311,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D311,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D311,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D311,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D311,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D311,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C311+$D311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W311,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V311,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V311+$W311-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73836316889363307}]
[null,"2025_14",2025,14,{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3839102568987744E-2},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2617558418274804E-2},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0998793691814139E-2},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1429784921261106E-2},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4799957378370364E-2},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9691331164584731E-2},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7843667481972154E-2},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5692826136985371E-2},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73266626548571689},"2025_14",2025,14,{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3839102568987744E-2},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2617558418274804E-2},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0998793691814139E-2},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1429784921261106E-2},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4799957378370364E-2},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9691331164584731E-2},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7843667481972154E-2},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5692826136985371E-2},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V312+$W312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73266626548571689}]
[null,"2025_15",2025,15,{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3787015699680909E-2},{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2572578083324743E-2},{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0950010960651477E-2},{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1427090409093557E-2},{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.477214299812203E-2},{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9652677204764092E-2},{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7809103405173509E-2},{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5622366800163001E-2},{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D313,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72712556121461325},"2025_15",2025,15,{"$f":"-PMT(societalDiscountRate,$D313,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3787015699680909E-2},{"$f":"-PMT(societalDiscountRate,$D313,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2572578083324743E-2},{"$f":"-PMT(societalDiscountRate,$D313,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0950010960651477E-2},{"$f":"-PMT(societalDiscountRate,$D313,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1427090409093557E-2},{"$f":"-PMT(societalDiscountRate,$D313,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.477214299812203E-2},{"$f":"-PMT(societalDiscountRate,$D313,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9652677204764092E-2},{"$f":"-PMT(societalDiscountRate,$D313,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7809103405173509E-2},{"$f":"-PMT(societalDiscountRate,$D313,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5622366800163001E-2},{"$f":"-PMT(societalDiscountRate,$D313,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D313,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D313,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D313,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D313,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D313,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D313,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C313+$D313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W313,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V313,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V313+$W313-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72712556121461325}]
[null,"2025_16",2025,16,{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3741613619034607E-2},{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2533370489893259E-2},{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0907488967606619E-2},{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1424741708540783E-2},{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4747898293996641E-2},{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9618984064354032E-2},{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7778975255350712E-2},{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5560950160321382E-2},{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D314,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72173737257885962},"2025_16",2025,16,{"$f":"-PMT(societalDiscountRate,$D314,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3741613619034607E-2},{"$f":"-PMT(societalDiscountRate,$D314,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2533370489893259E-2},{"$f":"-PMT(societalDiscountRate,$D314,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0907488967606619E-2},{"$f":"-PMT(societalDiscountRate,$D314,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1424741708540783E-2},{"$f":"-PMT(societalDiscountRate,$D314,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4747898293996641E-2},{"$f":"-PMT(societalDiscountRate,$D314,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9618984064354032E-2},{"$f":"-PMT(societalDiscountRate,$D314,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7778975255350712E-2},{"$f":"-PMT(societalDiscountRate,$D314,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5560950160321382E-2},{"$f":"-PMT(societalDiscountRate,$D314,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D314,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D314,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D314,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D314,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D314,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D314,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C314+$D314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W314,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V314,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V314+$W314-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72173737257885962}]
[null,"2025_17",2025,17,{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3701715885176816E-2},{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2498916251108049E-2},{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0870122152309687E-2},{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1422677754020816E-2},{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4726592910214989E-2},{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9589375730775977E-2},{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7752499708720549E-2},{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5506979401361487E-2},{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D315,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71649808477051846},"2025_17",2025,17,{"$f":"-PMT(societalDiscountRate,$D315,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3701715885176816E-2},{"$f":"-PMT(societalDiscountRate,$D315,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2498916251108049E-2},{"$f":"-PMT(societalDiscountRate,$D315,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0870122152309687E-2},{"$f":"-PMT(societalDiscountRate,$D315,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1422677754020816E-2},{"$f":"-PMT(societalDiscountRate,$D315,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4726592910214989E-2},{"$f":"-PMT(societalDiscountRate,$D315,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9589375730775977E-2},{"$f":"-PMT(societalDiscountRate,$D315,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7752499708720549E-2},{"$f":"-PMT(societalDiscountRate,$D315,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5506979401361487E-2},{"$f":"-PMT(societalDiscountRate,$D315,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D315,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D315,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D315,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D315,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D315,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D315,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C315+$D315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W315,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V315,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V315+$W315-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71649808477051846}]
[null,"2025_18",2025,18,{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3666404334038747E-2},{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.246842247371397E-2},{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0837050594563398E-2},{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1420851047876572E-2},{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4707736547304658E-2},{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9563170829290069E-2},{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7729067485174433E-2},{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5459212497562731E-2},{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D316,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71140415076343244},"2025_18",2025,18,{"$f":"-PMT(societalDiscountRate,$D316,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3666404334038747E-2},{"$f":"-PMT(societalDiscountRate,$D316,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.246842247371397E-2},{"$f":"-PMT(societalDiscountRate,$D316,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0837050594563398E-2},{"$f":"-PMT(societalDiscountRate,$D316,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1420851047876572E-2},{"$f":"-PMT(societalDiscountRate,$D316,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4707736547304658E-2},{"$f":"-PMT(societalDiscountRate,$D316,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9563170829290069E-2},{"$f":"-PMT(societalDiscountRate,$D316,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7729067485174433E-2},{"$f":"-PMT(societalDiscountRate,$D316,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5459212497562731E-2},{"$f":"-PMT(societalDiscountRate,$D316,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D316,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D316,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D316,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D316,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D316,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D316,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C316+$D316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W316,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V316,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V316+$W316-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71140415076343244}]
[null,"2025_19",2025,19,{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3634954059646784E-2},{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2441263155151565E-2},{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.080759537291017E-2},{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1419224089909064E-2},{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4690942105586544E-2},{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9539831403080102E-2},{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.770819754781999E-2},{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5416668848730889E-2},{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D317,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70645209041625057},"2025_19",2025,19,{"$f":"-PMT(societalDiscountRate,$D317,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3634954059646784E-2},{"$f":"-PMT(societalDiscountRate,$D317,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2441263155151565E-2},{"$f":"-PMT(societalDiscountRate,$D317,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.080759537291017E-2},{"$f":"-PMT(societalDiscountRate,$D317,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1419224089909064E-2},{"$f":"-PMT(societalDiscountRate,$D317,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4690942105586544E-2},{"$f":"-PMT(societalDiscountRate,$D317,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9539831403080102E-2},{"$f":"-PMT(societalDiscountRate,$D317,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.770819754781999E-2},{"$f":"-PMT(societalDiscountRate,$D317,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5416668848730889E-2},{"$f":"-PMT(societalDiscountRate,$D317,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D317,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D317,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D317,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D317,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D317,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D317,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C317+$D317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W317,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V317,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V317+$W317-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70645209041625057}]
[null,"2025_20",2025,20,{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3606785100361506E-2},{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2416937461541869E-2},{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0781213315661723E-2},{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1417766878052202E-2},{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4675899885633842E-2},{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9518927059338724E-2},{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7689505042683258E-2},{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5378563924848339E-2},{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D318,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70163848958933017},"2025_20",2025,20,{"$f":"-PMT(societalDiscountRate,$D318,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3606785100361506E-2},{"$f":"-PMT(societalDiscountRate,$D318,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2416937461541869E-2},{"$f":"-PMT(societalDiscountRate,$D318,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0781213315661723E-2},{"$f":"-PMT(societalDiscountRate,$D318,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1417766878052202E-2},{"$f":"-PMT(societalDiscountRate,$D318,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4675899885633842E-2},{"$f":"-PMT(societalDiscountRate,$D318,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9518927059338724E-2},{"$f":"-PMT(societalDiscountRate,$D318,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7689505042683258E-2},{"$f":"-PMT(societalDiscountRate,$D318,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5378563924848339E-2},{"$f":"-PMT(societalDiscountRate,$D318,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D318,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D318,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D318,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D318,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D318,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D318,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C318+$D318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W318,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V318,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V318+$W318-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70163848958933017}]
[null,"2025_21",2025,21,{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3581427929080221E-2},{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2395039926274393E-2},{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0757464680235514E-2},{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1416455123142341E-2},{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4662359160045496E-2},{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9500109359351845E-2},{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7672678398516964E-2},{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5344262583724431E-2},{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D319,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69695999927466146},"2025_21",2025,21,{"$f":"-PMT(societalDiscountRate,$D319,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3581427929080221E-2},{"$f":"-PMT(societalDiscountRate,$D319,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2395039926274393E-2},{"$f":"-PMT(societalDiscountRate,$D319,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0757464680235514E-2},{"$f":"-PMT(societalDiscountRate,$D319,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1416455123142341E-2},{"$f":"-PMT(societalDiscountRate,$D319,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4662359160045496E-2},{"$f":"-PMT(societalDiscountRate,$D319,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9500109359351845E-2},{"$f":"-PMT(societalDiscountRate,$D319,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7672678398516964E-2},{"$f":"-PMT(societalDiscountRate,$D319,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5344262583724431E-2},{"$f":"-PMT(societalDiscountRate,$D319,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D319,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D319,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D319,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D319,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D319,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D319,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C319+$D319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W319,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V319,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V319+$W319-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69695999927466146}]
[null,"2025_22",2025,22,{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.355849835523104E-2},{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2375238776277788E-2},{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0735989647244571E-2},{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1415268950570343E-2},{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4650114771114843E-2},{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9483093193126741E-2},{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.765746267213467E-2},{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5313245120234441E-2},{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D320,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69241333473798616},"2025_22",2025,22,{"$f":"-PMT(societalDiscountRate,$D320,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.355849835523104E-2},{"$f":"-PMT(societalDiscountRate,$D320,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2375238776277788E-2},{"$f":"-PMT(societalDiscountRate,$D320,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0735989647244571E-2},{"$f":"-PMT(societalDiscountRate,$D320,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1415268950570343E-2},{"$f":"-PMT(societalDiscountRate,$D320,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4650114771114843E-2},{"$f":"-PMT(societalDiscountRate,$D320,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9483093193126741E-2},{"$f":"-PMT(societalDiscountRate,$D320,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.765746267213467E-2},{"$f":"-PMT(societalDiscountRate,$D320,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5313245120234441E-2},{"$f":"-PMT(societalDiscountRate,$D320,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D320,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D320,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D320,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D320,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D320,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D320,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C320+$D320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W320,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V320,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V320+$W320-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69241333473798616}]
[null,"2025_23",2025,23,{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3537678974098951E-2},{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2357259912329227E-2},{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0716490946588253E-2},{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1414191940634296E-2},{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4638997224772575E-2},{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9467643012832176E-2},{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7643647238457707E-2},{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5285082172314165E-2},{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D321,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68799527467232735},"2025_23",2025,23,{"$f":"-PMT(societalDiscountRate,$D321,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3537678974098951E-2},{"$f":"-PMT(societalDiscountRate,$D321,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2357259912329227E-2},{"$f":"-PMT(societalDiscountRate,$D321,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0716490946588253E-2},{"$f":"-PMT(societalDiscountRate,$D321,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1414191940634296E-2},{"$f":"-PMT(societalDiscountRate,$D321,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4638997224772575E-2},{"$f":"-PMT(societalDiscountRate,$D321,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9467643012832176E-2},{"$f":"-PMT(societalDiscountRate,$D321,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7643647238457707E-2},{"$f":"-PMT(societalDiscountRate,$D321,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5285082172314165E-2},{"$f":"-PMT(societalDiscountRate,$D321,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D321,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D321,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D321,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D321,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D321,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D321,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C321+$D321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W321,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V321,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V321+$W321-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68799527467232735}]
[null,"2025_24",2025,24,{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3518705253844082E-2},{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2340874894307004E-2},{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0698720827042456E-2},{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.141321040880544E-2},{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4628865261056624E-2},{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9453562507896098E-2},{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7631056558066034E-2},{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5259415900487832E-2},{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D322,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68370266036217675},"2025_24",2025,24,{"$f":"-PMT(societalDiscountRate,$D322,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3518705253844082E-2},{"$f":"-PMT(societalDiscountRate,$D322,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2340874894307004E-2},{"$f":"-PMT(societalDiscountRate,$D322,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0698720827042456E-2},{"$f":"-PMT(societalDiscountRate,$D322,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.141321040880544E-2},{"$f":"-PMT(societalDiscountRate,$D322,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4628865261056624E-2},{"$f":"-PMT(societalDiscountRate,$D322,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9453562507896098E-2},{"$f":"-PMT(societalDiscountRate,$D322,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7631056558066034E-2},{"$f":"-PMT(societalDiscountRate,$D322,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5259415900487832E-2},{"$f":"-PMT(societalDiscountRate,$D322,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D322,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D322,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D322,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D322,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D322,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D322,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C322+$D322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W322,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V322,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V322+$W322-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68370266036217675}]
[null,"2025_25",2025,25,{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3501354961656642E-2},{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2325891810000751E-2},{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0682471153168073E-2},{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1412312858731253E-2},{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4619600207680528E-2},{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9440686758095519E-2},{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7619543160550953E-2},{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5235945684337959E-2},{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D323,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67953239485762684},"2025_25",2025,25,{"$f":"-PMT(societalDiscountRate,$D323,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3501354961656642E-2},{"$f":"-PMT(societalDiscountRate,$D323,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2325891810000751E-2},{"$f":"-PMT(societalDiscountRate,$D323,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0682471153168073E-2},{"$f":"-PMT(societalDiscountRate,$D323,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1412312858731253E-2},{"$f":"-PMT(societalDiscountRate,$D323,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4619600207680528E-2},{"$f":"-PMT(societalDiscountRate,$D323,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9440686758095519E-2},{"$f":"-PMT(societalDiscountRate,$D323,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7619543160550953E-2},{"$f":"-PMT(societalDiscountRate,$D323,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5235945684337959E-2},{"$f":"-PMT(societalDiscountRate,$D323,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D323,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D323,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(societalDiscountRate,$D323,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D323,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D323,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D323,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C323+$D323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(societalDiscountRate,$W323,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V323,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V323+$W323-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67953239485762684}]
[null,"2026_1",2026,1,{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2085212687286398E-2},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0886617600230227E-2},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0486801198801707E-2},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0563889789792862E-2},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4894781119523643E-2},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9594862802467726E-2},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5215339546368449E-2},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.32719728407685E-2},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80426303909328967},"2026_1",2026,1,{"$f":"-PMT(societalDiscountRate,$D324,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2085212687286398E-2},{"$f":"-PMT(societalDiscountRate,$D324,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0886617600230227E-2},{"$f":"-PMT(societalDiscountRate,$D324,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0486801198801707E-2},{"$f":"-PMT(societalDiscountRate,$D324,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0563889789792862E-2},{"$f":"-PMT(societalDiscountRate,$D324,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4894781119523643E-2},{"$f":"-PMT(societalDiscountRate,$D324,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9594862802467726E-2},{"$f":"-PMT(societalDiscountRate,$D324,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5215339546368449E-2},{"$f":"-PMT(societalDiscountRate,$D324,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.32719728407685E-2},{"$f":"-PMT(societalDiscountRate,$D324,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D324,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D324,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D324,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D324,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D324,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D324,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C324+$D324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W324,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V324,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V324+$W324-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80426303909328967}]
[null,"2026_2",2026,2,{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3457905717547048E-2},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1704393363590275E-2},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.158710130992177E-2},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0337333499366981E-2},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4330156950474146E-2},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9667931466649313E-2},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8540246829210457E-2},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6510117131526625E-2},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79653271384248914},"2026_2",2026,2,{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3457905717547048E-2},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1704393363590275E-2},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.158710130992177E-2},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0337333499366981E-2},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4330156950474146E-2},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9667931466649313E-2},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8540246829210457E-2},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6510117131526625E-2},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V325+$W325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79653271384248914}]
[null,"2026_3",2026,3,{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.385360683578423E-2},{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2355758989449432E-2},{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1400925319133836E-2},{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0994871503658097E-2},{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5018049943897964E-2},{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0274214499191476E-2},{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8265494027496134E-2},{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5878646503940965E-2},{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D326,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78900446270126856},"2026_3",2026,3,{"$f":"-PMT(societalDiscountRate,$D326,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.385360683578423E-2},{"$f":"-PMT(societalDiscountRate,$D326,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2355758989449432E-2},{"$f":"-PMT(societalDiscountRate,$D326,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1400925319133836E-2},{"$f":"-PMT(societalDiscountRate,$D326,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0994871503658097E-2},{"$f":"-PMT(societalDiscountRate,$D326,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5018049943897964E-2},{"$f":"-PMT(societalDiscountRate,$D326,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0274214499191476E-2},{"$f":"-PMT(societalDiscountRate,$D326,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8265494027496134E-2},{"$f":"-PMT(societalDiscountRate,$D326,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5878646503940965E-2},{"$f":"-PMT(societalDiscountRate,$D326,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D326,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D326,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D326,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D326,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D326,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D326,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C326+$D326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W326,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V326,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V326+$W326-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78900446270126856}]
[null,"2026_4",2026,4,{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4412680876275958E-2},{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2876879904118453E-2},{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1515072720135854E-2},{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.117887838857337E-2},{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5087812262315168E-2},{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0470754783780503E-2},{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8855913257299236E-2},{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6842379772482267E-2},{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D327,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78167378990786252},"2026_4",2026,4,{"$f":"-PMT(societalDiscountRate,$D327,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4412680876275958E-2},{"$f":"-PMT(societalDiscountRate,$D327,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2876879904118453E-2},{"$f":"-PMT(societalDiscountRate,$D327,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1515072720135854E-2},{"$f":"-PMT(societalDiscountRate,$D327,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.117887838857337E-2},{"$f":"-PMT(societalDiscountRate,$D327,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5087812262315168E-2},{"$f":"-PMT(societalDiscountRate,$D327,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0470754783780503E-2},{"$f":"-PMT(societalDiscountRate,$D327,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8855913257299236E-2},{"$f":"-PMT(societalDiscountRate,$D327,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6842379772482267E-2},{"$f":"-PMT(societalDiscountRate,$D327,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D327,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D327,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D327,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D327,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D327,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D327,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C327+$D327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W327,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V327,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V327+$W327-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78167378990786252}]
[null,"2026_5",2026,5,{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4532665935076085E-2},{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.308989388119662E-2},{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1618531567139176E-2},{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.150448030627283E-2},{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5394429847520713E-2},{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.050977038767458E-2},{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8523306582229945E-2},{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6536495477741453E-2},{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D328,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77453627926459989},"2026_5",2026,5,{"$f":"-PMT(societalDiscountRate,$D328,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4532665935076085E-2},{"$f":"-PMT(societalDiscountRate,$D328,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.308989388119662E-2},{"$f":"-PMT(societalDiscountRate,$D328,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1618531567139176E-2},{"$f":"-PMT(societalDiscountRate,$D328,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.150448030627283E-2},{"$f":"-PMT(societalDiscountRate,$D328,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5394429847520713E-2},{"$f":"-PMT(societalDiscountRate,$D328,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.050977038767458E-2},{"$f":"-PMT(societalDiscountRate,$D328,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8523306582229945E-2},{"$f":"-PMT(societalDiscountRate,$D328,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6536495477741453E-2},{"$f":"-PMT(societalDiscountRate,$D328,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D328,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D328,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D328,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D328,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D328,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D328,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C328+$D328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W328,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V328,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V328+$W328-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77453627926459989}]
[null,"2026_6",2026,6,{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4512034427600801E-2},{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3113058265989816E-2},{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1501567569872E-2},{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.154404448943988E-2},{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5309829278673351E-2},{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0333404146472004E-2},{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8628800351302575E-2},{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6762949101105634E-2},{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D329,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76758759299074952},"2026_6",2026,6,{"$f":"-PMT(societalDiscountRate,$D329,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4512034427600801E-2},{"$f":"-PMT(societalDiscountRate,$D329,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3113058265989816E-2},{"$f":"-PMT(societalDiscountRate,$D329,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1501567569872E-2},{"$f":"-PMT(societalDiscountRate,$D329,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.154404448943988E-2},{"$f":"-PMT(societalDiscountRate,$D329,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5309829278673351E-2},{"$f":"-PMT(societalDiscountRate,$D329,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0333404146472004E-2},{"$f":"-PMT(societalDiscountRate,$D329,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8628800351302575E-2},{"$f":"-PMT(societalDiscountRate,$D329,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6762949101105634E-2},{"$f":"-PMT(societalDiscountRate,$D329,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D329,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D329,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D329,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D329,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D329,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D329,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C329+$D329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W329,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V329,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V329+$W329-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76758759299074952}]
[null,{"$f":"CONCATENATE(C330,\"_\",D330)","v":"2026_7"},2026,7,{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4294785266392543E-2},{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2936290037109956E-2},{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1314238625088151E-2},{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1522747060088107E-2},{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5174760171871456E-2},{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0154116841177936E-2},{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.844176887333018E-2},{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6448834240501708E-2},{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D330,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76082347060267752},{"$f":"CONCATENATE(V330,\"_\",W330)","v":"2026_7"},{"$f":"C330","v":2026},7,{"$f":"-PMT(societalDiscountRate,$D330,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4294785266392543E-2},{"$f":"-PMT(societalDiscountRate,$D330,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2936290037109956E-2},{"$f":"-PMT(societalDiscountRate,$D330,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1314238625088151E-2},{"$f":"-PMT(societalDiscountRate,$D330,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1522747060088107E-2},{"$f":"-PMT(societalDiscountRate,$D330,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5174760171871456E-2},{"$f":"-PMT(societalDiscountRate,$D330,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0154116841177936E-2},{"$f":"-PMT(societalDiscountRate,$D330,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.844176887333018E-2},{"$f":"-PMT(societalDiscountRate,$D330,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6448834240501708E-2},{"$f":"-PMT(societalDiscountRate,$D330,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D330,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D330,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D330,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D330,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D330,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D330,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C330+$D330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W330,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V330,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V330+$W330-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76082347060267752}]
[null,"2026_8",{"$f":"IF(D331=1,C330+1,C330)","v":2026},{"$f":"IF(C330+D330>=2050,1,IF(D330=30,1,D330+1))","v":8},{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4132140173095177E-2},{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2803951274933479E-2},{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1173993509607786E-2},{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1506802591696847E-2},{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5073639747032032E-2},{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0019892154949409E-2},{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8301746458444051E-2},{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6213669968635821E-2},{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D331,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7542397278201135},"2026_8",2026,{"$f":"IF(V330+W330>=2050,1,IF(W330=30,1,W330+1))","v":8},{"$f":"-PMT(societalDiscountRate,$D331,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4132140173095177E-2},{"$f":"-PMT(societalDiscountRate,$D331,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2803951274933479E-2},{"$f":"-PMT(societalDiscountRate,$D331,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1173993509607786E-2},{"$f":"-PMT(societalDiscountRate,$D331,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1506802591696847E-2},{"$f":"-PMT(societalDiscountRate,$D331,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5073639747032032E-2},{"$f":"-PMT(societalDiscountRate,$D331,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0019892154949409E-2},{"$f":"-PMT(societalDiscountRate,$D331,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8301746458444051E-2},{"$f":"-PMT(societalDiscountRate,$D331,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6213669968635821E-2},{"$f":"-PMT(societalDiscountRate,$D331,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D331,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D331,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D331,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D331,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D331,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D331,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C331+$D331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W331,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V331,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V331+$W331-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7542397278201135}]
[null,"2026_9",2026,9,{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4005897195012189E-2},{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2701231671690203E-2},{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1065137099119804E-2},{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1494426705447493E-2},{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4995151405835009E-2},{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9915708722309595E-2},{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8193062905222577E-2},{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6031138559804526E-2},{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D332,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74783225549733512},"2026_9",2026,9,{"$f":"-PMT(societalDiscountRate,$D332,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4005897195012189E-2},{"$f":"-PMT(societalDiscountRate,$D332,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2701231671690203E-2},{"$f":"-PMT(societalDiscountRate,$D332,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1065137099119804E-2},{"$f":"-PMT(societalDiscountRate,$D332,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1494426705447493E-2},{"$f":"-PMT(societalDiscountRate,$D332,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4995151405835009E-2},{"$f":"-PMT(societalDiscountRate,$D332,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9915708722309595E-2},{"$f":"-PMT(societalDiscountRate,$D332,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8193062905222577E-2},{"$f":"-PMT(societalDiscountRate,$D332,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6031138559804526E-2},{"$f":"-PMT(societalDiscountRate,$D332,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D332,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D332,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D332,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D332,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D332,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D332,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C332+$D332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W332,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V332,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V332+$W332-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74783225549733512}]
[null,"2026_10",2026,10,{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3905135090695435E-2},{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.261924498589946E-2},{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0978252258824545E-2},{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1484548767203283E-2},{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4932505145873172E-2},{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9832553666344181E-2},{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8106316032695382E-2},{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.588544927762001E-2},{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D333,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74159701857810734},"2026_10",2026,10,{"$f":"-PMT(societalDiscountRate,$D333,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3905135090695435E-2},{"$f":"-PMT(societalDiscountRate,$D333,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.261924498589946E-2},{"$f":"-PMT(societalDiscountRate,$D333,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0978252258824545E-2},{"$f":"-PMT(societalDiscountRate,$D333,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1484548767203283E-2},{"$f":"-PMT(societalDiscountRate,$D333,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4932505145873172E-2},{"$f":"-PMT(societalDiscountRate,$D333,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9832553666344181E-2},{"$f":"-PMT(societalDiscountRate,$D333,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8106316032695382E-2},{"$f":"-PMT(societalDiscountRate,$D333,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.588544927762001E-2},{"$f":"-PMT(societalDiscountRate,$D333,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D333,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D333,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D333,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D333,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D333,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D333,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C333+$D333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W333,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V333,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V333+$W333-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74159701857810734}]
[null,"2026_11",2026,11,{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3822903916339591E-2},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2552336285452706E-2},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0907346212353562E-2},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1476487458167066E-2},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4881380017427371E-2},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9764691468030369E-2},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8035522580653305E-2},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5766553380731744E-2},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73553005507323277},"2026_11",2026,11,{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3822903916339591E-2},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2552336285452706E-2},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0907346212353562E-2},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1476487458167066E-2},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4881380017427371E-2},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9764691468030369E-2},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8035522580653305E-2},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5766553380731744E-2},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V334+$W334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73553005507323277}]
[null,"2026_12",2026,12,{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.375457031904019E-2},{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2496735569204018E-2},{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0848423726281863E-2},{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1469788560216242E-2},{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4838895351891915E-2},{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9708298400951442E-2},{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7976693659855648E-2},{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5667751625774964E-2},{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D335,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72962747505960079},"2026_12",2026,12,{"$f":"-PMT(societalDiscountRate,$D335,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.375457031904019E-2},{"$f":"-PMT(societalDiscountRate,$D335,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2496735569204018E-2},{"$f":"-PMT(societalDiscountRate,$D335,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0848423726281863E-2},{"$f":"-PMT(societalDiscountRate,$D335,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1469788560216242E-2},{"$f":"-PMT(societalDiscountRate,$D335,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4838895351891915E-2},{"$f":"-PMT(societalDiscountRate,$D335,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9708298400951442E-2},{"$f":"-PMT(societalDiscountRate,$D335,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7976693659855648E-2},{"$f":"-PMT(societalDiscountRate,$D335,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5667751625774964E-2},{"$f":"-PMT(societalDiscountRate,$D335,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D335,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D335,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D335,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D335,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D335,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D335,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C335+$D335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W335,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V335,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V335+$W335-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72962747505960079}]
[null,"2026_13",2026,13,{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3696926540910112E-2},{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2449832794024915E-2},{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0798718824912365E-2},{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1464137609549881E-2},{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4803056807883657E-2},{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9660727226957335E-2},{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7927067686804143E-2},{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.558440599980655E-2},{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D336,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72388545969964002},"2026_13",2026,13,{"$f":"-PMT(societalDiscountRate,$D336,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3696926540910112E-2},{"$f":"-PMT(societalDiscountRate,$D336,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2449832794024915E-2},{"$f":"-PMT(societalDiscountRate,$D336,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0798718824912365E-2},{"$f":"-PMT(societalDiscountRate,$D336,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1464137609549881E-2},{"$f":"-PMT(societalDiscountRate,$D336,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4803056807883657E-2},{"$f":"-PMT(societalDiscountRate,$D336,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9660727226957335E-2},{"$f":"-PMT(societalDiscountRate,$D336,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7927067686804143E-2},{"$f":"-PMT(societalDiscountRate,$D336,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.558440599980655E-2},{"$f":"-PMT(societalDiscountRate,$D336,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D336,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D336,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D336,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D336,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D336,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D336,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C336+$D336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W336,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V336,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V336+$W336-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72388545969964002}]
[null,"2026_14",2026,14,{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.364768127862452E-2},{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2409763604590374E-2},{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0756255770195579E-2},{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1459309984492078E-2},{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4772439826192473E-2},{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9620087022297495E-2},{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7884672060799478E-2},{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5513203567483165E-2},{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D337,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71830026028011451},"2026_14",2026,14,{"$f":"-PMT(societalDiscountRate,$D337,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.364768127862452E-2},{"$f":"-PMT(societalDiscountRate,$D337,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2409763604590374E-2},{"$f":"-PMT(societalDiscountRate,$D337,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0756255770195579E-2},{"$f":"-PMT(societalDiscountRate,$D337,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1459309984492078E-2},{"$f":"-PMT(societalDiscountRate,$D337,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4772439826192473E-2},{"$f":"-PMT(societalDiscountRate,$D337,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9620087022297495E-2},{"$f":"-PMT(societalDiscountRate,$D337,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7884672060799478E-2},{"$f":"-PMT(societalDiscountRate,$D337,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5513203567483165E-2},{"$f":"-PMT(societalDiscountRate,$D337,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D337,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D337,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D337,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D337,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D337,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D337,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C337+$D337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W337,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V337,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V337+$W337-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71830026028011451}]
[null,"2026_15",2026,15,{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3605154199192857E-2},{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2375160771287092E-2},{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0719585649720232E-2},{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1455140958178247E-2},{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.474599970277942E-2},{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9584991073337662E-2},{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.784806017021395E-2},{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5451714779433194E-2},{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D338,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71286819726922845},"2026_15",2026,15,{"$f":"-PMT(societalDiscountRate,$D338,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3605154199192857E-2},{"$f":"-PMT(societalDiscountRate,$D338,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2375160771287092E-2},{"$f":"-PMT(societalDiscountRate,$D338,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0719585649720232E-2},{"$f":"-PMT(societalDiscountRate,$D338,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1455140958178247E-2},{"$f":"-PMT(societalDiscountRate,$D338,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.474599970277942E-2},{"$f":"-PMT(societalDiscountRate,$D338,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9584991073337662E-2},{"$f":"-PMT(societalDiscountRate,$D338,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.784806017021395E-2},{"$f":"-PMT(societalDiscountRate,$D338,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5451714779433194E-2},{"$f":"-PMT(societalDiscountRate,$D338,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D338,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D338,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D338,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D338,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D338,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D338,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C338+$D338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W338,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V338,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V338+$W338-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71286819726922845}]
[null,"2026_16",2026,16,{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.356808501235742E-2},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2344998838939579E-2},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0687621744242959E-2},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1451506981488244E-2},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4722952884426286E-2},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9554399311416903E-2},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7816147021447304E-2},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5398117415048648E-2},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70758565939103857},"2026_16",2026,16,{"$f":"-PMT(societalDiscountRate,$D339,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.356808501235742E-2},{"$f":"-PMT(societalDiscountRate,$D339,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2344998838939579E-2},{"$f":"-PMT(societalDiscountRate,$D339,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0687621744242959E-2},{"$f":"-PMT(societalDiscountRate,$D339,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1451506981488244E-2},{"$f":"-PMT(societalDiscountRate,$D339,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4722952884426286E-2},{"$f":"-PMT(societalDiscountRate,$D339,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9554399311416903E-2},{"$f":"-PMT(societalDiscountRate,$D339,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7816147021447304E-2},{"$f":"-PMT(societalDiscountRate,$D339,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5398117415048648E-2},{"$f":"-PMT(societalDiscountRate,$D339,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D339,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D339,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D339,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D339,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D339,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D339,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C339+$D339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W339,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V339,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V339+$W339-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70758565939103857}]
[null,"2026_17",2026,17,{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3535509929241593E-2},{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2318493605428095E-2},{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0659533000827815E-2},{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1448313572006568E-2},{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4702700160061407E-2},{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9527516358962289E-2},{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7788102881224431E-2},{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5351017957286963E-2},{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D340,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70244910271619432},"2026_17",2026,17,{"$f":"-PMT(societalDiscountRate,$D340,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3535509929241593E-2},{"$f":"-PMT(societalDiscountRate,$D340,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2318493605428095E-2},{"$f":"-PMT(societalDiscountRate,$D340,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0659533000827815E-2},{"$f":"-PMT(societalDiscountRate,$D340,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1448313572006568E-2},{"$f":"-PMT(societalDiscountRate,$D340,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4702700160061407E-2},{"$f":"-PMT(societalDiscountRate,$D340,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9527516358962289E-2},{"$f":"-PMT(societalDiscountRate,$D340,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7788102881224431E-2},{"$f":"-PMT(societalDiscountRate,$D340,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5351017957286963E-2},{"$f":"-PMT(societalDiscountRate,$D340,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D340,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D340,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D340,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D340,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D340,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D340,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C340+$D340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W340,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V340,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V340+$W340-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70244910271619432}]
[null,"2026_18",2026,18,{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3506679301482845E-2},{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.229503510746168E-2},{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0634673014968883E-2},{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1445487239999371E-2},{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4684775454998084E-2},{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9503723560260315E-2},{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.776328237148989E-2},{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.530933250925488E-2},{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D341,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69745504976807104},"2026_18",2026,18,{"$f":"-PMT(societalDiscountRate,$D341,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3506679301482845E-2},{"$f":"-PMT(societalDiscountRate,$D341,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.229503510746168E-2},{"$f":"-PMT(societalDiscountRate,$D341,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0634673014968883E-2},{"$f":"-PMT(societalDiscountRate,$D341,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1445487239999371E-2},{"$f":"-PMT(societalDiscountRate,$D341,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4684775454998084E-2},{"$f":"-PMT(societalDiscountRate,$D341,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9503723560260315E-2},{"$f":"-PMT(societalDiscountRate,$D341,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.776328237148989E-2},{"$f":"-PMT(societalDiscountRate,$D341,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.530933250925488E-2},{"$f":"-PMT(societalDiscountRate,$D341,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D341,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D341,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D341,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D341,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D341,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D341,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C341+$D341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W341,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V341,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V341+$W341-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69745504976807104}]
[null,"2026_19",2026,19,{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3481001269091692E-2},{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2274141768764019E-2},{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0612531439437778E-2},{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1442969964085849E-2},{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4668810795432938E-2},{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9482532476220855E-2},{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7741175955415221E-2},{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5272205316126612E-2},{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D342,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69260008864338285},"2026_19",2026,19,{"$f":"-PMT(societalDiscountRate,$D342,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3481001269091692E-2},{"$f":"-PMT(societalDiscountRate,$D342,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2274141768764019E-2},{"$f":"-PMT(societalDiscountRate,$D342,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0612531439437778E-2},{"$f":"-PMT(societalDiscountRate,$D342,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1442969964085849E-2},{"$f":"-PMT(societalDiscountRate,$D342,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4668810795432938E-2},{"$f":"-PMT(societalDiscountRate,$D342,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9482532476220855E-2},{"$f":"-PMT(societalDiscountRate,$D342,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7741175955415221E-2},{"$f":"-PMT(societalDiscountRate,$D342,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5272205316126612E-2},{"$f":"-PMT(societalDiscountRate,$D342,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D342,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D342,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D342,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D342,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D342,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D342,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C342+$D342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W342,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V342,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V342+$W342-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69260008864338285}]
[null,"2026_20",2026,20,{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3458002313981219E-2},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2255428303826559E-2},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0592699970501321E-2},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1440715324211043E-2},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4654511783612273E-2},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9463552330735362E-2},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7721375977628396E-2},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5238951730527573E-2},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68788087214640214},"2026_20",2026,20,{"$f":"-PMT(societalDiscountRate,$D343,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3458002313981219E-2},{"$f":"-PMT(societalDiscountRate,$D343,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2255428303826559E-2},{"$f":"-PMT(societalDiscountRate,$D343,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0592699970501321E-2},{"$f":"-PMT(societalDiscountRate,$D343,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1440715324211043E-2},{"$f":"-PMT(societalDiscountRate,$D343,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4654511783612273E-2},{"$f":"-PMT(societalDiscountRate,$D343,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9463552330735362E-2},{"$f":"-PMT(societalDiscountRate,$D343,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7721375977628396E-2},{"$f":"-PMT(societalDiscountRate,$D343,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5238951730527573E-2},{"$f":"-PMT(societalDiscountRate,$D343,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D343,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D343,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D343,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D343,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D343,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D343,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C343+$D343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W343,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V343,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V343+$W343-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68788087214640214}]
[null,"2026_21",2026,21,{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3437299083942789E-2},{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2238582792038931E-2},{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0574848052385051E-2},{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1438685739486079E-2},{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4641640080109922E-2},{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9446466758096869E-2},{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7703552407257139E-2},{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5209017473560103E-2},{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D344,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68329411693594255},"2026_21",2026,21,{"$f":"-PMT(societalDiscountRate,$D344,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3437299083942789E-2},{"$f":"-PMT(societalDiscountRate,$D344,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2238582792038931E-2},{"$f":"-PMT(societalDiscountRate,$D344,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0574848052385051E-2},{"$f":"-PMT(societalDiscountRate,$D344,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1438685739486079E-2},{"$f":"-PMT(societalDiscountRate,$D344,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4641640080109922E-2},{"$f":"-PMT(societalDiscountRate,$D344,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9446466758096869E-2},{"$f":"-PMT(societalDiscountRate,$D344,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7703552407257139E-2},{"$f":"-PMT(societalDiscountRate,$D344,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5209017473560103E-2},{"$f":"-PMT(societalDiscountRate,$D344,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D344,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D344,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D344,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D344,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D344,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D344,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C344+$D344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W344,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V344,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V344+$W344-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68329411693594255}]
[null,"2026_22",2026,22,{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3418577901015207E-2},{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2223350004348341E-2},{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0558705207812372E-2},{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1436850459347079E-2},{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4630000663680232E-2},{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9431016892052119E-2},{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7687435196526092E-2},{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5181949006492463E-2},{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D345,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67883660268430035},"2026_22",2026,22,{"$f":"-PMT(societalDiscountRate,$D345,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3418577901015207E-2},{"$f":"-PMT(societalDiscountRate,$D345,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2223350004348341E-2},{"$f":"-PMT(societalDiscountRate,$D345,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0558705207812372E-2},{"$f":"-PMT(societalDiscountRate,$D345,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1436850459347079E-2},{"$f":"-PMT(societalDiscountRate,$D345,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4630000663680232E-2},{"$f":"-PMT(societalDiscountRate,$D345,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9431016892052119E-2},{"$f":"-PMT(societalDiscountRate,$D345,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7687435196526092E-2},{"$f":"-PMT(societalDiscountRate,$D345,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5181949006492463E-2},{"$f":"-PMT(societalDiscountRate,$D345,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D345,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D345,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D345,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D345,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D345,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D345,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C345+$D345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W345,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V345,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V345+$W345-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67883660268430035}]
[null,"2026_23",2026,23,{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3401579615518208E-2},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2209519079503391E-2},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0544047977986601E-2},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.143518407876149E-2},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4619432414640878E-2},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9416988866422815E-2},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7672801241477351E-2},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5157371631603207E-2},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67450517124737974},"2026_23",2026,23,{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3401579615518208E-2},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2209519079503391E-2},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0544047977986601E-2},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.143518407876149E-2},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4619432414640878E-2},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9416988866422815E-2},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7672801241477351E-2},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5157371631603207E-2},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V346+$W346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67450517124737974}]
[null,"2026_24",2026,24,{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3386088246596809E-2},{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2196914281252704E-2},{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0530690127594159E-2},{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1433665424634905E-2},{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4609801052421953E-2},{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9404204440587572E-2},{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7659464602527531E-2},{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5134973067842371E-2},{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D347,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67029672584527122},"2026_24",2026,24,{"$f":"-PMT(societalDiscountRate,$D347,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3386088246596809E-2},{"$f":"-PMT(societalDiscountRate,$D347,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2196914281252704E-2},{"$f":"-PMT(societalDiscountRate,$D347,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0530690127594159E-2},{"$f":"-PMT(societalDiscountRate,$D347,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1433665424634905E-2},{"$f":"-PMT(societalDiscountRate,$D347,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4609801052421953E-2},{"$f":"-PMT(societalDiscountRate,$D347,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9404204440587572E-2},{"$f":"-PMT(societalDiscountRate,$D347,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7659464602527531E-2},{"$f":"-PMT(societalDiscountRate,$D347,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5134973067842371E-2},{"$f":"-PMT(societalDiscountRate,$D347,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D347,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D347,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D347,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D347,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D347,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D347,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C347+$D347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W347,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V347,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V347+$W347-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67029672584527122}]
[null,"2027_1",2027,1,{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4885506469018129E-2},{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2554880157484709E-2},{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2731413425486635E-2},{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0101714957324057E-2},{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3742947814662661E-2},{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9743922877398148E-2},{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1998150403366151E-2},{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9877787193915076E-2},{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D348,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78849317558165644},"2027_1",2027,1,{"$f":"-PMT(societalDiscountRate,$D348,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4885506469018129E-2},{"$f":"-PMT(societalDiscountRate,$D348,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2554880157484709E-2},{"$f":"-PMT(societalDiscountRate,$D348,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2731413425486635E-2},{"$f":"-PMT(societalDiscountRate,$D348,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0101714957324057E-2},{"$f":"-PMT(societalDiscountRate,$D348,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3742947814662661E-2},{"$f":"-PMT(societalDiscountRate,$D348,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9743922877398148E-2},{"$f":"-PMT(societalDiscountRate,$D348,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1998150403366151E-2},{"$f":"-PMT(societalDiscountRate,$D348,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9877787193915076E-2},{"$f":"-PMT(societalDiscountRate,$D348,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D348,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D348,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D348,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D348,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D348,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D348,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C348+$D348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W348,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V348,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V348+$W348-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78849317558165644}]
[null,"2027_2",2027,2,{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4791202478438756E-2},{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3134691992674688E-2},{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.188559034293346E-2},{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1223376318225091E-2},{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5083406591174095E-2},{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0634404104670112E-2},{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9882673971999918E-2},{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7260694657905352E-2},{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D349,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78091442533577371},"2027_2",2027,2,{"$f":"-PMT(societalDiscountRate,$D349,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4791202478438756E-2},{"$f":"-PMT(societalDiscountRate,$D349,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3134691992674688E-2},{"$f":"-PMT(societalDiscountRate,$D349,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.188559034293346E-2},{"$f":"-PMT(societalDiscountRate,$D349,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1223376318225091E-2},{"$f":"-PMT(societalDiscountRate,$D349,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5083406591174095E-2},{"$f":"-PMT(societalDiscountRate,$D349,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0634404104670112E-2},{"$f":"-PMT(societalDiscountRate,$D349,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9882673971999918E-2},{"$f":"-PMT(societalDiscountRate,$D349,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7260694657905352E-2},{"$f":"-PMT(societalDiscountRate,$D349,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D349,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D349,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D349,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D349,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D349,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D349,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C349+$D349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W349,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V349,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V349+$W349-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78091442533577371}]
[null,"2027_3",2027,3,{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.525138063823763E-2},{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3594068017970604E-2},{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.188560886076053E-2},{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1400488631775131E-2},{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5157370752642256E-2},{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.078638117975289E-2},{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0167788675921877E-2},{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8128970694712938E-2},{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D350,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77353378696202801},"2027_3",2027,3,{"$f":"-PMT(societalDiscountRate,$D350,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.525138063823763E-2},{"$f":"-PMT(societalDiscountRate,$D350,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3594068017970604E-2},{"$f":"-PMT(societalDiscountRate,$D350,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.188560886076053E-2},{"$f":"-PMT(societalDiscountRate,$D350,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1400488631775131E-2},{"$f":"-PMT(societalDiscountRate,$D350,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5157370752642256E-2},{"$f":"-PMT(societalDiscountRate,$D350,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.078638117975289E-2},{"$f":"-PMT(societalDiscountRate,$D350,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0167788675921877E-2},{"$f":"-PMT(societalDiscountRate,$D350,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8128970694712938E-2},{"$f":"-PMT(societalDiscountRate,$D350,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D350,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D350,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D350,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D350,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D350,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D350,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C350+$D350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W350,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V350,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V350+$W350-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77353378696202801}]
[null,"2027_4",2027,4,{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5206914941337904E-2},{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3696874563791246E-2},{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1930312017653175E-2},{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1763603630327592E-2},{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5532078098263096E-2},{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0761818319827815E-2},{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9434618571004706E-2},{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7435838967095555E-2},{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D351,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76634685285084536},"2027_4",2027,4,{"$f":"-PMT(societalDiscountRate,$D351,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5206914941337904E-2},{"$f":"-PMT(societalDiscountRate,$D351,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3696874563791246E-2},{"$f":"-PMT(societalDiscountRate,$D351,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1930312017653175E-2},{"$f":"-PMT(societalDiscountRate,$D351,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1763603630327592E-2},{"$f":"-PMT(societalDiscountRate,$D351,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5532078098263096E-2},{"$f":"-PMT(societalDiscountRate,$D351,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0761818319827815E-2},{"$f":"-PMT(societalDiscountRate,$D351,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9434618571004706E-2},{"$f":"-PMT(societalDiscountRate,$D351,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7435838967095555E-2},{"$f":"-PMT(societalDiscountRate,$D351,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D351,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D351,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D351,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D351,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D351,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D351,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C351+$D351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W351,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V351,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V351+$W351-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76634685285084536}]
[null,"2027_5",2027,5,{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.505716439008977E-2},{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3613177206102902E-2},{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.172951161067532E-2},{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1764213810398236E-2},{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5403060348623757E-2},{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0499300556770951E-2},{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9395556198936539E-2},{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7547117021737873E-2},{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D352,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75934929339666624},"2027_5",2027,5,{"$f":"-PMT(societalDiscountRate,$D352,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.505716439008977E-2},{"$f":"-PMT(societalDiscountRate,$D352,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3613177206102902E-2},{"$f":"-PMT(societalDiscountRate,$D352,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.172951161067532E-2},{"$f":"-PMT(societalDiscountRate,$D352,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1764213810398236E-2},{"$f":"-PMT(societalDiscountRate,$D352,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5403060348623757E-2},{"$f":"-PMT(societalDiscountRate,$D352,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0499300556770951E-2},{"$f":"-PMT(societalDiscountRate,$D352,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9395556198936539E-2},{"$f":"-PMT(societalDiscountRate,$D352,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7547117021737873E-2},{"$f":"-PMT(societalDiscountRate,$D352,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D352,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D352,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D352,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D352,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D352,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D352,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C352+$D352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W352,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V352,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V352+$W352-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75934929339666624}]
[null,"2027_6",2027,6,{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4716287535312239E-2},{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3327289450687242E-2},{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1472082162732841E-2},{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1705660497203215E-2},{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5228169508559707E-2},{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0260801205587553E-2},{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9057248670048859E-2},{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7054858365118903E-2},{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D353,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75253685587328367},"2027_6",2027,6,{"$f":"-PMT(societalDiscountRate,$D353,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4716287535312239E-2},{"$f":"-PMT(societalDiscountRate,$D353,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3327289450687242E-2},{"$f":"-PMT(societalDiscountRate,$D353,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1472082162732841E-2},{"$f":"-PMT(societalDiscountRate,$D353,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1705660497203215E-2},{"$f":"-PMT(societalDiscountRate,$D353,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5228169508559707E-2},{"$f":"-PMT(societalDiscountRate,$D353,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0260801205587553E-2},{"$f":"-PMT(societalDiscountRate,$D353,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9057248670048859E-2},{"$f":"-PMT(societalDiscountRate,$D353,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7054858365118903E-2},{"$f":"-PMT(societalDiscountRate,$D353,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D353,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D353,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D353,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D353,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D353,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D353,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C353+$D353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W353,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V353,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V353+$W353-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75253685587328367}]
[null,"2027_7",2027,7,{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4473177967378784E-2},{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3123397494626084E-2},{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1288486353907708E-2},{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1663900927809146E-2},{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.510343931357113E-2},{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0090706130471797E-2},{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8815971516661017E-2},{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6703784985847525E-2},{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D354,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74590536333595825},"2027_7",2027,7,{"$f":"-PMT(societalDiscountRate,$D354,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4473177967378784E-2},{"$f":"-PMT(societalDiscountRate,$D354,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3123397494626084E-2},{"$f":"-PMT(societalDiscountRate,$D354,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1288486353907708E-2},{"$f":"-PMT(societalDiscountRate,$D354,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1663900927809146E-2},{"$f":"-PMT(societalDiscountRate,$D354,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.510343931357113E-2},{"$f":"-PMT(societalDiscountRate,$D354,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0090706130471797E-2},{"$f":"-PMT(societalDiscountRate,$D354,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8815971516661017E-2},{"$f":"-PMT(societalDiscountRate,$D354,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6703784985847525E-2},{"$f":"-PMT(societalDiscountRate,$D354,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D354,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D354,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D354,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D354,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D354,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D354,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C354+$D354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W354,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V354,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V354+$W354-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74590536333595825}]
[null,"2027_8",2027,8,{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4291172300990417E-2},{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.297075236572561E-2},{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1151036076588834E-2},{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.163263733616912E-2},{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5010059186862746E-2},{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9963363271204748E-2},{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8635337700148036E-2},{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6440951462310557E-2},{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D355,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73945071354913083},"2027_8",2027,8,{"$f":"-PMT(societalDiscountRate,$D355,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4291172300990417E-2},{"$f":"-PMT(societalDiscountRate,$D355,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.297075236572561E-2},{"$f":"-PMT(societalDiscountRate,$D355,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1151036076588834E-2},{"$f":"-PMT(societalDiscountRate,$D355,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.163263733616912E-2},{"$f":"-PMT(societalDiscountRate,$D355,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5010059186862746E-2},{"$f":"-PMT(societalDiscountRate,$D355,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9963363271204748E-2},{"$f":"-PMT(societalDiscountRate,$D355,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8635337700148036E-2},{"$f":"-PMT(societalDiscountRate,$D355,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6440951462310557E-2},{"$f":"-PMT(societalDiscountRate,$D355,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D355,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D355,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D355,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D355,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D355,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D355,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C355+$D355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W355,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V355,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V355+$W355-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73945071354913083}]
[null,"2027_9",2027,9,{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4149901901207537E-2},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2852271228228142E-2},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1044348982651468E-2},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1608370948329226E-2},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.493757876307352E-2},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9864521421963832E-2},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8495132112160213E-2},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6236943544957129E-2},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73316887793856367},"2027_9",2027,9,{"$f":"-PMT(societalDiscountRate,$D356,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4149901901207537E-2},{"$f":"-PMT(societalDiscountRate,$D356,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2852271228228142E-2},{"$f":"-PMT(societalDiscountRate,$D356,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1044348982651468E-2},{"$f":"-PMT(societalDiscountRate,$D356,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1608370948329226E-2},{"$f":"-PMT(societalDiscountRate,$D356,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.493757876307352E-2},{"$f":"-PMT(societalDiscountRate,$D356,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9864521421963832E-2},{"$f":"-PMT(societalDiscountRate,$D356,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8495132112160213E-2},{"$f":"-PMT(societalDiscountRate,$D356,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6236943544957129E-2},{"$f":"-PMT(societalDiscountRate,$D356,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D356,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D356,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D356,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D356,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D356,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D356,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C356+$D356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W356,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V356,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V356+$W356-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73316887793856367}]
[null,"2027_10",2027,10,{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4037145508923771E-2},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2757704315142149E-2},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0959195604207695E-2},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1589002486494414E-2},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4879727782894861E-2},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9785629804581925E-2},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8383225610134124E-2},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6074112571211403E-2},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72705590056677172},"2027_10",2027,10,{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4037145508923771E-2},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2757704315142149E-2},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0959195604207695E-2},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1589002486494414E-2},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4879727782894861E-2},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9785629804581925E-2},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8383225610134124E-2},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6074112571211403E-2},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V357+$W357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72705590056677172}]
[null,"2027_11",2027,11,{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3945125888884162E-2},{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2680528988455639E-2},{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0889702590368032E-2},{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1573196034525764E-2},{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.483251604520852E-2},{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9721246965536104E-2},{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8291899578963416E-2},{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5941227472359949E-2},{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D358,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72110789713062018},"2027_11",2027,11,{"$f":"-PMT(societalDiscountRate,$D358,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3945125888884162E-2},{"$f":"-PMT(societalDiscountRate,$D358,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2680528988455639E-2},{"$f":"-PMT(societalDiscountRate,$D358,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0889702590368032E-2},{"$f":"-PMT(societalDiscountRate,$D358,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1573196034525764E-2},{"$f":"-PMT(societalDiscountRate,$D358,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.483251604520852E-2},{"$f":"-PMT(societalDiscountRate,$D358,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9721246965536104E-2},{"$f":"-PMT(societalDiscountRate,$D358,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8291899578963416E-2},{"$f":"-PMT(societalDiscountRate,$D358,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5941227472359949E-2},{"$f":"-PMT(societalDiscountRate,$D358,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D358,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D358,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D358,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D358,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D358,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D358,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C358+$D358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W358,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V358,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V358+$W358-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72110789713062018}]
[null,"2027_12",2027,12,{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3868658153761945E-2},{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2616396769299611E-2},{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0831954325673527E-2},{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1560060970700884E-2},{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4793283383190302E-2},{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9667745224489431E-2},{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8216008211901492E-2},{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5830800777093337E-2},{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D359,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7153210539800009},"2027_12",2027,12,{"$f":"-PMT(societalDiscountRate,$D359,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3868658153761945E-2},{"$f":"-PMT(societalDiscountRate,$D359,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2616396769299611E-2},{"$f":"-PMT(societalDiscountRate,$D359,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0831954325673527E-2},{"$f":"-PMT(societalDiscountRate,$D359,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1560060970700884E-2},{"$f":"-PMT(societalDiscountRate,$D359,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4793283383190302E-2},{"$f":"-PMT(societalDiscountRate,$D359,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9667745224489431E-2},{"$f":"-PMT(societalDiscountRate,$D359,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8216008211901492E-2},{"$f":"-PMT(societalDiscountRate,$D359,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5830800777093337E-2},{"$f":"-PMT(societalDiscountRate,$D359,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D359,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D359,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D359,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D359,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D359,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D359,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C359+$D359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W359,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V359,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V359+$W359-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7153210539800009}]
[null,"2027_13",2027,13,{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3804152707953452E-2},{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2562297123472058E-2},{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0783239955451467E-2},{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1548980700749222E-2},{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4760188113012696E-2},{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9622613069702439E-2},{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8151988969569797E-2},{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5737648767347724E-2},{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D360,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7096916271565098},"2027_13",2027,13,{"$f":"-PMT(societalDiscountRate,$D360,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3804152707953452E-2},{"$f":"-PMT(societalDiscountRate,$D360,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2562297123472058E-2},{"$f":"-PMT(societalDiscountRate,$D360,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0783239955451467E-2},{"$f":"-PMT(societalDiscountRate,$D360,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1548980700749222E-2},{"$f":"-PMT(societalDiscountRate,$D360,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4760188113012696E-2},{"$f":"-PMT(societalDiscountRate,$D360,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9622613069702439E-2},{"$f":"-PMT(societalDiscountRate,$D360,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8151988969569797E-2},{"$f":"-PMT(societalDiscountRate,$D360,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5737648767347724E-2},{"$f":"-PMT(societalDiscountRate,$D360,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D360,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D360,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D360,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D360,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D360,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D360,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C360+$D360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W360,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V360,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V360+$W360-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7096916271565098}]
[null,"2027_14",2027,14,{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3749045501230842E-2},{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.251607962464117E-2},{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0741623114632183E-2},{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.153951479102462E-2},{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4731914718846369E-2},{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9584056526878637E-2},{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8097297128017814E-2},{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5658068710294553E-2},{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D361,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70421594145109256},"2027_14",2027,14,{"$f":"-PMT(societalDiscountRate,$D361,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3749045501230842E-2},{"$f":"-PMT(societalDiscountRate,$D361,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.251607962464117E-2},{"$f":"-PMT(societalDiscountRate,$D361,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0741623114632183E-2},{"$f":"-PMT(societalDiscountRate,$D361,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.153951479102462E-2},{"$f":"-PMT(societalDiscountRate,$D361,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4731914718846369E-2},{"$f":"-PMT(societalDiscountRate,$D361,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9584056526878637E-2},{"$f":"-PMT(societalDiscountRate,$D361,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8097297128017814E-2},{"$f":"-PMT(societalDiscountRate,$D361,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5658068710294553E-2},{"$f":"-PMT(societalDiscountRate,$D361,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D361,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D361,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D361,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D361,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D361,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D361,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C361+$D361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W361,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V361,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V361+$W361-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70421594145109256}]
[null,"2027_15",2027,15,{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3701456180983964E-2},{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2476167252309481E-2},{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0705683765077029E-2},{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1531340248417516E-2},{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4707498463886823E-2},{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9550759980506937E-2},{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8050066507608948E-2},{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5589345197607182E-2},{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D362,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69889038947963567},"2027_15",2027,15,{"$f":"-PMT(societalDiscountRate,$D362,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3701456180983964E-2},{"$f":"-PMT(societalDiscountRate,$D362,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2476167252309481E-2},{"$f":"-PMT(societalDiscountRate,$D362,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0705683765077029E-2},{"$f":"-PMT(societalDiscountRate,$D362,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1531340248417516E-2},{"$f":"-PMT(societalDiscountRate,$D362,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4707498463886823E-2},{"$f":"-PMT(societalDiscountRate,$D362,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9550759980506937E-2},{"$f":"-PMT(societalDiscountRate,$D362,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8050066507608948E-2},{"$f":"-PMT(societalDiscountRate,$D362,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5589345197607182E-2},{"$f":"-PMT(societalDiscountRate,$D362,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D362,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D362,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D362,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D362,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D362,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D362,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C362+$D362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W362,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V362,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V362+$W362-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69889038947963567}]
[null,"2027_16",2027,16,{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3659974437417787E-2},{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2441377203080111E-2},{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0674356843943292E-2},{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1524214820308034E-2},{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4686215772269805E-2},{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.952173668723305E-2},{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8008897428620042E-2},{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5529441607568983E-2},{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D363,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69371143077552788},"2027_16",2027,16,{"$f":"-PMT(societalDiscountRate,$D363,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3659974437417787E-2},{"$f":"-PMT(societalDiscountRate,$D363,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2441377203080111E-2},{"$f":"-PMT(societalDiscountRate,$D363,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0674356843943292E-2},{"$f":"-PMT(societalDiscountRate,$D363,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1524214820308034E-2},{"$f":"-PMT(societalDiscountRate,$D363,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4686215772269805E-2},{"$f":"-PMT(societalDiscountRate,$D363,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.952173668723305E-2},{"$f":"-PMT(societalDiscountRate,$D363,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8008897428620042E-2},{"$f":"-PMT(societalDiscountRate,$D363,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5529441607568983E-2},{"$f":"-PMT(societalDiscountRate,$D363,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D363,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D363,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D363,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D363,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D363,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D363,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C363+$D363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W363,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V363,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V363+$W363-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69371143077552788}]
[null,"2027_17",2027,17,{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3623521756368792E-2},{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2410804945040528E-2},{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0646827859716454E-2},{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1517953247483884E-2},{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4667513299743743E-2},{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9496232049246544E-2},{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.79727195060824E-2},{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5476800462968403E-2},{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D364,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68867559089822961},"2027_17",2027,17,{"$f":"-PMT(societalDiscountRate,$D364,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3623521756368792E-2},{"$f":"-PMT(societalDiscountRate,$D364,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2410804945040528E-2},{"$f":"-PMT(societalDiscountRate,$D364,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0646827859716454E-2},{"$f":"-PMT(societalDiscountRate,$D364,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1517953247483884E-2},{"$f":"-PMT(societalDiscountRate,$D364,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4667513299743743E-2},{"$f":"-PMT(societalDiscountRate,$D364,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9496232049246544E-2},{"$f":"-PMT(societalDiscountRate,$D364,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.79727195060824E-2},{"$f":"-PMT(societalDiscountRate,$D364,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5476800462968403E-2},{"$f":"-PMT(societalDiscountRate,$D364,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D364,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D364,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D364,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D364,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D364,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D364,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C364+$D364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W364,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V364,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V364+$W364-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68867559089822961}]
[null,"2027_18",2027,18,{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3591259254554295E-2},{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2383746920717169E-2},{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0622463289593992E-2},{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1512411432758925E-2},{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4650960647471163E-2},{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9473659129899079E-2},{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7940700179713877E-2},{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.543021033641746E-2},{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D365,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68377946055693217},"2027_18",2027,18,{"$f":"-PMT(societalDiscountRate,$D365,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3591259254554295E-2},{"$f":"-PMT(societalDiscountRate,$D365,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2383746920717169E-2},{"$f":"-PMT(societalDiscountRate,$D365,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0622463289593992E-2},{"$f":"-PMT(societalDiscountRate,$D365,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1512411432758925E-2},{"$f":"-PMT(societalDiscountRate,$D365,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4650960647471163E-2},{"$f":"-PMT(societalDiscountRate,$D365,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9473659129899079E-2},{"$f":"-PMT(societalDiscountRate,$D365,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7940700179713877E-2},{"$f":"-PMT(societalDiscountRate,$D365,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.543021033641746E-2},{"$f":"-PMT(societalDiscountRate,$D365,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D365,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D365,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D365,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D365,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D365,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D365,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C365+$D365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W365,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V365,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V365+$W365-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68377946055693217}]
[null,"2027_19",2027,19,{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3562524619514605E-2},{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2359647659652507E-2},{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0600762956669013E-2},{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1507475608981395E-2},{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.463621800833157E-2},{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.945355453283593E-2},{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7912182129170059E-2},{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5388714785620078E-2},{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D366,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67901969474841439},"2027_19",2027,19,{"$f":"-PMT(societalDiscountRate,$D366,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3562524619514605E-2},{"$f":"-PMT(societalDiscountRate,$D366,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2359647659652507E-2},{"$f":"-PMT(societalDiscountRate,$D366,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0600762956669013E-2},{"$f":"-PMT(societalDiscountRate,$D366,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1507475608981395E-2},{"$f":"-PMT(societalDiscountRate,$D366,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.463621800833157E-2},{"$f":"-PMT(societalDiscountRate,$D366,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.945355453283593E-2},{"$f":"-PMT(societalDiscountRate,$D366,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7912182129170059E-2},{"$f":"-PMT(societalDiscountRate,$D366,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5388714785620078E-2},{"$f":"-PMT(societalDiscountRate,$D366,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D366,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D366,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D366,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D366,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D366,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D366,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C366+$D366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W366,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V366,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V366+$W366-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67901969474841439}]
[null,"2027_20",2027,20,{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3536787967604289E-2},{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2338062757235603E-2},{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0581326693982636E-2},{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1503054756644911E-2},{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4623013519349851E-2},{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9435547517410227E-2},{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7886639464751543E-2},{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.535154860810559E-2},{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D367,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67439301190823719},"2027_20",2027,20,{"$f":"-PMT(societalDiscountRate,$D367,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3536787967604289E-2},{"$f":"-PMT(societalDiscountRate,$D367,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2338062757235603E-2},{"$f":"-PMT(societalDiscountRate,$D367,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0581326693982636E-2},{"$f":"-PMT(societalDiscountRate,$D367,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1503054756644911E-2},{"$f":"-PMT(societalDiscountRate,$D367,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4623013519349851E-2},{"$f":"-PMT(societalDiscountRate,$D367,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9435547517410227E-2},{"$f":"-PMT(societalDiscountRate,$D367,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7886639464751543E-2},{"$f":"-PMT(societalDiscountRate,$D367,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.535154860810559E-2},{"$f":"-PMT(societalDiscountRate,$D367,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D367,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D367,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D367,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D367,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D367,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D367,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C367+$D367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W367,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V367,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V367+$W367-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67439301190823719}]
[null,"2027_21",2027,21,{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3513620314014838E-2},{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2318632431033898E-2},{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0563830533154856E-2},{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1499075187901517E-2},{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4611127084874219E-2},{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9419337938284844E-2},{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7863646435080792E-2},{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5318092308937385E-2},{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D368,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66989619307445336},"2027_21",2027,21,{"$f":"-PMT(societalDiscountRate,$D368,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3513620314014838E-2},{"$f":"-PMT(societalDiscountRate,$D368,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2318632431033898E-2},{"$f":"-PMT(societalDiscountRate,$D368,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0563830533154856E-2},{"$f":"-PMT(societalDiscountRate,$D368,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1499075187901517E-2},{"$f":"-PMT(societalDiscountRate,$D368,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4611127084874219E-2},{"$f":"-PMT(societalDiscountRate,$D368,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9419337938284844E-2},{"$f":"-PMT(societalDiscountRate,$D368,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7863646435080792E-2},{"$f":"-PMT(societalDiscountRate,$D368,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5318092308937385E-2},{"$f":"-PMT(societalDiscountRate,$D368,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D368,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D368,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D368,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D368,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D368,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D368,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C368+$D368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W368,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V368,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V368+$W368-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66989619307445336}]
[null,"2027_22",2027,22,{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3492670641908336E-2},{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2301062289056571E-2},{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.054800938704485E-2},{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.149547660766649E-2},{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4600378611628175E-2},{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9404680201524843E-2},{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842854669074895E-2},{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5287838986357033E-2},{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D369,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66552608106303923},"2027_22",2027,22,{"$f":"-PMT(societalDiscountRate,$D369,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3492670641908336E-2},{"$f":"-PMT(societalDiscountRate,$D369,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2301062289056571E-2},{"$f":"-PMT(societalDiscountRate,$D369,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.054800938704485E-2},{"$f":"-PMT(societalDiscountRate,$D369,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.149547660766649E-2},{"$f":"-PMT(societalDiscountRate,$D369,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4600378611628175E-2},{"$f":"-PMT(societalDiscountRate,$D369,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9404680201524843E-2},{"$f":"-PMT(societalDiscountRate,$D369,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842854669074895E-2},{"$f":"-PMT(societalDiscountRate,$D369,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5287838986357033E-2},{"$f":"-PMT(societalDiscountRate,$D369,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D369,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D369,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D369,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D369,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D369,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D369,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C369+$D369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W369,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V369,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V369+$W369-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66552608106303923}]
[null,"2027_23",2027,23,{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3473648953540008E-2},{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2285109115012577E-2},{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0533644249996205E-2},{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1492209202265033E-2},{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4590619312891551E-2},{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9391371406073718E-2},{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7823976354818691E-2},{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5260369855990514E-2},{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D370,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66127957965429374},"2027_23",2027,23,{"$f":"-PMT(societalDiscountRate,$D370,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3473648953540008E-2},{"$f":"-PMT(societalDiscountRate,$D370,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2285109115012577E-2},{"$f":"-PMT(societalDiscountRate,$D370,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0533644249996205E-2},{"$f":"-PMT(societalDiscountRate,$D370,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1492209202265033E-2},{"$f":"-PMT(societalDiscountRate,$D370,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4590619312891551E-2},{"$f":"-PMT(societalDiscountRate,$D370,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9391371406073718E-2},{"$f":"-PMT(societalDiscountRate,$D370,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7823976354818691E-2},{"$f":"-PMT(societalDiscountRate,$D370,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5260369855990514E-2},{"$f":"-PMT(societalDiscountRate,$D370,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D370,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D370,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D370,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D370,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D370,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D370,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C370+$D370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W370,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V370,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V370+$W370-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66127957965429374}]
[null,"2028_1",2028,1,{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4693126328236209E-2},{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3737696301272243E-2},{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1005934337078158E-2},{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2389904133562153E-2},{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6477483718745959E-2},{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1560504581032956E-2},{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7682578483379033E-2},{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4538918420455235E-2},{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D371,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77303252508005527},"2028_1",2028,1,{"$f":"-PMT(societalDiscountRate,$D371,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4693126328236209E-2},{"$f":"-PMT(societalDiscountRate,$D371,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3737696301272243E-2},{"$f":"-PMT(societalDiscountRate,$D371,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1005934337078158E-2},{"$f":"-PMT(societalDiscountRate,$D371,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2389904133562153E-2},{"$f":"-PMT(societalDiscountRate,$D371,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6477483718745959E-2},{"$f":"-PMT(societalDiscountRate,$D371,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1560504581032956E-2},{"$f":"-PMT(societalDiscountRate,$D371,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7682578483379033E-2},{"$f":"-PMT(societalDiscountRate,$D371,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4538918420455235E-2},{"$f":"-PMT(societalDiscountRate,$D371,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D371,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D371,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D371,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D371,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D371,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D371,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C371+$D371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W371,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V371,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V371+$W371-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.77303252508005527}]
[null,"2028_2",2028,2,{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5445365687957151E-2},{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4145041346353719E-2},{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1437166597423414E-2},{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2089093340738994E-2},{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.590729224760242E-2},{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1339088483589609E-2},{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9197338065920059E-2},{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7201755044939888E-2},{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D372,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76560237778017015},"2028_2",2028,2,{"$f":"-PMT(societalDiscountRate,$D372,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5445365687957151E-2},{"$f":"-PMT(societalDiscountRate,$D372,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4145041346353719E-2},{"$f":"-PMT(societalDiscountRate,$D372,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1437166597423414E-2},{"$f":"-PMT(societalDiscountRate,$D372,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2089093340738994E-2},{"$f":"-PMT(societalDiscountRate,$D372,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.590729224760242E-2},{"$f":"-PMT(societalDiscountRate,$D372,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1339088483589609E-2},{"$f":"-PMT(societalDiscountRate,$D372,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9197338065920059E-2},{"$f":"-PMT(societalDiscountRate,$D372,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7201755044939888E-2},{"$f":"-PMT(societalDiscountRate,$D372,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D372,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D372,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D372,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D372,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D372,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D372,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C372+$D372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W372,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V372,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V372+$W372-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76560237778017015}]
[null,"2028_3",2028,3,{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.532273401482826E-2},{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4108390579890536E-2},{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1641636295580792E-2},{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2362462785975163E-2},{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6176788582416063E-2},{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1128615455576542E-2},{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8510853619993228E-2},{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6555886490733075E-2},{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D373,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75836645780590983},"2028_3",2028,3,{"$f":"-PMT(societalDiscountRate,$D373,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.532273401482826E-2},{"$f":"-PMT(societalDiscountRate,$D373,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4108390579890536E-2},{"$f":"-PMT(societalDiscountRate,$D373,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1641636295580792E-2},{"$f":"-PMT(societalDiscountRate,$D373,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2362462785975163E-2},{"$f":"-PMT(societalDiscountRate,$D373,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6176788582416063E-2},{"$f":"-PMT(societalDiscountRate,$D373,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1128615455576542E-2},{"$f":"-PMT(societalDiscountRate,$D373,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8510853619993228E-2},{"$f":"-PMT(societalDiscountRate,$D373,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6555886490733075E-2},{"$f":"-PMT(societalDiscountRate,$D373,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D373,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D373,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D373,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D373,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D373,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D373,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C373+$D373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W373,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V373,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V373+$W373-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75836645780590983}]
[null,"2028_4",2028,4,{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5104454438553029E-2},{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3904727508036145E-2},{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1453497634261864E-2},{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2222215694850566E-2},{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5860404825915364E-2},{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0707399587928926E-2},{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8678567403492056E-2},{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6905040590274385E-2},{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D374,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75132044397141717},"2028_4",2028,4,{"$f":"-PMT(societalDiscountRate,$D374,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5104454438553029E-2},{"$f":"-PMT(societalDiscountRate,$D374,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3904727508036145E-2},{"$f":"-PMT(societalDiscountRate,$D374,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1453497634261864E-2},{"$f":"-PMT(societalDiscountRate,$D374,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2222215694850566E-2},{"$f":"-PMT(societalDiscountRate,$D374,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5860404825915364E-2},{"$f":"-PMT(societalDiscountRate,$D374,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0707399587928926E-2},{"$f":"-PMT(societalDiscountRate,$D374,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8678567403492056E-2},{"$f":"-PMT(societalDiscountRate,$D374,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6905040590274385E-2},{"$f":"-PMT(societalDiscountRate,$D374,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D374,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D374,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D374,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D374,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D374,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D374,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C374+$D374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W374,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V374,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V374+$W374-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75132044397141717}]
[null,"2028_5",2028,5,{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4678276374685522E-2},{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3500793520654515E-2},{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1189202216248923E-2},{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2065950154026296E-2},{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.556179057055703E-2},{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0376906092475864E-2},{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8396642402627142E-2},{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6420752010710156E-2},{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D375,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74446009156535942},"2028_5",2028,5,{"$f":"-PMT(societalDiscountRate,$D375,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4678276374685522E-2},{"$f":"-PMT(societalDiscountRate,$D375,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3500793520654515E-2},{"$f":"-PMT(societalDiscountRate,$D375,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1189202216248923E-2},{"$f":"-PMT(societalDiscountRate,$D375,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2065950154026296E-2},{"$f":"-PMT(societalDiscountRate,$D375,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.556179057055703E-2},{"$f":"-PMT(societalDiscountRate,$D375,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0376906092475864E-2},{"$f":"-PMT(societalDiscountRate,$D375,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8396642402627142E-2},{"$f":"-PMT(societalDiscountRate,$D375,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6420752010710156E-2},{"$f":"-PMT(societalDiscountRate,$D375,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D375,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D375,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D375,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D375,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D375,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D375,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C375+$D375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W375,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V375,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V375+$W375-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74446009156535942}]
[null,"2028_6",2028,6,{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4394521397947806E-2},{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3231848943467918E-2},{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.101323084055309E-2},{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1961906495610116E-2},{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5362969260248798E-2},{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.015685916358603E-2},{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8208933018112505E-2},{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6098306286072121E-2},{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D376,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73778123124831752},"2028_6",2028,6,{"$f":"-PMT(societalDiscountRate,$D376,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4394521397947806E-2},{"$f":"-PMT(societalDiscountRate,$D376,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3231848943467918E-2},{"$f":"-PMT(societalDiscountRate,$D376,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.101323084055309E-2},{"$f":"-PMT(societalDiscountRate,$D376,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1961906495610116E-2},{"$f":"-PMT(societalDiscountRate,$D376,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5362969260248798E-2},{"$f":"-PMT(societalDiscountRate,$D376,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.015685916358603E-2},{"$f":"-PMT(societalDiscountRate,$D376,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8208933018112505E-2},{"$f":"-PMT(societalDiscountRate,$D376,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6098306286072121E-2},{"$f":"-PMT(societalDiscountRate,$D376,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D376,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D376,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D376,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D376,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D376,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D376,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C376+$D376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W376,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V376,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V376+$W376-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73778123124831752}]
[null,"2028_7",2028,7,{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4192150515833493E-2},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3040040672998638E-2},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0887730019612947E-2},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1887703719771088E-2},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5221172120995842E-2},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9999924150082682E-2},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8075060780303364E-2},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5868341594424431E-2},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73127976797642968},"2028_7",2028,7,{"$f":"-PMT(societalDiscountRate,$D377,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4192150515833493E-2},{"$f":"-PMT(societalDiscountRate,$D377,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3040040672998638E-2},{"$f":"-PMT(societalDiscountRate,$D377,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0887730019612947E-2},{"$f":"-PMT(societalDiscountRate,$D377,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1887703719771088E-2},{"$f":"-PMT(societalDiscountRate,$D377,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5221172120995842E-2},{"$f":"-PMT(societalDiscountRate,$D377,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9999924150082682E-2},{"$f":"-PMT(societalDiscountRate,$D377,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8075060780303364E-2},{"$f":"-PMT(societalDiscountRate,$D377,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5868341594424431E-2},{"$f":"-PMT(societalDiscountRate,$D377,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D377,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D377,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D377,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D377,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D377,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D377,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C377+$D377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W377,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V377,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V377+$W377-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73127976797642968}]
[null,"2028_8",2028,8,{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4040644149506952E-2},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2896442079235701E-2},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0793772958434074E-2},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1832151296313416E-2},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5115014707936885E-2},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9882433662336181E-2},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7974836399747428E-2},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5696176930956378E-2},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72495167995012832},"2028_8",2028,8,{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4040644149506952E-2},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2896442079235701E-2},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0793772958434074E-2},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1832151296313416E-2},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5115014707936885E-2},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9882433662336181E-2},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7974836399747428E-2},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5696176930956378E-2},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V378+$W378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72495167995012832}]
[null,"2028_9",2028,9,{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3923046904512771E-2},{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2784982743096882E-2},{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0720844725711663E-2},{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1789032237294528E-2},{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.503261672286122E-2},{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9791239094035112E-2},{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7897043556315187E-2},{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5562544987955642E-2},{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D379,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71879301758682745},"2028_9",2028,9,{"$f":"-PMT(societalDiscountRate,$D379,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3923046904512771E-2},{"$f":"-PMT(societalDiscountRate,$D379,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2784982743096882E-2},{"$f":"-PMT(societalDiscountRate,$D379,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0720844725711663E-2},{"$f":"-PMT(societalDiscountRate,$D379,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1789032237294528E-2},{"$f":"-PMT(societalDiscountRate,$D379,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.503261672286122E-2},{"$f":"-PMT(societalDiscountRate,$D379,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9791239094035112E-2},{"$f":"-PMT(societalDiscountRate,$D379,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7897043556315187E-2},{"$f":"-PMT(societalDiscountRate,$D379,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5562544987955642E-2},{"$f":"-PMT(societalDiscountRate,$D379,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D379,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D379,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D379,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D379,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D379,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D379,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C379+$D379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W379,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V379,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V379+$W379-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71879301758682745}]
[null,"2028_10",2028,10,{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3829185479129729E-2},{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.269602035148002E-2},{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0662636322323226E-2},{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1754616326097886E-2},{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4966849941264632E-2},{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9718451230949095E-2},{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7834952414898475E-2},{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5455885306877453E-2},{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D380,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7127999025164431},"2028_10",2028,10,{"$f":"-PMT(societalDiscountRate,$D380,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3829185479129729E-2},{"$f":"-PMT(societalDiscountRate,$D380,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.269602035148002E-2},{"$f":"-PMT(societalDiscountRate,$D380,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0662636322323226E-2},{"$f":"-PMT(societalDiscountRate,$D380,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1754616326097886E-2},{"$f":"-PMT(societalDiscountRate,$D380,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4966849941264632E-2},{"$f":"-PMT(societalDiscountRate,$D380,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9718451230949095E-2},{"$f":"-PMT(societalDiscountRate,$D380,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7834952414898475E-2},{"$f":"-PMT(societalDiscountRate,$D380,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5455885306877453E-2},{"$f":"-PMT(societalDiscountRate,$D380,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D380,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D380,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D380,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D380,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D380,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D380,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C380+$D380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W380,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V380,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V380+$W380-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7127999025164431}]
[null,"2028_11",2028,11,{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3752585895503564E-2},{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2623418831436721E-2},{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0615132894318569E-2},{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1726529767034684E-2},{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4913178179237019E-2},{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9659049618596919E-2},{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7784280314405817E-2},{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5368841165719929E-2},{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D381,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70696852659864728},"2028_11",2028,11,{"$f":"-PMT(societalDiscountRate,$D381,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3752585895503564E-2},{"$f":"-PMT(societalDiscountRate,$D381,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2623418831436721E-2},{"$f":"-PMT(societalDiscountRate,$D381,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0615132894318569E-2},{"$f":"-PMT(societalDiscountRate,$D381,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1726529767034684E-2},{"$f":"-PMT(societalDiscountRate,$D381,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4913178179237019E-2},{"$f":"-PMT(societalDiscountRate,$D381,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9659049618596919E-2},{"$f":"-PMT(societalDiscountRate,$D381,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7784280314405817E-2},{"$f":"-PMT(societalDiscountRate,$D381,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5368841165719929E-2},{"$f":"-PMT(societalDiscountRate,$D381,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D381,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D381,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D381,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D381,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D381,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D381,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C381+$D381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W381,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V381,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V381+$W381-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70696852659864728}]
[null,"2028_12",2028,12,{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3688932115269793E-2},{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2563087417312753E-2},{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.05756578394499E-2},{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1703190010165272E-2},{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4868577276945709E-2},{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9609687246124355E-2},{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7742172112297502E-2},{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5296508022775959E-2},{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D382,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70129515096078521},"2028_12",2028,12,{"$f":"-PMT(societalDiscountRate,$D382,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3688932115269793E-2},{"$f":"-PMT(societalDiscountRate,$D382,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2563087417312753E-2},{"$f":"-PMT(societalDiscountRate,$D382,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.05756578394499E-2},{"$f":"-PMT(societalDiscountRate,$D382,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1703190010165272E-2},{"$f":"-PMT(societalDiscountRate,$D382,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4868577276945709E-2},{"$f":"-PMT(societalDiscountRate,$D382,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9609687246124355E-2},{"$f":"-PMT(societalDiscountRate,$D382,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7742172112297502E-2},{"$f":"-PMT(societalDiscountRate,$D382,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5296508022775959E-2},{"$f":"-PMT(societalDiscountRate,$D382,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D382,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D382,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D382,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D382,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D382,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D382,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C382+$D382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W382,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V382,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V382+$W382-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70129515096078521}]
[null,"2028_13",2028,13,{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3635236063401465E-2},{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2512193994641033E-2},{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0542358095334977E-2},{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1683501426221785E-2},{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.483095355131602E-2},{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9568046914585597E-2},{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7706651139368857E-2},{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5235490371019015E-2},{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D383,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69577610505540199},"2028_13",2028,13,{"$f":"-PMT(societalDiscountRate,$D383,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3635236063401465E-2},{"$f":"-PMT(societalDiscountRate,$D383,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2512193994641033E-2},{"$f":"-PMT(societalDiscountRate,$D383,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0542358095334977E-2},{"$f":"-PMT(societalDiscountRate,$D383,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1683501426221785E-2},{"$f":"-PMT(societalDiscountRate,$D383,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.483095355131602E-2},{"$f":"-PMT(societalDiscountRate,$D383,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9568046914585597E-2},{"$f":"-PMT(societalDiscountRate,$D383,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7706651139368857E-2},{"$f":"-PMT(societalDiscountRate,$D383,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5235490371019015E-2},{"$f":"-PMT(societalDiscountRate,$D383,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D383,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D383,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D383,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D383,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D383,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D383,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C383+$D383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W383,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V383,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V383+$W383-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69577610505540199}]
[null,"2028_14",2028,14,{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3589363356168642E-2},{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2468715582410256E-2},{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0513910018436176E-2},{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1666681406580794E-2},{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4798811483309768E-2},{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9532473447425664E-2},{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7676305459657111E-2},{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5183362797804783E-2},{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D384,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69040778573636541},"2028_14",2028,14,{"$f":"-PMT(societalDiscountRate,$D384,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3589363356168642E-2},{"$f":"-PMT(societalDiscountRate,$D384,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2468715582410256E-2},{"$f":"-PMT(societalDiscountRate,$D384,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0513910018436176E-2},{"$f":"-PMT(societalDiscountRate,$D384,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1666681406580794E-2},{"$f":"-PMT(societalDiscountRate,$D384,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4798811483309768E-2},{"$f":"-PMT(societalDiscountRate,$D384,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9532473447425664E-2},{"$f":"-PMT(societalDiscountRate,$D384,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7676305459657111E-2},{"$f":"-PMT(societalDiscountRate,$D384,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5183362797804783E-2},{"$f":"-PMT(societalDiscountRate,$D384,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D384,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D384,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D384,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D384,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D384,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D384,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C384+$D384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W384,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V384,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V384+$W384-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69040778573636541}]
[null,"2028_15",2028,15,{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3549748737955779E-2},{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2431168622465591E-2},{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0489342911473936E-2},{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.165215602326236E-2},{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4771054330321677E-2},{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9501753016802366E-2},{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7650099626413198E-2},{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5138346620739759E-2},{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D385,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68518665635258413},"2028_15",2028,15,{"$f":"-PMT(societalDiscountRate,$D385,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3549748737955779E-2},{"$f":"-PMT(societalDiscountRate,$D385,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2431168622465591E-2},{"$f":"-PMT(societalDiscountRate,$D385,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0489342911473936E-2},{"$f":"-PMT(societalDiscountRate,$D385,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.165215602326236E-2},{"$f":"-PMT(societalDiscountRate,$D385,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4771054330321677E-2},{"$f":"-PMT(societalDiscountRate,$D385,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9501753016802366E-2},{"$f":"-PMT(societalDiscountRate,$D385,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7650099626413198E-2},{"$f":"-PMT(societalDiscountRate,$D385,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5138346620739759E-2},{"$f":"-PMT(societalDiscountRate,$D385,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D385,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D385,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D385,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D385,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D385,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D385,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C385+$D385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W385,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V385,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V385+$W385-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68518665635258413}]
[null,"2028_16",2028,16,{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.351521822931112E-2},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2398440410420658E-2},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0467928728083961E-2},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1639494816443488E-2},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4746859508954046E-2},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9474975222567293E-2},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7627257029609486E-2},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5099107785142733E-2},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68010924585836097},"2028_16",2028,16,{"$f":"-PMT(societalDiscountRate,$D386,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.351521822931112E-2},{"$f":"-PMT(societalDiscountRate,$D386,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2398440410420658E-2},{"$f":"-PMT(societalDiscountRate,$D386,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0467928728083961E-2},{"$f":"-PMT(societalDiscountRate,$D386,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1639494816443488E-2},{"$f":"-PMT(societalDiscountRate,$D386,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4746859508954046E-2},{"$f":"-PMT(societalDiscountRate,$D386,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9474975222567293E-2},{"$f":"-PMT(societalDiscountRate,$D386,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7627257029609486E-2},{"$f":"-PMT(societalDiscountRate,$D386,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5099107785142733E-2},{"$f":"-PMT(societalDiscountRate,$D386,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D386,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D386,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D386,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D386,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D386,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D386,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C386+$D386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W386,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V386,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V386+$W386-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68010924585836097}]
[null,"2028_17",2028,17,{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3484874046307437E-2},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2369680021574554E-2},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0449110705264024E-2},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1628368598155982E-2},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4725597960365952E-2},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9451443849280406E-2},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7607183767879582E-2},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5064626091853485E-2},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67517214793944103},"2028_17",2028,17,{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3484874046307437E-2},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2369680021574554E-2},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0449110705264024E-2},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1628368598155982E-2},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4725597960365952E-2},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9451443849280406E-2},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7607183767879582E-2},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5064626091853485E-2},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V387+$W387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67517214793944103}]
[null,"2028_18",2028,18,{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3458017880147824E-2},{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2344225594886813E-2},{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0432455785024884E-2},{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.161852132143011E-2},{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.470678039386157E-2},{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9430617370911213E-2},{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7589417896499271E-2},{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5034108015808106E-2},{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D388,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67037202015385544},"2028_18",2028,18,{"$f":"-PMT(societalDiscountRate,$D388,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3458017880147824E-2},{"$f":"-PMT(societalDiscountRate,$D388,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2344225594886813E-2},{"$f":"-PMT(societalDiscountRate,$D388,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0432455785024884E-2},{"$f":"-PMT(societalDiscountRate,$D388,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.161852132143011E-2},{"$f":"-PMT(societalDiscountRate,$D388,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.470678039386157E-2},{"$f":"-PMT(societalDiscountRate,$D388,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9430617370911213E-2},{"$f":"-PMT(societalDiscountRate,$D388,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7589417896499271E-2},{"$f":"-PMT(societalDiscountRate,$D388,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5034108015808106E-2},{"$f":"-PMT(societalDiscountRate,$D388,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D388,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D388,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D388,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D388,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D388,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D388,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C388+$D388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W388,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V388,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V388+$W388-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67037202015385544}]
[null,"2028_19",2028,19,{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.34340984042932E-2},{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2321554579935076E-2},{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0417622060801073E-2},{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1609750832877185E-2},{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4690020506207864E-2},{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9412068243551479E-2},{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7573594702339987E-2},{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5006927055623444E-2},{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D389,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66570558308668115},"2028_19",2028,19,{"$f":"-PMT(societalDiscountRate,$D389,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.34340984042932E-2},{"$f":"-PMT(societalDiscountRate,$D389,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2321554579935076E-2},{"$f":"-PMT(societalDiscountRate,$D389,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0417622060801073E-2},{"$f":"-PMT(societalDiscountRate,$D389,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1609750832877185E-2},{"$f":"-PMT(societalDiscountRate,$D389,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4690020506207864E-2},{"$f":"-PMT(societalDiscountRate,$D389,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9412068243551479E-2},{"$f":"-PMT(societalDiscountRate,$D389,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7573594702339987E-2},{"$f":"-PMT(societalDiscountRate,$D389,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5006927055623444E-2},{"$f":"-PMT(societalDiscountRate,$D389,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D389,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D389,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D389,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D389,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D389,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D389,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C389+$D389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W389,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V389,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V389+$W389-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66570558308668115}]
[null,"2028_20",2028,20,{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3412674529478092E-2},{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.230124890981049E-2},{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0404335989954701E-2},{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1601895399507038E-2},{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4675009235175409E-2},{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9395454410334589E-2},{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7559422396353688E-2},{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4982581978336237E-2},{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D390,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66116961951788},"2028_20",2028,20,{"$f":"-PMT(societalDiscountRate,$D390,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3412674529478092E-2},{"$f":"-PMT(societalDiscountRate,$D390,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.230124890981049E-2},{"$f":"-PMT(societalDiscountRate,$D390,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0404335989954701E-2},{"$f":"-PMT(societalDiscountRate,$D390,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1601895399507038E-2},{"$f":"-PMT(societalDiscountRate,$D390,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4675009235175409E-2},{"$f":"-PMT(societalDiscountRate,$D390,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9395454410334589E-2},{"$f":"-PMT(societalDiscountRate,$D390,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7559422396353688E-2},{"$f":"-PMT(societalDiscountRate,$D390,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4982581978336237E-2},{"$f":"-PMT(societalDiscountRate,$D390,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D390,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D390,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D390,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D390,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D390,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D390,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C390+$D390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W390,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V390,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V390+$W390-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66116961951788}]
[null,"2028_21",2028,21,{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3393389157317427E-2},{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2282970124637213E-2},{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0392376117007495E-2},{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1594824085035009E-2},{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4661496369227303E-2},{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9380498947825207E-2},{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7546664751078054E-2},{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.496066699424414E-2},{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D391,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65676097360240548},"2028_21",2028,21,{"$f":"-PMT(societalDiscountRate,$D391,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3393389157317427E-2},{"$f":"-PMT(societalDiscountRate,$D391,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2282970124637213E-2},{"$f":"-PMT(societalDiscountRate,$D391,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0392376117007495E-2},{"$f":"-PMT(societalDiscountRate,$D391,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1594824085035009E-2},{"$f":"-PMT(societalDiscountRate,$D391,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4661496369227303E-2},{"$f":"-PMT(societalDiscountRate,$D391,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9380498947825207E-2},{"$f":"-PMT(societalDiscountRate,$D391,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7546664751078054E-2},{"$f":"-PMT(societalDiscountRate,$D391,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.496066699424414E-2},{"$f":"-PMT(societalDiscountRate,$D391,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D391,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D391,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D391,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D391,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D391,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D391,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C391+$D391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W391,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V391,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V391+$W391-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65676097360240548}]
[null,"2028_22",2028,22,{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3375950092042287E-2},{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.226644127960736E-2},{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0381561236004899E-2},{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1588429750840615E-2},{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.464927717276275E-2},{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9366975263410507E-2},{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7535128473381932E-2},{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4940850065905832E-2},{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D392,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.6524765500618035},"2028_22",2028,22,{"$f":"-PMT(societalDiscountRate,$D392,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3375950092042287E-2},{"$f":"-PMT(societalDiscountRate,$D392,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.226644127960736E-2},{"$f":"-PMT(societalDiscountRate,$D392,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0381561236004899E-2},{"$f":"-PMT(societalDiscountRate,$D392,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1588429750840615E-2},{"$f":"-PMT(societalDiscountRate,$D392,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.464927717276275E-2},{"$f":"-PMT(societalDiscountRate,$D392,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9366975263410507E-2},{"$f":"-PMT(societalDiscountRate,$D392,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7535128473381932E-2},{"$f":"-PMT(societalDiscountRate,$D392,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4940850065905832E-2},{"$f":"-PMT(societalDiscountRate,$D392,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D392,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D392,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D392,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D392,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D392,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D392,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C392+$D392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W392,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V392,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V392+$W392-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.6524765500618035}]
[null,"2029_1",2029,1,{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6227694622066932E-2},{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4568680193238445E-2},{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1885648148182471E-2},{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1776250116202916E-2},{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5314293117613119E-2},{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.110881574224852E-2},{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0772688031762733E-2},{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9971105134403925E-2},{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D393,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75787502458828937},"2029_1",2029,1,{"$f":"-PMT(societalDiscountRate,$D393,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6227694622066932E-2},{"$f":"-PMT(societalDiscountRate,$D393,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4568680193238445E-2},{"$f":"-PMT(societalDiscountRate,$D393,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1885648148182471E-2},{"$f":"-PMT(societalDiscountRate,$D393,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1776250116202916E-2},{"$f":"-PMT(societalDiscountRate,$D393,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5314293117613119E-2},{"$f":"-PMT(societalDiscountRate,$D393,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.110881574224852E-2},{"$f":"-PMT(societalDiscountRate,$D393,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0772688031762733E-2},{"$f":"-PMT(societalDiscountRate,$D393,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9971105134403925E-2},{"$f":"-PMT(societalDiscountRate,$D393,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D393,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D393,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D393,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D393,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D393,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D393,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C393+$D393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W393,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V393,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V393+$W393-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75787502458828937}]
[null,{"$f":"CONCATENATE(C394,\"_\",D394)","v":"2029_2"},2029,2,{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5656549541209616E-2},{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4304931232710926E-2},{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1978682981030031E-2},{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.234791349109767E-2},{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6017361200330578E-2},{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0899629534942403E-2},{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.895000184928829E-2},{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.762527505191568E-2},{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D394,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75059056645114719},{"$f":"CONCATENATE(V394,\"_\",W394)","v":"2029_2"},{"$f":"C394","v":2029},2,{"$f":"-PMT(societalDiscountRate,$D394,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5656549541209616E-2},{"$f":"-PMT(societalDiscountRate,$D394,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4304931232710926E-2},{"$f":"-PMT(societalDiscountRate,$D394,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1978682981030031E-2},{"$f":"-PMT(societalDiscountRate,$D394,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.234791349109767E-2},{"$f":"-PMT(societalDiscountRate,$D394,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6017361200330578E-2},{"$f":"-PMT(societalDiscountRate,$D394,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0899629534942403E-2},{"$f":"-PMT(societalDiscountRate,$D394,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.895000184928829E-2},{"$f":"-PMT(societalDiscountRate,$D394,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.762527505191568E-2},{"$f":"-PMT(societalDiscountRate,$D394,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D394,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D394,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D394,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D394,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D394,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D394,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C394+$D394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W394,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V394,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V394+$W394-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.75059056645114719}]
[null,{"$f":"CONCATENATE(C395,\"_\",D395)","v":"2029_3"},{"$f":"IF(D395=1,C394+1,C394)","v":2029},{"$f":"IF(C394+D394>=2050,1,IF(D394=30,1,D394+1))","v":3},{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5252675922241963E-2},{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3964916959396132E-2},{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1614776414606328E-2},{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2161789410918325E-2},{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5638041348306124E-2},{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0399984449870571E-2},{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.903747055592479E-2},{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7757669257762673E-2},{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D395,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74349652726069582},{"$f":"CONCATENATE(V395,\"_\",W395)","v":"2029_3"},2029,{"$f":"IF(V394+W394>=2050,1,IF(W394=30,1,W394+1))","v":3},{"$f":"-PMT(societalDiscountRate,$D395,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5252675922241963E-2},{"$f":"-PMT(societalDiscountRate,$D395,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3964916959396132E-2},{"$f":"-PMT(societalDiscountRate,$D395,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1614776414606328E-2},{"$f":"-PMT(societalDiscountRate,$D395,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2161789410918325E-2},{"$f":"-PMT(societalDiscountRate,$D395,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5638041348306124E-2},{"$f":"-PMT(societalDiscountRate,$D395,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0399984449870571E-2},{"$f":"-PMT(societalDiscountRate,$D395,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.903747055592479E-2},{"$f":"-PMT(societalDiscountRate,$D395,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7757669257762673E-2},{"$f":"-PMT(societalDiscountRate,$D395,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D395,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D395,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D395,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D395,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D395,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D395,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C395+$D395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W395,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V395,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V395+$W395-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74349652726069582}]
[null,{"$f":"CONCATENATE(C396,\"_\",D396)","v":"2029_4"},{"$f":"IF(D396=1,C395+1,C395)","v":2029},{"$f":"IF(C395+D395>=2050,1,IF(D395=30,1,D395+1))","v":4},{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4674185360308177E-2},{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3435529162875089E-2},{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1239690692595581E-2},{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1976704057507856E-2},{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5309526223622214E-2},{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0050836491169549E-2},{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8593359904134164E-2},{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.693917843185849E-2},{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D396,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73658867056021271},{"$f":"CONCATENATE(V396,\"_\",W396)","v":"2029_4"},2029,{"$f":"IF(V395+W395>=2050,1,IF(W395=30,1,W395+1))","v":4},{"$f":"-PMT(societalDiscountRate,$D396,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4674185360308177E-2},{"$f":"-PMT(societalDiscountRate,$D396,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3435529162875089E-2},{"$f":"-PMT(societalDiscountRate,$D396,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1239690692595581E-2},{"$f":"-PMT(societalDiscountRate,$D396,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1976704057507856E-2},{"$f":"-PMT(societalDiscountRate,$D396,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5309526223622214E-2},{"$f":"-PMT(societalDiscountRate,$D396,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0050836491169549E-2},{"$f":"-PMT(societalDiscountRate,$D396,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8593359904134164E-2},{"$f":"-PMT(societalDiscountRate,$D396,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.693917843185849E-2},{"$f":"-PMT(societalDiscountRate,$D396,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D396,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D396,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D396,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D396,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D396,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D396,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C396+$D396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W396,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V396,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V396+$W396-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73658867056021271}]
[null,{"$f":"CONCATENATE(C397,\"_\",D397)","v":"2029_5"},{"$f":"IF(D397=1,C396+1,C396)","v":2029},{"$f":"IF(C396+D396>=2050,1,IF(D396=30,1,D396+1))","v":5},{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4327446634382331E-2},{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3118221911616253E-2},{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1014869833067256E-2},{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1865766621615119E-2},{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5112619094490325E-2},{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9841562345097205E-2},{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8327166517923658E-2},{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6448587081141702E-2},{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D397,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72986283486799919},{"$f":"CONCATENATE(V397,\"_\",W397)","v":"2029_5"},2029,{"$f":"IF(V396+W396>=2050,1,IF(W396=30,1,W396+1))","v":5},{"$f":"-PMT(societalDiscountRate,$D397,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4327446634382331E-2},{"$f":"-PMT(societalDiscountRate,$D397,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3118221911616253E-2},{"$f":"-PMT(societalDiscountRate,$D397,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1014869833067256E-2},{"$f":"-PMT(societalDiscountRate,$D397,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1865766621615119E-2},{"$f":"-PMT(societalDiscountRate,$D397,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5112619094490325E-2},{"$f":"-PMT(societalDiscountRate,$D397,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9841562345097205E-2},{"$f":"-PMT(societalDiscountRate,$D397,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8327166517923658E-2},{"$f":"-PMT(societalDiscountRate,$D397,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6448587081141702E-2},{"$f":"-PMT(societalDiscountRate,$D397,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D397,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D397,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D397,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D397,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D397,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D397,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C397+$D397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W397,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V397,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V397+$W397-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72986283486799919}]
[null,{"$f":"CONCATENATE(C398,\"_\",D398)","v":"2029_6"},{"$f":"IF(D398=1,C397+1,C397)","v":2029},{"$f":"IF(C397+D397>=2050,1,IF(D397=30,1,D397+1))","v":6},{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4096583416749095E-2},{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2906954558053788E-2},{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0865181139128633E-2},{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1791903013396026E-2},{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4981515730466229E-2},{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9702224858057925E-2},{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8149931449965348E-2},{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6121944888328969E-2},{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D398,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72331493259638946},{"$f":"CONCATENATE(V398,\"_\",W398)","v":"2029_6"},2029,{"$f":"IF(V397+W397>=2050,1,IF(W397=30,1,W397+1))","v":6},{"$f":"-PMT(societalDiscountRate,$D398,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4096583416749095E-2},{"$f":"-PMT(societalDiscountRate,$D398,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2906954558053788E-2},{"$f":"-PMT(societalDiscountRate,$D398,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0865181139128633E-2},{"$f":"-PMT(societalDiscountRate,$D398,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1791903013396026E-2},{"$f":"-PMT(societalDiscountRate,$D398,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4981515730466229E-2},{"$f":"-PMT(societalDiscountRate,$D398,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9702224858057925E-2},{"$f":"-PMT(societalDiscountRate,$D398,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8149931449965348E-2},{"$f":"-PMT(societalDiscountRate,$D398,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6121944888328969E-2},{"$f":"-PMT(societalDiscountRate,$D398,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D398,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D398,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D398,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D398,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D398,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D398,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C398+$D398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W398,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V398,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V398+$W398-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72331493259638946}]
[null,{"$f":"CONCATENATE(C399,\"_\",D399)","v":"2029_7"},{"$f":"IF(D399=1,C398+1,C398)","v":2029},{"$f":"IF(C398+D398>=2050,1,IF(D398=30,1,D398+1))","v":7},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.393193434684619E-2},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2756281039675603E-2},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0758424833448402E-2},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1739224312485473E-2},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4888014274630149E-2},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.960285091759734E-2},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8023529377809034E-2},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5888987322420386E-2},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71694094899649974},{"$f":"CONCATENATE(V399,\"_\",W399)","v":"2029_7"},2029,{"$f":"IF(V398+W398>=2050,1,IF(W398=30,1,W398+1))","v":7},{"$f":"-PMT(societalDiscountRate,$D399,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.393193434684619E-2},{"$f":"-PMT(societalDiscountRate,$D399,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2756281039675603E-2},{"$f":"-PMT(societalDiscountRate,$D399,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0758424833448402E-2},{"$f":"-PMT(societalDiscountRate,$D399,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1739224312485473E-2},{"$f":"-PMT(societalDiscountRate,$D399,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4888014274630149E-2},{"$f":"-PMT(societalDiscountRate,$D399,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.960285091759734E-2},{"$f":"-PMT(societalDiscountRate,$D399,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8023529377809034E-2},{"$f":"-PMT(societalDiscountRate,$D399,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5888987322420386E-2},{"$f":"-PMT(societalDiscountRate,$D399,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D399,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D399,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D399,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D399,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D399,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D399,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C399+$D399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W399,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V399,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V399+$W399-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71694094899649974}]
[null,"2029_8",2029,8,{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3808668677203351E-2},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2643478263739584E-2},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0678500983796363E-2},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.169978603720409E-2},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4818013760366614E-2},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9528453926936255E-2},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7928897588648133E-2},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5714582022851896E-2},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71073694112757679},"2029_8",2029,8,{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3808668677203351E-2},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2643478263739584E-2},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0678500983796363E-2},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.169978603720409E-2},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4818013760366614E-2},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9528453926936255E-2},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7928897588648133E-2},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5714582022851896E-2},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V400+$W400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71073694112757679}]
[null,"2029_9",2029,9,{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3712991488819596E-2},{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2555922235571225E-2},{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0616465144931654E-2},{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1669174567647647E-2},{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4763680283660914E-2},{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9470707963187461E-2},{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7855445640957636E-2},{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5579210927637085E-2},{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D401,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70469903684983082},"2029_9",2029,9,{"$f":"-PMT(societalDiscountRate,$D401,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3712991488819596E-2},{"$f":"-PMT(societalDiscountRate,$D401,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2555922235571225E-2},{"$f":"-PMT(societalDiscountRate,$D401,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0616465144931654E-2},{"$f":"-PMT(societalDiscountRate,$D401,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1669174567647647E-2},{"$f":"-PMT(societalDiscountRate,$D401,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4763680283660914E-2},{"$f":"-PMT(societalDiscountRate,$D401,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9470707963187461E-2},{"$f":"-PMT(societalDiscountRate,$D401,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7855445640957636E-2},{"$f":"-PMT(societalDiscountRate,$D401,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5579210927637085E-2},{"$f":"-PMT(societalDiscountRate,$D401,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D401,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D401,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D401,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D401,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D401,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D401,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C401+$D401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W401,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V401,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V401+$W401-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70469903684983082}]
[null,"2029_10",2029,10,{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3636625777371291E-2},{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2486038509934917E-2},{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0566950615395163E-2},{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1644741714941105E-2},{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4720313472050112E-2},{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9424617440676955E-2},{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7796819229193215E-2},{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.547116312470467E-2},{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D402,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69882343383964995},"2029_10",2029,10,{"$f":"-PMT(societalDiscountRate,$D402,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3636625777371291E-2},{"$f":"-PMT(societalDiscountRate,$D402,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2486038509934917E-2},{"$f":"-PMT(societalDiscountRate,$D402,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0566950615395163E-2},{"$f":"-PMT(societalDiscountRate,$D402,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1644741714941105E-2},{"$f":"-PMT(societalDiscountRate,$D402,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4720313472050112E-2},{"$f":"-PMT(societalDiscountRate,$D402,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9424617440676955E-2},{"$f":"-PMT(societalDiscountRate,$D402,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7796819229193215E-2},{"$f":"-PMT(societalDiscountRate,$D402,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.547116312470467E-2},{"$f":"-PMT(societalDiscountRate,$D402,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D402,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D402,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D402,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D402,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D402,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D402,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C402+$D402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W402,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V402,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V402+$W402-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69882343383964995}]
[null,"2029_11",2029,11,{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3574304310630474E-2},{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2429006941703977E-2},{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0526542190630017E-2},{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1624802252734114E-2},{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4684922152356997E-2},{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9387003321575215E-2},{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7748974667784492E-2},{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5382986148033292E-2},{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D403,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69310639862612478},"2029_11",2029,11,{"$f":"-PMT(societalDiscountRate,$D403,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3574304310630474E-2},{"$f":"-PMT(societalDiscountRate,$D403,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2429006941703977E-2},{"$f":"-PMT(societalDiscountRate,$D403,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0526542190630017E-2},{"$f":"-PMT(societalDiscountRate,$D403,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1624802252734114E-2},{"$f":"-PMT(societalDiscountRate,$D403,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4684922152356997E-2},{"$f":"-PMT(societalDiscountRate,$D403,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9387003321575215E-2},{"$f":"-PMT(societalDiscountRate,$D403,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7748974667784492E-2},{"$f":"-PMT(societalDiscountRate,$D403,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5382986148033292E-2},{"$f":"-PMT(societalDiscountRate,$D403,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D403,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D403,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D403,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D403,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D403,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D403,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C403+$D403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W403,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V403,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V403+$W403-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69310639862612478}]
[null,"2029_12",2029,12,{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3522515557219914E-2},{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2381614061237721E-2},{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0492963039571617E-2},{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1608232682963354E-2},{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4655512184583239E-2},{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9355746221240641E-2},{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7709216133166905E-2},{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5309711625783766E-2},{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D404,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68754426564782867},"2029_12",2029,12,{"$f":"-PMT(societalDiscountRate,$D404,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3522515557219914E-2},{"$f":"-PMT(societalDiscountRate,$D404,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2381614061237721E-2},{"$f":"-PMT(societalDiscountRate,$D404,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0492963039571617E-2},{"$f":"-PMT(societalDiscountRate,$D404,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1608232682963354E-2},{"$f":"-PMT(societalDiscountRate,$D404,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4655512184583239E-2},{"$f":"-PMT(societalDiscountRate,$D404,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9355746221240641E-2},{"$f":"-PMT(societalDiscountRate,$D404,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7709216133166905E-2},{"$f":"-PMT(societalDiscountRate,$D404,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5309711625783766E-2},{"$f":"-PMT(societalDiscountRate,$D404,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D404,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D404,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D404,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D404,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D404,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D404,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C404+$D404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W404,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V404,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V404+$W404-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68754426564782867}]
[null,"2029_13",2029,13,{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3478828417522694E-2},{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2341635122699277E-2},{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0464636868992203E-2},{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1594255186661044E-2},{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4630702987875276E-2},{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9329378849583305E-2},{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7675677255676943E-2},{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5247899860121355E-2},{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D405,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68213343632882539},"2029_13",2029,13,{"$f":"-PMT(societalDiscountRate,$D405,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3478828417522694E-2},{"$f":"-PMT(societalDiscountRate,$D405,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2341635122699277E-2},{"$f":"-PMT(societalDiscountRate,$D405,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0464636868992203E-2},{"$f":"-PMT(societalDiscountRate,$D405,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1594255186661044E-2},{"$f":"-PMT(societalDiscountRate,$D405,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4630702987875276E-2},{"$f":"-PMT(societalDiscountRate,$D405,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9329378849583305E-2},{"$f":"-PMT(societalDiscountRate,$D405,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7675677255676943E-2},{"$f":"-PMT(societalDiscountRate,$D405,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5247899860121355E-2},{"$f":"-PMT(societalDiscountRate,$D405,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D405,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D405,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D405,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D405,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D405,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D405,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C405+$D405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W405,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V405,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V405+$W405-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68213343632882539}]
[null,"2029_14",2029,14,{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3441506355668222E-2},{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2307480988843217E-2},{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0440437731722241E-2},{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1582314167285979E-2},{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4609508412526297E-2},{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9306853120438405E-2},{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7647024886378208E-2},{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5195093872881743E-2},{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D406,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67687037817290729},"2029_14",2029,14,{"$f":"-PMT(societalDiscountRate,$D406,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3441506355668222E-2},{"$f":"-PMT(societalDiscountRate,$D406,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2307480988843217E-2},{"$f":"-PMT(societalDiscountRate,$D406,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0440437731722241E-2},{"$f":"-PMT(societalDiscountRate,$D406,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1582314167285979E-2},{"$f":"-PMT(societalDiscountRate,$D406,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4609508412526297E-2},{"$f":"-PMT(societalDiscountRate,$D406,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9306853120438405E-2},{"$f":"-PMT(societalDiscountRate,$D406,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7647024886378208E-2},{"$f":"-PMT(societalDiscountRate,$D406,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5195093872881743E-2},{"$f":"-PMT(societalDiscountRate,$D406,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D406,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D406,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D406,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D406,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D406,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D406,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C406+$D406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W406,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V406,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V406+$W406-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67687037817290729}]
[null,"2029_15",2029,15,{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3409275878757897E-2},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.227798626191915E-2},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0419539911605268E-2},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1572002176733187E-2},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.459120526319673E-2},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9287400417210912E-2},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7622281357183332E-2},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5149491833018839E-2},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67175162387508258},"2029_15",2029,15,{"$f":"-PMT(societalDiscountRate,$D407,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3409275878757897E-2},{"$f":"-PMT(societalDiscountRate,$D407,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.227798626191915E-2},{"$f":"-PMT(societalDiscountRate,$D407,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0419539911605268E-2},{"$f":"-PMT(societalDiscountRate,$D407,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1572002176733187E-2},{"$f":"-PMT(societalDiscountRate,$D407,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.459120526319673E-2},{"$f":"-PMT(societalDiscountRate,$D407,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9287400417210912E-2},{"$f":"-PMT(societalDiscountRate,$D407,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7622281357183332E-2},{"$f":"-PMT(societalDiscountRate,$D407,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5149491833018839E-2},{"$f":"-PMT(societalDiscountRate,$D407,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D407,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D407,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D407,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D407,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D407,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D407,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C407+$D407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W407,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V407,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V407+$W407-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67175162387508258}]
[null,"2029_16",2029,16,{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3381181836412389E-2},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2252276865515283E-2},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0401324101614969E-2},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.156301361909992E-2},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4575251125944841E-2},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9270444258922343E-2},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.760071339345409E-2},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5109742323803851E-2},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66677377044937347},"2029_16",2029,16,{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3381181836412389E-2},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2252276865515283E-2},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0401324101614969E-2},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.156301361909992E-2},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4575251125944841E-2},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9270444258922343E-2},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.760071339345409E-2},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5109742323803851E-2},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V408+$W408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66677377044937347}]
[null,"2029_17",2029,17,{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3356493791095192E-2},{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2229684362247485E-2},{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0385316695596314E-2},{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1555114794307929E-2},{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4561231197497844E-2},{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9255543790022725E-2},{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7581760233940817E-2},{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5074811868700012E-2},{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D409,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66193347837200112},"2029_17",2029,17,{"$f":"-PMT(societalDiscountRate,$D409,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3356493791095192E-2},{"$f":"-PMT(societalDiscountRate,$D409,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2229684362247485E-2},{"$f":"-PMT(societalDiscountRate,$D409,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0385316695596314E-2},{"$f":"-PMT(societalDiscountRate,$D409,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1555114794307929E-2},{"$f":"-PMT(societalDiscountRate,$D409,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4561231197497844E-2},{"$f":"-PMT(societalDiscountRate,$D409,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9255543790022725E-2},{"$f":"-PMT(societalDiscountRate,$D409,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7581760233940817E-2},{"$f":"-PMT(societalDiscountRate,$D409,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5074811868700012E-2},{"$f":"-PMT(societalDiscountRate,$D409,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D409,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D409,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D409,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D409,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D409,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D409,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C409+$D409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W409,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V409,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V409+$W409-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66193347837200112}]
[null,"2029_18",2029,18,{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3334643598354317E-2},{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2209688832242652E-2},{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0371149316109793E-2},{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1548123927193308E-2},{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.454882283811399E-2},{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9242356106947658E-2},{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7564985710761965E-2},{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5043896615315644E-2},{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D410,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65722747073907384},"2029_18",2029,18,{"$f":"-PMT(societalDiscountRate,$D410,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3334643598354317E-2},{"$f":"-PMT(societalDiscountRate,$D410,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2209688832242652E-2},{"$f":"-PMT(societalDiscountRate,$D410,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0371149316109793E-2},{"$f":"-PMT(societalDiscountRate,$D410,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1548123927193308E-2},{"$f":"-PMT(societalDiscountRate,$D410,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.454882283811399E-2},{"$f":"-PMT(societalDiscountRate,$D410,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9242356106947658E-2},{"$f":"-PMT(societalDiscountRate,$D410,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7564985710761965E-2},{"$f":"-PMT(societalDiscountRate,$D410,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5043896615315644E-2},{"$f":"-PMT(societalDiscountRate,$D410,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D410,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D410,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D410,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D410,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D410,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D410,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C410+$D410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W410,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V410,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V410+$W410-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65722747073907384}]
[null,"2029_19",2029,19,{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3315182698590075E-2},{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2191879790017185E-2},{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0358531122971691E-2},{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.154189750320722E-2},{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4537771318291189E-2},{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9230610481566217E-2},{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7550045462039779E-2},{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5016361908668692E-2},{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D411,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65265253243792265},"2029_19",2029,19,{"$f":"-PMT(societalDiscountRate,$D411,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3315182698590075E-2},{"$f":"-PMT(societalDiscountRate,$D411,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2191879790017185E-2},{"$f":"-PMT(societalDiscountRate,$D411,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0358531122971691E-2},{"$f":"-PMT(societalDiscountRate,$D411,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.154189750320722E-2},{"$f":"-PMT(societalDiscountRate,$D411,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4537771318291189E-2},{"$f":"-PMT(societalDiscountRate,$D411,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9230610481566217E-2},{"$f":"-PMT(societalDiscountRate,$D411,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7550045462039779E-2},{"$f":"-PMT(societalDiscountRate,$D411,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5016361908668692E-2},{"$f":"-PMT(societalDiscountRate,$D411,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D411,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D411,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D411,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D411,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D411,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D411,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C411+$D411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W411,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V411,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V411+$W411-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65265253243792265}]
[null,"2029_20",2029,20,{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3297752221314045E-2},{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2175928826311541E-2},{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0347229429246179E-2},{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1536320703413017E-2},{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4527872841475087E-2},{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9220090317607509E-2},{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7536663980761671E-2},{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4991699992502123E-2},{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D412,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64820550933125476},"2029_20",2029,20,{"$f":"-PMT(societalDiscountRate,$D412,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3297752221314045E-2},{"$f":"-PMT(societalDiscountRate,$D412,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2175928826311541E-2},{"$f":"-PMT(societalDiscountRate,$D412,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0347229429246179E-2},{"$f":"-PMT(societalDiscountRate,$D412,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1536320703413017E-2},{"$f":"-PMT(societalDiscountRate,$D412,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4527872841475087E-2},{"$f":"-PMT(societalDiscountRate,$D412,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9220090317607509E-2},{"$f":"-PMT(societalDiscountRate,$D412,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7536663980761671E-2},{"$f":"-PMT(societalDiscountRate,$D412,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4991699992502123E-2},{"$f":"-PMT(societalDiscountRate,$D412,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D412,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D412,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D412,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D412,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D412,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D412,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C412+$D412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W412,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V412,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V412+$W412-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64820550933125476}]
[null,"2029_21",2029,21,{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3282061631068E-2},{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2161570066561509E-2},{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0337055855538193E-2},{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.153130057234778E-2},{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4518962417433222E-2},{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9210620262405731E-2},{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7524618221124975E-2},{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.496949979596569E-2},{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D413,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64388330745333877},"2029_21",2029,21,{"$f":"-PMT(societalDiscountRate,$D413,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3282061631068E-2},{"$f":"-PMT(societalDiscountRate,$D413,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2161570066561509E-2},{"$f":"-PMT(societalDiscountRate,$D413,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0337055855538193E-2},{"$f":"-PMT(societalDiscountRate,$D413,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.153130057234778E-2},{"$f":"-PMT(societalDiscountRate,$D413,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4518962417433222E-2},{"$f":"-PMT(societalDiscountRate,$D413,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9210620262405731E-2},{"$f":"-PMT(societalDiscountRate,$D413,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7524618221124975E-2},{"$f":"-PMT(societalDiscountRate,$D413,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.496949979596569E-2},{"$f":"-PMT(societalDiscountRate,$D413,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D413,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D413,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D413,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D413,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D413,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D413,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C413+$D413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W413,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V413,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V413+$W413-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64388330745333877}]
[null,"2030_1",2030,1,{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5062558657117988E-2},{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.403063231376228E-2},{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2075439207191492E-2},{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2942443400988219E-2},{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6748552006356733E-2},{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0682075879344019E-2},{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7054408219514876E-2},{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.518561176612791E-2},{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D414,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74301472998851925},"2030_1",2030,1,{"$f":"-PMT(societalDiscountRate,$D414,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5062558657117988E-2},{"$f":"-PMT(societalDiscountRate,$D414,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.403063231376228E-2},{"$f":"-PMT(societalDiscountRate,$D414,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2075439207191492E-2},{"$f":"-PMT(societalDiscountRate,$D414,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2942443400988219E-2},{"$f":"-PMT(societalDiscountRate,$D414,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6748552006356733E-2},{"$f":"-PMT(societalDiscountRate,$D414,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0682075879344019E-2},{"$f":"-PMT(societalDiscountRate,$D414,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7054408219514876E-2},{"$f":"-PMT(societalDiscountRate,$D414,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.518561176612791E-2},{"$f":"-PMT(societalDiscountRate,$D414,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D414,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D414,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D414,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D414,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D414,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D414,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C414+$D414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W414,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V414,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V414+$W414-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74301472998851925}]
[null,"2030_2",2030,2,{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4735724831197504E-2},{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3644804060511896E-2},{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1471161283706356E-2},{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.236620083305763E-2},{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5809691390618669E-2},{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.002416487838234E-2},{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8117465055009937E-2},{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6584114236108183E-2},{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D415,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73587310436386977},"2030_2",2030,2,{"$f":"-PMT(societalDiscountRate,$D415,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4735724831197504E-2},{"$f":"-PMT(societalDiscountRate,$D415,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3644804060511896E-2},{"$f":"-PMT(societalDiscountRate,$D415,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1471161283706356E-2},{"$f":"-PMT(societalDiscountRate,$D415,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.236620083305763E-2},{"$f":"-PMT(societalDiscountRate,$D415,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5809691390618669E-2},{"$f":"-PMT(societalDiscountRate,$D415,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.002416487838234E-2},{"$f":"-PMT(societalDiscountRate,$D415,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8117465055009937E-2},{"$f":"-PMT(societalDiscountRate,$D415,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6584114236108183E-2},{"$f":"-PMT(societalDiscountRate,$D415,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D415,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D415,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D415,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D415,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D415,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D415,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C415+$D415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W415,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V415,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V415+$W415-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73587310436386977}]
[null,"2030_3",2030,3,{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.411438056718317E-2},{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3027199844378611E-2},{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1006920867082609E-2},{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2048937342436102E-2},{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5307808480336019E-2},{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9669595213528044E-2},{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.780804219688251E-2},{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5846628073602442E-2},{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D416,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72891816398107434},"2030_3",2030,3,{"$f":"-PMT(societalDiscountRate,$D416,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.411438056718317E-2},{"$f":"-PMT(societalDiscountRate,$D416,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3027199844378611E-2},{"$f":"-PMT(societalDiscountRate,$D416,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1006920867082609E-2},{"$f":"-PMT(societalDiscountRate,$D416,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2048937342436102E-2},{"$f":"-PMT(societalDiscountRate,$D416,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5307808480336019E-2},{"$f":"-PMT(societalDiscountRate,$D416,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9669595213528044E-2},{"$f":"-PMT(societalDiscountRate,$D416,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.780804219688251E-2},{"$f":"-PMT(societalDiscountRate,$D416,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5846628073602442E-2},{"$f":"-PMT(societalDiscountRate,$D416,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D416,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D416,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D416,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D416,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D416,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D416,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C416+$D416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W416,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V416,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V416+$W416-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72891816398107434}]
[null,"2030_4",2030,4,{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3803947230050717E-2},{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.27186350938124E-2},{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0774979075533471E-2},{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.189042752775203E-2},{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5057059908711332E-2},{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.949244664922729E-2},{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7653449685135537E-2},{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5478168422850162E-2},{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D417,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72214575545118909},"2030_4",2030,4,{"$f":"-PMT(societalDiscountRate,$D417,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3803947230050717E-2},{"$f":"-PMT(societalDiscountRate,$D417,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.27186350938124E-2},{"$f":"-PMT(societalDiscountRate,$D417,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0774979075533471E-2},{"$f":"-PMT(societalDiscountRate,$D417,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.189042752775203E-2},{"$f":"-PMT(societalDiscountRate,$D417,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5057059908711332E-2},{"$f":"-PMT(societalDiscountRate,$D417,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.949244664922729E-2},{"$f":"-PMT(societalDiscountRate,$D417,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7653449685135537E-2},{"$f":"-PMT(societalDiscountRate,$D417,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5478168422850162E-2},{"$f":"-PMT(societalDiscountRate,$D417,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D417,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D417,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D417,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D417,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D417,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D417,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C417+$D417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W417,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V417,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V417+$W417-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72214575545118909}]
[null,"2030_5",2030,5,{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3617878058165881E-2},{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.253368592520488E-2},{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0635956580470006E-2},{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1795419078510303E-2},{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4906764906555673E-2},{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9386266407876576E-2},{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.756078920960134E-2},{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5257319132881014E-2},{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D418,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71555179889019538},"2030_5",2030,5,{"$f":"-PMT(societalDiscountRate,$D418,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3617878058165881E-2},{"$f":"-PMT(societalDiscountRate,$D418,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.253368592520488E-2},{"$f":"-PMT(societalDiscountRate,$D418,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0635956580470006E-2},{"$f":"-PMT(societalDiscountRate,$D418,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1795419078510303E-2},{"$f":"-PMT(societalDiscountRate,$D418,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4906764906555673E-2},{"$f":"-PMT(societalDiscountRate,$D418,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9386266407876576E-2},{"$f":"-PMT(societalDiscountRate,$D418,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.756078920960134E-2},{"$f":"-PMT(societalDiscountRate,$D418,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5257319132881014E-2},{"$f":"-PMT(societalDiscountRate,$D418,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D418,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D418,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D418,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D418,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D418,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D418,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C418+$D418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W418,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V418,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V418+$W418-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71555179889019538}]
[null,"2030_6",2030,6,{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.34939907490429E-2},{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2410544329038152E-2},{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0543393569378416E-2},{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1732161199726441E-2},{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4806696511543828E-2},{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9315570202536829E-2},{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7499094642684624E-2},{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5110274762344809E-2},{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D419,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70913228685920549},"2030_6",2030,6,{"$f":"-PMT(societalDiscountRate,$D419,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.34939907490429E-2},{"$f":"-PMT(societalDiscountRate,$D419,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2410544329038152E-2},{"$f":"-PMT(societalDiscountRate,$D419,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0543393569378416E-2},{"$f":"-PMT(societalDiscountRate,$D419,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1732161199726441E-2},{"$f":"-PMT(societalDiscountRate,$D419,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4806696511543828E-2},{"$f":"-PMT(societalDiscountRate,$D419,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9315570202536829E-2},{"$f":"-PMT(societalDiscountRate,$D419,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7499094642684624E-2},{"$f":"-PMT(societalDiscountRate,$D419,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5110274762344809E-2},{"$f":"-PMT(societalDiscountRate,$D419,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D419,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D419,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D419,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D419,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D419,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D419,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C419+$D419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W419,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V419,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V419+$W419-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70913228685920549}]
[null,"2030_7",2030,7,{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3405635703016116E-2},{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2322721117168081E-2},{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0477378663063404E-2},{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1687046386667141E-2},{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4735328849192568E-2},{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9265150458005035E-2},{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7455094766199161E-2},{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5005404358599036E-2},{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D420,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70288328332990158},"2030_7",2030,7,{"$f":"-PMT(societalDiscountRate,$D420,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3405635703016116E-2},{"$f":"-PMT(societalDiscountRate,$D420,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2322721117168081E-2},{"$f":"-PMT(societalDiscountRate,$D420,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0477378663063404E-2},{"$f":"-PMT(societalDiscountRate,$D420,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1687046386667141E-2},{"$f":"-PMT(societalDiscountRate,$D420,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4735328849192568E-2},{"$f":"-PMT(societalDiscountRate,$D420,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9265150458005035E-2},{"$f":"-PMT(societalDiscountRate,$D420,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7455094766199161E-2},{"$f":"-PMT(societalDiscountRate,$D420,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5005404358599036E-2},{"$f":"-PMT(societalDiscountRate,$D420,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D420,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D420,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D420,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D420,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D420,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D420,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C420+$D420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W420,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V420,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V420+$W420-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70288328332990158}]
[null,"2030_8",2030,8,{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3339488084197283E-2},{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2256971659684166E-2},{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0427956144988272E-2},{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1653270868555525E-2},{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4681898953136893E-2},{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9227403366104675E-2},{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7422153953096594E-2},{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4926892402527492E-2},{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D421,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69680092267409477},"2030_8",2030,8,{"$f":"-PMT(societalDiscountRate,$D421,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3339488084197283E-2},{"$f":"-PMT(societalDiscountRate,$D421,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2256971659684166E-2},{"$f":"-PMT(societalDiscountRate,$D421,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0427956144988272E-2},{"$f":"-PMT(societalDiscountRate,$D421,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1653270868555525E-2},{"$f":"-PMT(societalDiscountRate,$D421,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4681898953136893E-2},{"$f":"-PMT(societalDiscountRate,$D421,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9227403366104675E-2},{"$f":"-PMT(societalDiscountRate,$D421,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7422153953096594E-2},{"$f":"-PMT(societalDiscountRate,$D421,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4926892402527492E-2},{"$f":"-PMT(societalDiscountRate,$D421,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D421,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D421,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D421,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D421,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D421,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D421,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C421+$D421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W421,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V421,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V421+$W421-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69680092267409477}]
[null,"2030_9",2030,9,{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3288145174162358E-2},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2205937797230426E-2},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0389595037747514E-2},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.162705475649052E-2},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4640427371916806E-2},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9198104570802188E-2},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7396585728059879E-2},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4865952456854053E-2},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69088140867630454},"2030_9",2030,9,{"$f":"-PMT(societalDiscountRate,$D422,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3288145174162358E-2},{"$f":"-PMT(societalDiscountRate,$D422,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2205937797230426E-2},{"$f":"-PMT(societalDiscountRate,$D422,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0389595037747514E-2},{"$f":"-PMT(societalDiscountRate,$D422,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.162705475649052E-2},{"$f":"-PMT(societalDiscountRate,$D422,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4640427371916806E-2},{"$f":"-PMT(societalDiscountRate,$D422,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9198104570802188E-2},{"$f":"-PMT(societalDiscountRate,$D422,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7396585728059879E-2},{"$f":"-PMT(societalDiscountRate,$D422,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4865952456854053E-2},{"$f":"-PMT(societalDiscountRate,$D422,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D422,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D422,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D422,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D422,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D422,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D422,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C422+$D422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W422,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V422,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V422+$W422-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69088140867630454}]
[null,"2030_10",2030,10,{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3247165313457042E-2},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2165204605964374E-2},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0358976733678664E-2},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1606130102630264E-2},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4607326411716608E-2},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.917471944227105E-2},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7376178191755961E-2},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4817312625504637E-2},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68512101356828425},"2030_10",2030,10,{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3247165313457042E-2},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2165204605964374E-2},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0358976733678664E-2},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1606130102630264E-2},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4607326411716608E-2},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.917471944227105E-2},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7376178191755961E-2},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4817312625504637E-2},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V423+$W423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68512101356828425}]
[null,"2030_11",2030,11,{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3213721965944724E-2},{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2131962563474484E-2},{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.033398937243371E-2},{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1589053654380356E-2},{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4580312973995888E-2},{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9155635019663793E-2},{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7359523759146009E-2},{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4777618035167789E-2},{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D424,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67951607708443607},"2030_11",2030,11,{"$f":"-PMT(societalDiscountRate,$D424,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3213721965944724E-2},{"$f":"-PMT(societalDiscountRate,$D424,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2131962563474484E-2},{"$f":"-PMT(societalDiscountRate,$D424,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.033398937243371E-2},{"$f":"-PMT(societalDiscountRate,$D424,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1589053654380356E-2},{"$f":"-PMT(societalDiscountRate,$D424,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4580312973995888E-2},{"$f":"-PMT(societalDiscountRate,$D424,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9155635019663793E-2},{"$f":"-PMT(societalDiscountRate,$D424,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7359523759146009E-2},{"$f":"-PMT(societalDiscountRate,$D424,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4777618035167789E-2},{"$f":"-PMT(societalDiscountRate,$D424,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D424,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D424,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D424,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D424,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D424,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D424,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C424+$D424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W424,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V424,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V424+$W424-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67951607708443607}]
[null,"2030_12",2030,12,{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3185930751005235E-2},{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2104338631763584E-2},{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.031322502978308E-2},{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1574863231500524E-2},{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4557864974324971E-2},{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9139775982512108E-2},{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7345684028652876E-2},{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4744632076104322E-2},{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D425,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67406300553708687},"2030_12",2030,12,{"$f":"-PMT(societalDiscountRate,$D425,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3185930751005235E-2},{"$f":"-PMT(societalDiscountRate,$D425,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2104338631763584E-2},{"$f":"-PMT(societalDiscountRate,$D425,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.031322502978308E-2},{"$f":"-PMT(societalDiscountRate,$D425,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1574863231500524E-2},{"$f":"-PMT(societalDiscountRate,$D425,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4557864974324971E-2},{"$f":"-PMT(societalDiscountRate,$D425,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9139775982512108E-2},{"$f":"-PMT(societalDiscountRate,$D425,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7345684028652876E-2},{"$f":"-PMT(societalDiscountRate,$D425,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4744632076104322E-2},{"$f":"-PMT(societalDiscountRate,$D425,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D425,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D425,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D425,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D425,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D425,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D425,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C425+$D425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W425,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V425,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V425+$W425-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67406300553708687}]
[null,"2030_13",2030,13,{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3162487076279329E-2},{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2081036071184956E-2},{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0295708973142233E-2},{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1562892698404283E-2},{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4538928644852586E-2},{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9126397866108789E-2},{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.733400932710846E-2},{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4716806301071108E-2},{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D426,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66875827091061313},"2030_13",2030,13,{"$f":"-PMT(societalDiscountRate,$D426,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3162487076279329E-2},{"$f":"-PMT(societalDiscountRate,$D426,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2081036071184956E-2},{"$f":"-PMT(societalDiscountRate,$D426,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0295708973142233E-2},{"$f":"-PMT(societalDiscountRate,$D426,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1562892698404283E-2},{"$f":"-PMT(societalDiscountRate,$D426,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4538928644852586E-2},{"$f":"-PMT(societalDiscountRate,$D426,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9126397866108789E-2},{"$f":"-PMT(societalDiscountRate,$D426,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.733400932710846E-2},{"$f":"-PMT(societalDiscountRate,$D426,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4716806301071108E-2},{"$f":"-PMT(societalDiscountRate,$D426,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D426,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D426,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D426,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D426,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D426,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D426,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C426+$D426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W426,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V426,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V426+$W426-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66875827091061313}]
[null,"2030_14",2030,14,{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3142459070685923E-2},{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2061128619854636E-2},{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0280744950458969E-2},{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1552666234054722E-2},{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4522751278589574E-2},{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9114968898880421E-2},{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7324035592590871E-2},{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.469303465330164E-2},{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D427,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66359840997343855},"2030_14",2030,14,{"$f":"-PMT(societalDiscountRate,$D427,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3142459070685923E-2},{"$f":"-PMT(societalDiscountRate,$D427,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2061128619854636E-2},{"$f":"-PMT(societalDiscountRate,$D427,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0280744950458969E-2},{"$f":"-PMT(societalDiscountRate,$D427,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1552666234054722E-2},{"$f":"-PMT(societalDiscountRate,$D427,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4522751278589574E-2},{"$f":"-PMT(societalDiscountRate,$D427,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9114968898880421E-2},{"$f":"-PMT(societalDiscountRate,$D427,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7324035592590871E-2},{"$f":"-PMT(societalDiscountRate,$D427,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.469303465330164E-2},{"$f":"-PMT(societalDiscountRate,$D427,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D427,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D427,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D427,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D427,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D427,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D427,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C427+$D427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W427,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V427,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V427+$W427-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66359840997343855}]
[null,"2030_15",2030,15,{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.312516334425056E-2},{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2043937001316874E-2},{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0267822363559587E-2},{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1543834893911225E-2},{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4508780875993831E-2},{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9105099104821364E-2},{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7315422504135776E-2},{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4672506003315957E-2},{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D428,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65858002340694366},"2030_15",2030,15,{"$f":"-PMT(societalDiscountRate,$D428,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.312516334425056E-2},{"$f":"-PMT(societalDiscountRate,$D428,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2043937001316874E-2},{"$f":"-PMT(societalDiscountRate,$D428,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0267822363559587E-2},{"$f":"-PMT(societalDiscountRate,$D428,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1543834893911225E-2},{"$f":"-PMT(societalDiscountRate,$D428,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4508780875993831E-2},{"$f":"-PMT(societalDiscountRate,$D428,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9105099104821364E-2},{"$f":"-PMT(societalDiscountRate,$D428,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7315422504135776E-2},{"$f":"-PMT(societalDiscountRate,$D428,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4672506003315957E-2},{"$f":"-PMT(societalDiscountRate,$D428,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D428,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D428,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D428,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D428,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D428,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D428,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C428+$D428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W428,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V428,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V428+$W428-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65858002340694366}]
[null,"2030_16",2030,16,{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3110087338015121E-2},{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2028951741851686E-2},{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0256558251502698E-2},{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1536136961154942E-2},{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4496603424099453E-2},{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9096495992524641E-2},{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7307914812814418E-2},{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4654611984446845E-2},{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D429,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65369977495036613},"2030_16",2030,16,{"$f":"-PMT(societalDiscountRate,$D429,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3110087338015121E-2},{"$f":"-PMT(societalDiscountRate,$D429,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2028951741851686E-2},{"$f":"-PMT(societalDiscountRate,$D429,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0256558251502698E-2},{"$f":"-PMT(societalDiscountRate,$D429,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1536136961154942E-2},{"$f":"-PMT(societalDiscountRate,$D429,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4496603424099453E-2},{"$f":"-PMT(societalDiscountRate,$D429,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9096495992524641E-2},{"$f":"-PMT(societalDiscountRate,$D429,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7307914812814418E-2},{"$f":"-PMT(societalDiscountRate,$D429,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4654611984446845E-2},{"$f":"-PMT(societalDiscountRate,$D429,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D429,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D429,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D429,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D429,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D429,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D429,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C429+$D429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W429,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V429,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V429+$W429-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65369977495036613}]
[null,"2030_17",2030,17,{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3096839079876777E-2},{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2015783228747862E-2},{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0246659750407747E-2},{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1529372291606907E-2},{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4485902312436036E-2},{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9088935883386966E-2},{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7301317320673925E-2},{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4638887357021773E-2},{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D430,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64895439056078541},"2030_17",2030,17,{"$f":"-PMT(societalDiscountRate,$D430,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3096839079876777E-2},{"$f":"-PMT(societalDiscountRate,$D430,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2015783228747862E-2},{"$f":"-PMT(societalDiscountRate,$D430,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0246659750407747E-2},{"$f":"-PMT(societalDiscountRate,$D430,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1529372291606907E-2},{"$f":"-PMT(societalDiscountRate,$D430,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4485902312436036E-2},{"$f":"-PMT(societalDiscountRate,$D430,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9088935883386966E-2},{"$f":"-PMT(societalDiscountRate,$D430,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7301317320673925E-2},{"$f":"-PMT(societalDiscountRate,$D430,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4638887357021773E-2},{"$f":"-PMT(societalDiscountRate,$D430,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D430,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D430,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D430,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D430,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D430,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D430,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C430+$D430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W430,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V430,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V430+$W430-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64895439056078541}]
[null,"2030_18",2030,18,{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3085113688494658E-2},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.200412841583203E-2},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0237899066684457E-2},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1523385210347381E-2},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4476431276986139E-2},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9082244797086788E-2},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.729547820003784E-2},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4624970251167425E-2},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64434065758732739},"2030_18",2030,18,{"$f":"-PMT(societalDiscountRate,$D431,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3085113688494658E-2},{"$f":"-PMT(societalDiscountRate,$D431,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.200412841583203E-2},{"$f":"-PMT(societalDiscountRate,$D431,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0237899066684457E-2},{"$f":"-PMT(societalDiscountRate,$D431,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1523385210347381E-2},{"$f":"-PMT(societalDiscountRate,$D431,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4476431276986139E-2},{"$f":"-PMT(societalDiscountRate,$D431,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9082244797086788E-2},{"$f":"-PMT(societalDiscountRate,$D431,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.729547820003784E-2},{"$f":"-PMT(societalDiscountRate,$D431,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4624970251167425E-2},{"$f":"-PMT(societalDiscountRate,$D431,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D431,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D431,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D431,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D431,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D431,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D431,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C431+$D431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W431,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V431,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V431+$W431-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64434065758732739}]
[null,"2030_19",2030,19,{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3074670454922755E-2},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1993748043053815E-2},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0230096353462329E-2},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1518052809409144E-2},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4467995888166474E-2},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9076285373234286E-2},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7290277580402223E-2},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.461257496453303E-2},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63985542395874773},"2030_19",2030,19,{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3074670454922755E-2},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1993748043053815E-2},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0230096353462329E-2},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1518052809409144E-2},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4467995888166474E-2},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9076285373234286E-2},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7290277580402223E-2},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.461257496453303E-2},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V432+$W432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63985542395874773}]
[null,"2030_20",2030,20,{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3065316799764546E-2},{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1984450690206863E-2},{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0223107724100003E-2},{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.151327675616872E-2},{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4460440592423892E-2},{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9070947716533015E-2},{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7285619559268665E-2},{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4601472920710398E-2},{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D433,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63549559738358308},"2030_20",2030,20,{"$f":"-PMT(societalDiscountRate,$D433,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3065316799764546E-2},{"$f":"-PMT(societalDiscountRate,$D433,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1984450690206863E-2},{"$f":"-PMT(societalDiscountRate,$D433,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0223107724100003E-2},{"$f":"-PMT(societalDiscountRate,$D433,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.151327675616872E-2},{"$f":"-PMT(societalDiscountRate,$D433,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4460440592423892E-2},{"$f":"-PMT(societalDiscountRate,$D433,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9070947716533015E-2},{"$f":"-PMT(societalDiscountRate,$D433,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7285619559268665E-2},{"$f":"-PMT(societalDiscountRate,$D433,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4601472920710398E-2},{"$f":"-PMT(societalDiscountRate,$D433,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D433,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D433,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D433,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D433,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D433,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D433,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C433+$D433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W433,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V433,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V433+$W433-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63549559738358308}]
[null,"2031_1",2031,1,{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4395817652240217E-2},{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3243542677131493E-2},{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0842712243281801E-2},{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1766908562409819E-2},{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4833276350251063E-2},{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9339937437382184E-2},{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9223044163924796E-2},{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8038556804887644E-2},{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D434,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72844581371423445},"2031_1",2031,1,{"$f":"-PMT(societalDiscountRate,$D434,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4395817652240217E-2},{"$f":"-PMT(societalDiscountRate,$D434,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3243542677131493E-2},{"$f":"-PMT(societalDiscountRate,$D434,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0842712243281801E-2},{"$f":"-PMT(societalDiscountRate,$D434,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1766908562409819E-2},{"$f":"-PMT(societalDiscountRate,$D434,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4833276350251063E-2},{"$f":"-PMT(societalDiscountRate,$D434,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9339937437382184E-2},{"$f":"-PMT(societalDiscountRate,$D434,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9223044163924796E-2},{"$f":"-PMT(societalDiscountRate,$D434,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8038556804887644E-2},{"$f":"-PMT(societalDiscountRate,$D434,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D434,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D434,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D434,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D434,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D434,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D434,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C434+$D434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W434,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V434,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V434+$W434-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72844581371423445}]
[null,"2031_2",2031,2,{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3611660262245194E-2},{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2495183884140683E-2},{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0440396633424885E-2},{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1575203934137113E-2},{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4543931912814444E-2},{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9132781935024834E-2},{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8207615976255473E-2},{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6197096327604629E-2},{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D435,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72144421996457819},"2031_2",2031,2,{"$f":"-PMT(societalDiscountRate,$D435,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3611660262245194E-2},{"$f":"-PMT(societalDiscountRate,$D435,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2495183884140683E-2},{"$f":"-PMT(societalDiscountRate,$D435,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0440396633424885E-2},{"$f":"-PMT(societalDiscountRate,$D435,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1575203934137113E-2},{"$f":"-PMT(societalDiscountRate,$D435,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4543931912814444E-2},{"$f":"-PMT(societalDiscountRate,$D435,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9132781935024834E-2},{"$f":"-PMT(societalDiscountRate,$D435,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8207615976255473E-2},{"$f":"-PMT(societalDiscountRate,$D435,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6197096327604629E-2},{"$f":"-PMT(societalDiscountRate,$D435,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D435,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D435,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D435,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D435,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D435,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D435,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C435+$D435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W435,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V435,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V435+$W435-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72144421996457819}]
[null,"2031_3",2031,3,{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3350408440873185E-2},{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2245858812155007E-2},{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0306360166788797E-2},{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1511335144604936E-2},{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4447533202238432E-2},{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9063765493952414E-2},{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.786931340219854E-2},{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5583590786736369E-2},{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D436,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7146256509618375},"2031_3",2031,3,{"$f":"-PMT(societalDiscountRate,$D436,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3350408440873185E-2},{"$f":"-PMT(societalDiscountRate,$D436,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2245858812155007E-2},{"$f":"-PMT(societalDiscountRate,$D436,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0306360166788797E-2},{"$f":"-PMT(societalDiscountRate,$D436,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1511335144604936E-2},{"$f":"-PMT(societalDiscountRate,$D436,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4447533202238432E-2},{"$f":"-PMT(societalDiscountRate,$D436,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9063765493952414E-2},{"$f":"-PMT(societalDiscountRate,$D436,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.786931340219854E-2},{"$f":"-PMT(societalDiscountRate,$D436,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5583590786736369E-2},{"$f":"-PMT(societalDiscountRate,$D436,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D436,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D436,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D436,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D436,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D436,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D436,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C436+$D436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W436,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V436,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V436+$W436-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7146256509618375}]
[null,"2031_4",2031,4,{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3219882934422929E-2},{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2121292096712518E-2},{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0239393446332657E-2},{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1479425295876331E-2},{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4399370894879164E-2},{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9029283797797867E-2},{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7700292131532136E-2},{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.527707379860081E-2},{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D437,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70798603475606769},"2031_4",2031,4,{"$f":"-PMT(societalDiscountRate,$D437,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3219882934422929E-2},{"$f":"-PMT(societalDiscountRate,$D437,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2121292096712518E-2},{"$f":"-PMT(societalDiscountRate,$D437,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0239393446332657E-2},{"$f":"-PMT(societalDiscountRate,$D437,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1479425295876331E-2},{"$f":"-PMT(societalDiscountRate,$D437,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4399370894879164E-2},{"$f":"-PMT(societalDiscountRate,$D437,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9029283797797867E-2},{"$f":"-PMT(societalDiscountRate,$D437,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7700292131532136E-2},{"$f":"-PMT(societalDiscountRate,$D437,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.527707379860081E-2},{"$f":"-PMT(societalDiscountRate,$D437,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D437,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D437,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D437,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D437,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D437,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D437,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C437+$D437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W437,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V437,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V437+$W437-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70798603475606769}]
[null,"2031_5",2031,5,{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3141647867534189E-2},{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2046628641424839E-2},{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0199254580016879E-2},{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1460299002345019E-2},{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4370503116923421E-2},{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9008615976783775E-2},{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7598983270330781E-2},{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5093352028645788E-2},{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D438,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70152137146097593},"2031_5",2031,5,{"$f":"-PMT(societalDiscountRate,$D438,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3141647867534189E-2},{"$f":"-PMT(societalDiscountRate,$D438,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2046628641424839E-2},{"$f":"-PMT(societalDiscountRate,$D438,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0199254580016879E-2},{"$f":"-PMT(societalDiscountRate,$D438,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1460299002345019E-2},{"$f":"-PMT(societalDiscountRate,$D438,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4370503116923421E-2},{"$f":"-PMT(societalDiscountRate,$D438,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9008615976783775E-2},{"$f":"-PMT(societalDiscountRate,$D438,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7598983270330781E-2},{"$f":"-PMT(societalDiscountRate,$D438,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5093352028645788E-2},{"$f":"-PMT(societalDiscountRate,$D438,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D438,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D438,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D438,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D438,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D438,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D438,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C438+$D438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W438,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V438,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V438+$W438-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70152137146097593}]
[null,"2031_6",2031,6,{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3089557927982566E-2},{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1996916727991142E-2},{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0172529593342637E-2},{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1447564463812453E-2},{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4351282569558857E-2},{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8994855068918512E-2},{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7531530494153989E-2},{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.49710276506928E-2},{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D439,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69522773221490741},"2031_6",2031,6,{"$f":"-PMT(societalDiscountRate,$D439,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3089557927982566E-2},{"$f":"-PMT(societalDiscountRate,$D439,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1996916727991142E-2},{"$f":"-PMT(societalDiscountRate,$D439,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0172529593342637E-2},{"$f":"-PMT(societalDiscountRate,$D439,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1447564463812453E-2},{"$f":"-PMT(societalDiscountRate,$D439,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4351282569558857E-2},{"$f":"-PMT(societalDiscountRate,$D439,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8994855068918512E-2},{"$f":"-PMT(societalDiscountRate,$D439,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7531530494153989E-2},{"$f":"-PMT(societalDiscountRate,$D439,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.49710276506928E-2},{"$f":"-PMT(societalDiscountRate,$D439,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D439,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D439,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D439,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D439,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D439,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D439,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C439+$D439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W439,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V439,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V439+$W439-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69522773221490741}]
[null,"2031_7",2031,7,{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3052407964526286E-2},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1961462746218467E-2},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0153469631152947E-2},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1438482333074921E-2},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4337574689719689E-2},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8985040943029334E-2},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7483423927097817E-2},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4883787269730918E-2},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68910125816657031},"2031_7",2031,7,{"$f":"-PMT(societalDiscountRate,$D440,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3052407964526286E-2},{"$f":"-PMT(societalDiscountRate,$D440,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1961462746218467E-2},{"$f":"-PMT(societalDiscountRate,$D440,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0153469631152947E-2},{"$f":"-PMT(societalDiscountRate,$D440,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1438482333074921E-2},{"$f":"-PMT(societalDiscountRate,$D440,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4337574689719689E-2},{"$f":"-PMT(societalDiscountRate,$D440,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8985040943029334E-2},{"$f":"-PMT(societalDiscountRate,$D440,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7483423927097817E-2},{"$f":"-PMT(societalDiscountRate,$D440,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4883787269730918E-2},{"$f":"-PMT(societalDiscountRate,$D440,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D440,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D440,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D440,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D440,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D440,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D440,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C440+$D440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W440,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V440,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V440+$W440-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68910125816657031}]
[null,"2031_8",2031,8,{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.30245953863845E-2},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1934919876542437E-2},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0139200258091402E-2},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1431682932824405E-2},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4327312190279175E-2},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8977693529524952E-2},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7447408611579212E-2},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4818474152654065E-2},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68313815948440682},"2031_8",2031,8,{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.30245953863845E-2},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1934919876542437E-2},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0139200258091402E-2},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1431682932824405E-2},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4327312190279175E-2},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8977693529524952E-2},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7447408611579212E-2},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4818474152654065E-2},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V441+$W441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68313815948440682}]
[null,"2031_9",2031,9,{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3003007629744572E-2},{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.191431765088139E-2},{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0128124558762607E-2},{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1426405327952338E-2},{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4319346573452503E-2},{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8971990563986945E-2},{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.741945399828292E-2},{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4767778971874212E-2},{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D442,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67733471438853399},"2031_9",2031,9,{"$f":"-PMT(societalDiscountRate,$D442,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3003007629744572E-2},{"$f":"-PMT(societalDiscountRate,$D442,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.191431765088139E-2},{"$f":"-PMT(societalDiscountRate,$D442,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0128124558762607E-2},{"$f":"-PMT(societalDiscountRate,$D442,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1426405327952338E-2},{"$f":"-PMT(societalDiscountRate,$D442,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4319346573452503E-2},{"$f":"-PMT(societalDiscountRate,$D442,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8971990563986945E-2},{"$f":"-PMT(societalDiscountRate,$D442,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.741945399828292E-2},{"$f":"-PMT(societalDiscountRate,$D442,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4767778971874212E-2},{"$f":"-PMT(societalDiscountRate,$D442,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D442,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D442,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D442,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D442,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D442,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D442,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C442+$D442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W442,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V442,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V442+$W442-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67733471438853399}]
[null,"2031_10",2031,10,{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2985777144377783E-2},{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1897873776990453E-2},{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0119284377802877E-2},{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1422192954474336E-2},{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4312988736162677E-2},{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8967438684609716E-2},{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7397141742156935E-2},{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4727316102796946E-2},{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D443,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67168726820420033},"2031_10",2031,10,{"$f":"-PMT(societalDiscountRate,$D443,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2985777144377783E-2},{"$f":"-PMT(societalDiscountRate,$D443,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1897873776990453E-2},{"$f":"-PMT(societalDiscountRate,$D443,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0119284377802877E-2},{"$f":"-PMT(societalDiscountRate,$D443,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1422192954474336E-2},{"$f":"-PMT(societalDiscountRate,$D443,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4312988736162677E-2},{"$f":"-PMT(societalDiscountRate,$D443,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8967438684609716E-2},{"$f":"-PMT(societalDiscountRate,$D443,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7397141742156935E-2},{"$f":"-PMT(societalDiscountRate,$D443,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4727316102796946E-2},{"$f":"-PMT(societalDiscountRate,$D443,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D443,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D443,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D443,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D443,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D443,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D443,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C443+$D443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W443,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V443,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V443+$W443-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67168726820420033}]
[null,"2031_11",2031,11,{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2971715478476301E-2},{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1884454058633218E-2},{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0112069974463774E-2},{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1418755269044177E-2},{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4307800154301948E-2},{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8963723931039869E-2},{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7378932882425289E-2},{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4694294668155504E-2},{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D444,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66619223243572168},"2031_11",2031,11,{"$f":"-PMT(societalDiscountRate,$D444,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2971715478476301E-2},{"$f":"-PMT(societalDiscountRate,$D444,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1884454058633218E-2},{"$f":"-PMT(societalDiscountRate,$D444,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0112069974463774E-2},{"$f":"-PMT(societalDiscountRate,$D444,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1418755269044177E-2},{"$f":"-PMT(societalDiscountRate,$D444,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4307800154301948E-2},{"$f":"-PMT(societalDiscountRate,$D444,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8963723931039869E-2},{"$f":"-PMT(societalDiscountRate,$D444,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7378932882425289E-2},{"$f":"-PMT(societalDiscountRate,$D444,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4694294668155504E-2},{"$f":"-PMT(societalDiscountRate,$D444,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D444,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D444,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D444,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D444,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D444,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D444,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C444+$D444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W444,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V444,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V444+$W444-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66619223243572168}]
[null,"2031_12",2031,12,{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2960030321081949E-2},{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.187330235567778E-2},{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0106074849909239E-2},{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1415898573713403E-2},{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4303488474866447E-2},{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8960636993798654E-2},{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7363801432607986E-2},{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4666854060202222E-2},{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D445,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.6608460838598893},"2031_12",2031,12,{"$f":"-PMT(societalDiscountRate,$D445,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2960030321081949E-2},{"$f":"-PMT(societalDiscountRate,$D445,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.187330235567778E-2},{"$f":"-PMT(societalDiscountRate,$D445,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0106074849909239E-2},{"$f":"-PMT(societalDiscountRate,$D445,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1415898573713403E-2},{"$f":"-PMT(societalDiscountRate,$D445,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4303488474866447E-2},{"$f":"-PMT(societalDiscountRate,$D445,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8960636993798654E-2},{"$f":"-PMT(societalDiscountRate,$D445,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7363801432607986E-2},{"$f":"-PMT(societalDiscountRate,$D445,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4666854060202222E-2},{"$f":"-PMT(societalDiscountRate,$D445,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D445,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D445,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D445,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D445,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D445,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D445,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C445+$D445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W445,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V445,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V445+$W445-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.6608460838598893}]
[null,"2031_13",2031,13,{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2950173140326432E-2},{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1863895178003221E-2},{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.010101757730334E-2},{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1413488767727165E-2},{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.429985129633978E-2},{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8958032963973405E-2},{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7351037082851403E-2},{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4643706144987338E-2},{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D446,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65564536363785608},"2031_13",2031,13,{"$f":"-PMT(societalDiscountRate,$D446,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2950173140326432E-2},{"$f":"-PMT(societalDiscountRate,$D446,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1863895178003221E-2},{"$f":"-PMT(societalDiscountRate,$D446,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.010101757730334E-2},{"$f":"-PMT(societalDiscountRate,$D446,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1413488767727165E-2},{"$f":"-PMT(societalDiscountRate,$D446,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.429985129633978E-2},{"$f":"-PMT(societalDiscountRate,$D446,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8958032963973405E-2},{"$f":"-PMT(societalDiscountRate,$D446,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7351037082851403E-2},{"$f":"-PMT(societalDiscountRate,$D446,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4643706144987338E-2},{"$f":"-PMT(societalDiscountRate,$D446,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D446,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D446,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D446,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D446,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D446,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D446,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C446+$D446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W446,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V446,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V446+$W446-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65564536363785608}]
[null,"2031_14",2031,14,{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2941752119577126E-2},{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1855858596311711E-2},{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0096697133293509E-2},{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1411430062838303E-2},{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4296744043201011E-2},{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8955808333043518E-2},{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7340132458413895E-2},{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4623930807681232E-2},{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D447,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.6505866764445476},"2031_14",2031,14,{"$f":"-PMT(societalDiscountRate,$D447,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2941752119577126E-2},{"$f":"-PMT(societalDiscountRate,$D447,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1855858596311711E-2},{"$f":"-PMT(societalDiscountRate,$D447,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0096697133293509E-2},{"$f":"-PMT(societalDiscountRate,$D447,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1411430062838303E-2},{"$f":"-PMT(societalDiscountRate,$D447,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4296744043201011E-2},{"$f":"-PMT(societalDiscountRate,$D447,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8955808333043518E-2},{"$f":"-PMT(societalDiscountRate,$D447,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7340132458413895E-2},{"$f":"-PMT(societalDiscountRate,$D447,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4623930807681232E-2},{"$f":"-PMT(societalDiscountRate,$D447,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D447,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D447,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D447,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D447,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D447,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D447,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C447+$D447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W447,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V447,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V447+$W447-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.6505866764445476}]
[null,"2031_15",2031,15,{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2934479919132247E-2},{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1848918388622848E-2},{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0092966096904242E-2},{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1409652212497539E-2},{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4294060690632388E-2},{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8953887192778022E-2},{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7330715474767073E-2},{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4606853279785701E-2},{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D448,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64566668961465057},"2031_15",2031,15,{"$f":"-PMT(societalDiscountRate,$D448,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2934479919132247E-2},{"$f":"-PMT(societalDiscountRate,$D448,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1848918388622848E-2},{"$f":"-PMT(societalDiscountRate,$D448,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0092966096904242E-2},{"$f":"-PMT(societalDiscountRate,$D448,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1409652212497539E-2},{"$f":"-PMT(societalDiscountRate,$D448,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4294060690632388E-2},{"$f":"-PMT(societalDiscountRate,$D448,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8953887192778022E-2},{"$f":"-PMT(societalDiscountRate,$D448,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7330715474767073E-2},{"$f":"-PMT(societalDiscountRate,$D448,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4606853279785701E-2},{"$f":"-PMT(societalDiscountRate,$D448,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D448,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D448,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D448,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D448,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D448,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D448,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C448+$D448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W448,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V448,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V448+$W448-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64566668961465057}]
[null,"2031_16",2031,16,{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2928141027287363E-2},{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1842868881839572E-2},{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0089713898849459E-2},{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1408102530099238E-2},{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4291721717464198E-2},{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8952212610173474E-2},{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7322507059543292E-2},{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4591967468657663E-2},{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D449,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64088213230428059},"2031_16",2031,16,{"$f":"-PMT(societalDiscountRate,$D449,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2928141027287363E-2},{"$f":"-PMT(societalDiscountRate,$D449,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1842868881839572E-2},{"$f":"-PMT(societalDiscountRate,$D449,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0089713898849459E-2},{"$f":"-PMT(societalDiscountRate,$D449,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1408102530099238E-2},{"$f":"-PMT(societalDiscountRate,$D449,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4291721717464198E-2},{"$f":"-PMT(societalDiscountRate,$D449,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8952212610173474E-2},{"$f":"-PMT(societalDiscountRate,$D449,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7322507059543292E-2},{"$f":"-PMT(societalDiscountRate,$D449,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4591967468657663E-2},{"$f":"-PMT(societalDiscountRate,$D449,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D449,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D449,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D449,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D449,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D449,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D449,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C449+$D449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W449,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V449,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V449+$W449-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64088213230428059}]
[null,"2031_17",2031,17,{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2922570634561293E-2},{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1837552790414366E-2},{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0086855982855392E-2},{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1406740724318263E-2},{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4289666311023879E-2},{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8950741046533038E-2},{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7315293796156883E-2},{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4578886347215891E-2},{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D450,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63622979466743657},"2031_17",2031,17,{"$f":"-PMT(societalDiscountRate,$D450,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2922570634561293E-2},{"$f":"-PMT(societalDiscountRate,$D450,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1837552790414366E-2},{"$f":"-PMT(societalDiscountRate,$D450,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0086855982855392E-2},{"$f":"-PMT(societalDiscountRate,$D450,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1406740724318263E-2},{"$f":"-PMT(societalDiscountRate,$D450,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4289666311023879E-2},{"$f":"-PMT(societalDiscountRate,$D450,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8950741046533038E-2},{"$f":"-PMT(societalDiscountRate,$D450,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7315293796156883E-2},{"$f":"-PMT(societalDiscountRate,$D450,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4578886347215891E-2},{"$f":"-PMT(societalDiscountRate,$D450,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D450,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D450,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D450,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D450,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D450,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D450,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C450+$D450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W450,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V450,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V450+$W450-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63622979466743657}]
[null,"2031_18",2031,18,{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2917640549852552E-2},{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1832847775465781E-2},{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0084326579878961E-2},{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1405535456002875E-2},{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4287847170370778E-2},{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8949438636854149E-2},{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7308909686225987E-2},{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4567308880425883E-2},{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D451,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63170652704639918},"2031_18",2031,18,{"$f":"-PMT(societalDiscountRate,$D451,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2917640549852552E-2},{"$f":"-PMT(societalDiscountRate,$D451,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1832847775465781E-2},{"$f":"-PMT(societalDiscountRate,$D451,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0084326579878961E-2},{"$f":"-PMT(societalDiscountRate,$D451,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1405535456002875E-2},{"$f":"-PMT(societalDiscountRate,$D451,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4287847170370778E-2},{"$f":"-PMT(societalDiscountRate,$D451,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8949438636854149E-2},{"$f":"-PMT(societalDiscountRate,$D451,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7308909686225987E-2},{"$f":"-PMT(societalDiscountRate,$D451,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4567308880425883E-2},{"$f":"-PMT(societalDiscountRate,$D451,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D451,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D451,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D451,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D451,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D451,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D451,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C451+$D451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W451,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V451,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V451+$W451-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63170652704639918}]
[null,"2031_19",2031,19,{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2913249564130659E-2},{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1828657248389439E-2},{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0082073764154569E-2},{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1404461982365685E-2},{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4286226950616812E-2},{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8948278644147745E-2},{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7303223671236445E-2},{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.455699739606527E-2},{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D452,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62730923917524262},"2031_19",2031,19,{"$f":"-PMT(societalDiscountRate,$D452,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2913249564130659E-2},{"$f":"-PMT(societalDiscountRate,$D452,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1828657248389439E-2},{"$f":"-PMT(societalDiscountRate,$D452,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0082073764154569E-2},{"$f":"-PMT(societalDiscountRate,$D452,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1404461982365685E-2},{"$f":"-PMT(societalDiscountRate,$D452,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4286226950616812E-2},{"$f":"-PMT(societalDiscountRate,$D452,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8948278644147745E-2},{"$f":"-PMT(societalDiscountRate,$D452,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7303223671236445E-2},{"$f":"-PMT(societalDiscountRate,$D452,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.455699739606527E-2},{"$f":"-PMT(societalDiscountRate,$D452,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D452,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D452,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D452,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D452,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D452,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D452,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C452+$D452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W452,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V452,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V452+$W452-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62730923917524262}]
[null,"2032_1",2032,1,{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71416256246493559},"2032_1",2032,1,{"$f":"-PMT(societalDiscountRate,$D453,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D453,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D453,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D453,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D453,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D453,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D453,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D453,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D453,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D453,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D453,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D453,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D453,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D453,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D453,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C453+$D453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W453,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V453,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V453+$W453-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71416256246493559}]
[null,"2032_2",2032,2,{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70729825486723341},"2032_2",2032,2,{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V454+$W454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70729825486723341}]
[null,"2032_3",2032,3,{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D455,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70061338329591916},"2032_3",2032,3,{"$f":"-PMT(societalDiscountRate,$D455,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D455,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D455,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D455,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D455,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D455,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D455,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D455,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D455,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D455,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D455,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D455,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D455,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D455,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D455,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C455+$D455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W455,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V455,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V455+$W455-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70061338329591916}]
[null,"2032_4",2032,4,{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D456,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69410395564320371},"2032_4",2032,4,{"$f":"-PMT(societalDiscountRate,$D456,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D456,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D456,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(societalDiscountRate,$D456,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D456,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D456,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D456,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D456,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D456,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D456,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D456,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D456,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D456,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D456,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D456,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C456+$D456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W456,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V456,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V456+$W456-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69410395564320371}]
[null,"2032_5",2032,5,{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D457,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68776605045193706},"2032_5",2032,5,{"$f":"-PMT(societalDiscountRate,$D457,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D457,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D457,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D457,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D457,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D457,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D457,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D457,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D457,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D457,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D457,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D457,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D457,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D457,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D457,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C457+$D457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W457,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V457,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V457+$W457-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68776605045193706}]
[null,"2032_6",2032,6,{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D458,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68159581589696805},"2032_6",{"$f":"C458","v":2032},6,{"$f":"-PMT(societalDiscountRate,$D458,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D458,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D458,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D458,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D458,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D458,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D458,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D458,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D458,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D458,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D458,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D458,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D458,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D458,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D458,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C458+$D458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W458,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V458,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V458+$W458-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68159581589696805}]
[null,"2032_7",2032,7,{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D459,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67558946879075521},"2032_7",2032,7,{"$f":"-PMT(societalDiscountRate,$D459,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D459,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D459,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D459,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D459,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D459,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D459,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D459,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D459,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D459,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D459,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D459,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D459,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D459,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D459,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C459+$D459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W459,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V459,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V459+$W459-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67558946879075521}]
[null,"2032_8",2032,8,{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D460,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66974329361216345},"2032_8",2032,8,{"$f":"-PMT(societalDiscountRate,$D460,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D460,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D460,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D460,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D460,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D460,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D460,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D460,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D460,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D460,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D460,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D460,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D460,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D460,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D460,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C460+$D460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W460,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V460,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V460+$W460-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66974329361216345}]
[null,"2032_9",2032,9,{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D461,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66405364155738644},"2032_9",2032,9,{"$f":"-PMT(societalDiscountRate,$D461,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D461,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D461,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D461,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D461,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D461,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D461,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D461,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D461,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D461,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D461,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D461,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D461,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D461,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D461,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C461+$D461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W461,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V461,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V461+$W461-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66405364155738644}]
[null,"2032_10",2032,10,{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D462,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65851692961196095},"2032_10",2032,10,{"$f":"-PMT(societalDiscountRate,$D462,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D462,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D462,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D462,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D462,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D462,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D462,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D462,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D462,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D462,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D462,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D462,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D462,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D462,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D462,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C462+$D462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W462,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V462,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V462+$W462-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65851692961196095}]
[null,{"$f":"CONCATENATE(C463,\"_\",D463)","v":"2032_11"},{"$f":"IF(D463=1,C462+1,C462)","v":2032},{"$f":"IF(C462+D462>=2050,1,IF(D462=30,1,D462+1))","v":11},{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D463,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65312963964286441},{"$f":"CONCATENATE(V463,\"_\",W463)","v":"2032_11"},2032,{"$f":"IF(V462+W462>=2050,1,IF(W462=30,1,W462+1))","v":11},{"$f":"-PMT(societalDiscountRate,$D463,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D463,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D463,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D463,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D463,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D463,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D463,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D463,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D463,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D463,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D463,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D463,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D463,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D463,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D463,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C463+$D463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W463,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V463,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V463+$W463-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65312963964286441}]
[null,"2032_12",2032,12,{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D464,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64788831750969522},"2032_12",2032,12,{"$f":"-PMT(societalDiscountRate,$D464,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D464,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D464,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D464,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D464,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D464,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D464,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D464,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D464,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D464,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D464,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D464,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D464,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D464,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D464,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C464+$D464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W464,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V464,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V464+$W464-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64788831750969522}]
[null,"2032_13",2032,13,{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D465,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64278957219397659},"2032_13",2032,13,{"$f":"-PMT(societalDiscountRate,$D465,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D465,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D465,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D465,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D465,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(societalDiscountRate,$D465,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D465,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(societalDiscountRate,$D465,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D465,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D465,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D465,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D465,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D465,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D465,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D465,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C465+$D465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W465,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V465,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V465+$W465-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64278957219397659}]
[null,"2032_14",2032,14,{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D466,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63783007494563482},"2032_14",2032,14,{"$f":"-PMT(societalDiscountRate,$D466,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D466,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D466,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D466,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D466,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D466,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D466,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D466,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D466,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D466,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D466,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D466,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D466,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D466,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D466,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C466+$D466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W466,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V466,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V466+$W466-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63783007494563482}]
[null,"2032_15",2032,15,{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230272E-2},{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D467,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63300655844573595},"2032_15",2032,15,{"$f":"-PMT(societalDiscountRate,$D467,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D467,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D467,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D467,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D467,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(societalDiscountRate,$D467,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D467,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(societalDiscountRate,$D467,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230272E-2},{"$f":"-PMT(societalDiscountRate,$D467,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D467,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D467,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D467,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D467,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D467,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D467,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C467+$D467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W467,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V467,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V467+$W467-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63300655844573595}]
[null,"2032_16",2032,16,{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D468,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62831581598458874},"2032_16",2032,16,{"$f":"-PMT(societalDiscountRate,$D468,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D468,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D468,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D468,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D468,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(societalDiscountRate,$D468,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D468,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D468,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D468,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D468,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D468,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D468,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D468,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D468,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D468,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C468+$D468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W468,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V468,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V468+$W468-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62831581598458874}]
[null,"2032_17",2032,17,{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62375470065434957},"2032_17",2032,17,{"$f":"-PMT(societalDiscountRate,$D469,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D469,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D469,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D469,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D469,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(societalDiscountRate,$D469,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D469,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D469,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D469,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D469,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D469,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D469,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D469,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D469,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D469,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C469+$D469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W469,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V469,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V469+$W469-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62375470065434957}]
[null,"2032_18",2032,18,{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880348E-2},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61932012455529351},"2032_18",2032,18,{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880348E-2},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V470+$W470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61932012455529351}]
[null,"2033_1",2033,1,{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D471,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70015937496562319},"2033_1",2033,1,{"$f":"-PMT(societalDiscountRate,$D471,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D471,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D471,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D471,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D471,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D471,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D471,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D471,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D471,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D471,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D471,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D471,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D471,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D471,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D471,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C471+$D471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W471,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V471,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V471+$W471-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70015937496562319}]
[null,"2033_2",2033,2,{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D472,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69342966163454278},"2033_2",2033,2,{"$f":"-PMT(societalDiscountRate,$D472,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D472,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D472,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D472,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D472,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D472,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D472,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D472,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D472,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D472,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D472,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D472,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D472,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D472,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D472,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C472+$D472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W472,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V472,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V472+$W472-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.69342966163454278}]
[null,"2033_3",2033,3,{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D473,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68687586597639139},"2033_3",2033,3,{"$f":"-PMT(societalDiscountRate,$D473,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D473,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D473,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D473,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D473,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D473,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D473,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D473,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D473,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D473,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D473,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D473,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D473,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D473,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D473,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C473+$D473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W473,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V473,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V473+$W473-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68687586597639139}]
[null,"2033_4",2033,4,{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D474,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68049407416000351},"2033_4",2033,4,{"$f":"-PMT(societalDiscountRate,$D474,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D474,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D474,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(societalDiscountRate,$D474,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D474,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D474,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D474,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D474,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D474,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D474,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D474,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D474,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D474,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D474,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D474,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C474+$D474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W474,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V474,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V474+$W474-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68049407416000351}]
[null,"2033_5",2033,5,{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D475,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67428044161954614},"2033_5",2033,5,{"$f":"-PMT(societalDiscountRate,$D475,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D475,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D475,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D475,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D475,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D475,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D475,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D475,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D475,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D475,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D475,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D475,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D475,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D475,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D475,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C475+$D475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W475,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V475,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V475+$W475-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67428044161954614}]
[null,"2033_6",2033,6,{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D476,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66823119205585091},"2033_6",2033,6,{"$f":"-PMT(societalDiscountRate,$D476,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D476,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D476,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D476,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D476,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D476,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D476,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D476,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D476,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D476,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D476,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D476,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D476,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D476,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D476,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C476+$D476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W476,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V476,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V476+$W476-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66823119205585091}]
[null,"2033_7",2033,7,{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D477,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66234261646152459},"2033_7",2033,7,{"$f":"-PMT(societalDiscountRate,$D477,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D477,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D477,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D477,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D477,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D477,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D477,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D477,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D477,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D477,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D477,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D477,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D477,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D477,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D477,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C477+$D477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W477,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V477,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V477+$W477-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66234261646152459}]
[null,"2033_8",2033,8,{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D478,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65661107216878767},"2033_8",2033,8,{"$f":"-PMT(societalDiscountRate,$D478,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D478,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D478,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D478,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D478,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D478,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D478,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D478,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D478,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D478,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D478,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D478,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D478,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D478,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D478,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C478+$D478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W478,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V478,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V478+$W478-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65661107216878767}]
[null,"2033_9",2033,9,{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D479,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65103298191900605},"2033_9",2033,9,{"$f":"-PMT(societalDiscountRate,$D479,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D479,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D479,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D479,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D479,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D479,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D479,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D479,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D479,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D479,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D479,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D479,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D479,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D479,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D479,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C479+$D479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W479,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V479,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V479+$W479-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65103298191900605}]
[null,"2033_10",2033,10,{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D480,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64560483295290283},"2033_10",2033,10,{"$f":"-PMT(societalDiscountRate,$D480,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D480,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D480,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D480,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D480,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D480,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D480,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D480,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D480,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D480,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D480,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D480,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D480,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D480,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D480,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C480+$D480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W480,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V480,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V480+$W480-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64560483295290283}]
[null,"2033_11",2033,11,{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D481,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.6403231761204552},"2033_11",2033,11,{"$f":"-PMT(societalDiscountRate,$D481,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D481,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D481,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D481,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D481,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D481,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D481,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D481,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D481,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D481,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D481,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D481,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D481,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D481,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D481,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C481+$D481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W481,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V481,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V481+$W481-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.6403231761204552}]
[null,"2033_12",2033,12,{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D482,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63518462500950501},"2033_12",2033,12,{"$f":"-PMT(societalDiscountRate,$D482,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D482,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D482,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D482,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D482,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D482,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D482,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D482,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D482,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D482,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D482,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D482,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D482,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D482,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D482,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C482+$D482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W482,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V482,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V482+$W482-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63518462500950501}]
[null,"2033_13",2033,13,{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D483,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63018585509213365},"2033_13",2033,13,{"$f":"-PMT(societalDiscountRate,$D483,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D483,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D483,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D483,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D483,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(societalDiscountRate,$D483,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D483,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(societalDiscountRate,$D483,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D483,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D483,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D483,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D483,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D483,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D483,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D483,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C483+$D483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W483,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V483,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V483+$W483-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63018585509213365}]
[null,"2033_14",2033,14,{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62532360288787714},"2033_14",2033,14,{"$f":"-PMT(societalDiscountRate,$D484,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D484,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D484,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D484,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D484,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D484,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D484,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D484,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D484,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D484,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D484,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D484,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D484,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D484,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D484,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C484+$D484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W484,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V484,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V484+$W484-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62532360288787714}]
[null,"2033_15",2033,15,{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230272E-2},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62059466514287809},"2033_15",2033,15,{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230272E-2},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V485+$W485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62059466514287809}]
[null,"2033_16",2033,16,{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D486,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61599589802410648},"2033_16",2033,16,{"$f":"-PMT(societalDiscountRate,$D486,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D486,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D486,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D486,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D486,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(societalDiscountRate,$D486,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D486,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D486,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D486,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D486,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D486,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D486,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D486,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D486,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D486,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C486+$D486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W486,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V486,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V486+$W486-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61599589802410648}]
[null,"2033_17",2033,17,{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D487,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61152421632779363},"2033_17",2033,17,{"$f":"-PMT(societalDiscountRate,$D487,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D487,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D487,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D487,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D487,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(societalDiscountRate,$D487,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D487,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D487,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D487,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D487,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D487,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D487,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D487,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D487,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D487,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C487+$D487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W487,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V487,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V487+$W487-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61152421632779363}]
[null,"2034_1",2034,1,{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D488,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68643075977021895},"2034_1",2034,1,{"$f":"-PMT(societalDiscountRate,$D488,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D488,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D488,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D488,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D488,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D488,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D488,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D488,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D488,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D488,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D488,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D488,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D488,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D488,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D488,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C488+$D488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W488,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V488,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V488+$W488-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68643075977021895}]
[null,"2034_2",2034,2,{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D489,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67983300160249283},"2034_2",2034,2,{"$f":"-PMT(societalDiscountRate,$D489,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D489,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D489,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D489,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D489,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D489,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D489,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D489,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D489,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D489,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D489,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D489,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D489,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D489,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D489,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C489+$D489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W489,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V489,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V489+$W489-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67983300160249283}]
[null,"2034_3",2034,3,{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D490,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67340771174156022},"2034_3",2034,3,{"$f":"-PMT(societalDiscountRate,$D490,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D490,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D490,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D490,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D490,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D490,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D490,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D490,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D490,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D490,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D490,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D490,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D490,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D490,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D490,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C490+$D490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W490,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V490,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V490+$W490-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67340771174156022}]
[null,"2034_4",2034,4,{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D491,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66715105309804279},"2034_4",2034,4,{"$f":"-PMT(societalDiscountRate,$D491,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D491,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D491,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(societalDiscountRate,$D491,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D491,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D491,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D491,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D491,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D491,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D491,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D491,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D491,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D491,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D491,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D491,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C491+$D491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W491,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V491,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V491+$W491-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66715105309804279}]
[null,"2034_5",2034,5,{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D492,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66105925648975117},"2034_5",2034,5,{"$f":"-PMT(societalDiscountRate,$D492,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D492,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D492,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D492,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D492,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D492,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D492,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D492,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D492,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D492,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D492,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D492,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D492,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D492,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D492,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C492+$D492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W492,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V492,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V492+$W492-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66105925648975117}]
[null,"2034_6",2034,6,{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D493,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65512861966259894},"2034_6",2034,6,{"$f":"-PMT(societalDiscountRate,$D493,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D493,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D493,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D493,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D493,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D493,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D493,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D493,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D493,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D493,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D493,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D493,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D493,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D493,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D493,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C493+$D493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W493,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V493,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V493+$W493-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65512861966259894}]
[null,"2034_7",2034,7,{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D494,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64935550633482808},"2034_7",2034,7,{"$f":"-PMT(societalDiscountRate,$D494,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D494,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D494,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D494,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D494,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D494,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D494,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D494,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D494,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D494,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D494,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D494,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D494,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D494,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D494,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C494+$D494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W494,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V494,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V494+$W494-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64935550633482808}]
[null,"2034_8",2034,8,{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D495,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64373634526351742},"2034_8",2034,8,{"$f":"-PMT(societalDiscountRate,$D495,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D495,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D495,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D495,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D495,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D495,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D495,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D495,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D495,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D495,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D495,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D495,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D495,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D495,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D495,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C495+$D495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W495,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V495,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V495+$W495-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64373634526351742}]
[null,"2034_9",2034,9,{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D496,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63826762933235881},"2034_9",2034,9,{"$f":"-PMT(societalDiscountRate,$D496,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D496,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D496,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D496,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D496,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D496,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D496,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D496,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D496,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D496,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D496,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D496,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D496,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D496,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D496,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C496+$D496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W496,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V496,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V496+$W496-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63826762933235881}]
[null,"2034_10",2034,10,{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63294591465970862},"2034_10",2034,10,{"$f":"-PMT(societalDiscountRate,$D497,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D497,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D497,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D497,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D497,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D497,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D497,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D497,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D497,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D497,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D497,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D497,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D497,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D497,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D497,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C497+$D497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W497,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V497,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V497+$W497-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63294591465970862}]
[null,"2034_11",2034,11,{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62776781972593643},"2034_11",2034,11,{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V498+$W498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62776781972593643}]
[null,"2034_12",2034,12,{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D499,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62273002451912252},"2034_12",2034,12,{"$f":"-PMT(societalDiscountRate,$D499,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D499,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D499,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D499,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D499,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D499,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D499,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D499,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D499,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D499,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D499,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D499,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D499,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D499,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D499,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C499+$D499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W499,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V499,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V499+$W499-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62273002451912252}]
[null,"2034_13",2034,13,{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D500,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61782926969817031},"2034_13",2034,13,{"$f":"-PMT(societalDiscountRate,$D500,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D500,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D500,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D500,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D500,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(societalDiscountRate,$D500,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D500,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(societalDiscountRate,$D500,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D500,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D500,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D500,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D500,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D500,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D500,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D500,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C500+$D500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W500,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V500,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V500+$W500-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61782926969817031}]
[null,"2034_14",2034,14,{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D501,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61306235577242851},"2034_14",2034,14,{"$f":"-PMT(societalDiscountRate,$D501,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D501,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D501,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D501,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D501,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D501,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D501,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D501,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D501,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D501,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D501,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D501,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D501,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D501,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D501,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C501+$D501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W501,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V501,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V501+$W501-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61306235577242851}]
[null,"2034_15",2034,15,{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230272E-2},{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D502,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60842614229693937},"2034_15",2034,15,{"$f":"-PMT(societalDiscountRate,$D502,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D502,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D502,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D502,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D502,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(societalDiscountRate,$D502,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D502,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(societalDiscountRate,$D502,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230272E-2},{"$f":"-PMT(societalDiscountRate,$D502,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D502,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D502,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D502,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D502,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D502,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D502,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C502+$D502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W502,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V502,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V502+$W502-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60842614229693937}]
[null,"2034_16",2034,16,{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D503,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60391754708245726},"2034_16",2034,16,{"$f":"-PMT(societalDiscountRate,$D503,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D503,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D503,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D503,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D503,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(societalDiscountRate,$D503,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D503,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D503,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D503,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D503,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D503,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D503,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D503,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D503,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D503,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C503+$D503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W503,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V503,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V503+$W503-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60391754708245726}]
[null,"2035_1",2035,1,{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D504,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67297133310805779},"2035_1",2035,1,{"$f":"-PMT(societalDiscountRate,$D504,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D504,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D504,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D504,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D504,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D504,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D504,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D504,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D504,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D504,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D504,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D504,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D504,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D504,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D504,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C504+$D504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W504,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V504,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V504+$W504-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67297133310805779}]
[null,"2035_2",2035,2,{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D505,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66650294274754207},"2035_2",2035,2,{"$f":"-PMT(societalDiscountRate,$D505,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D505,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D505,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D505,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D505,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D505,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D505,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D505,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D505,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D505,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D505,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D505,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D505,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D505,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D505,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C505+$D505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W505,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V505,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V505+$W505-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66650294274754207}]
[null,"2035_3",2035,3,{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66020363896231393},"2035_3",2035,3,{"$f":"-PMT(societalDiscountRate,$D506,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D506,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D506,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D506,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D506,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D506,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D506,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D506,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D506,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D506,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D506,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D506,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D506,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D506,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D506,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C506+$D506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W506,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V506,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V506+$W506-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66020363896231393}]
[null,"2035_4",2035,4,{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65406965990004184},"2035_4",2035,4,{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V507+$W507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65406965990004184}]
[null,"2035_5",2035,5,{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D508,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64809731028406969},"2035_5",2035,5,{"$f":"-PMT(societalDiscountRate,$D508,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D508,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D508,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D508,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D508,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D508,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D508,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D508,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D508,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D508,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D508,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D508,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D508,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D508,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D508,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C508+$D508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W508,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V508,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V508+$W508-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64809731028406969}]
[null,"2035_6",2035,6,{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D509,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.6422829604535284},"2035_6",2035,6,{"$f":"-PMT(societalDiscountRate,$D509,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D509,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D509,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D509,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D509,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D509,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D509,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D509,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D509,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D509,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D509,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D509,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D509,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D509,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D509,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C509+$D509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W509,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V509,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V509+$W509-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.6422829604535284}]
[null,"2035_7",2035,7,{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D510,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63662304542630199},"2035_7",2035,7,{"$f":"-PMT(societalDiscountRate,$D510,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D510,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D510,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D510,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D510,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D510,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D510,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D510,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D510,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D510,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D510,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D510,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D510,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D510,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D510,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C510+$D510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W510,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V510,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V510+$W510-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63662304542630199}]
[null,"2035_8",2035,8,{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D511,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63111406398384051},"2035_8",2035,8,{"$f":"-PMT(societalDiscountRate,$D511,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D511,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D511,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D511,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D511,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D511,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D511,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D511,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D511,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D511,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D511,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D511,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D511,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D511,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D511,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C511+$D511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W511,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V511,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V511+$W511-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63111406398384051}]
[null,"2035_9",2035,9,{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D512,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62575257777682247},"2035_9",2035,9,{"$f":"-PMT(societalDiscountRate,$D512,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D512,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D512,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D512,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D512,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D512,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D512,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D512,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D512,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D512,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D512,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D512,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D512,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D512,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D512,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C512+$D512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W512,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V512,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V512+$W512-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62575257777682247}]
[null,"2035_10",2035,10,{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D513,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62053521045069493},"2035_10",2035,10,{"$f":"-PMT(societalDiscountRate,$D513,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D513,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D513,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D513,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D513,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D513,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D513,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D513,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D513,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D513,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D513,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D513,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D513,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D513,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D513,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C513+$D513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W513,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V513,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V513+$W513-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62053521045069493}]
[null,"2035_11",2035,11,{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D514,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61545864679013385},"2035_11",2035,11,{"$f":"-PMT(societalDiscountRate,$D514,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D514,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D514,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D514,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D514,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D514,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D514,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D514,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D514,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D514,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D514,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D514,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D514,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D514,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D514,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C514+$D514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W514,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V514,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V514+$W514-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61545864679013385}]
[null,"2035_12",2035,12,{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D515,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61051963188149283},"2035_12",2035,12,{"$f":"-PMT(societalDiscountRate,$D515,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D515,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D515,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D515,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D515,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D515,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D515,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D515,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D515,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D515,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D515,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D515,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D515,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D515,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D515,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C515+$D515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W515,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V515,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V515+$W515-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61051963188149283}]
[null,"2035_13",2035,13,{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D516,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60571497029232391},"2035_13",2035,13,{"$f":"-PMT(societalDiscountRate,$D516,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D516,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D516,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D516,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D516,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(societalDiscountRate,$D516,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D516,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(societalDiscountRate,$D516,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D516,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D516,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D516,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D516,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D516,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D516,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D516,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C516+$D516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W516,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V516,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V516+$W516-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60571497029232391}]
[null,"2035_14",2035,14,{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D517,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60104152526708687},"2035_14",2035,14,{"$f":"-PMT(societalDiscountRate,$D517,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D517,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D517,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D517,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D517,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D517,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D517,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D517,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D517,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D517,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D517,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D517,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D517,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D517,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D517,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C517+$D517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W517,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V517,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V517+$W517-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60104152526708687}]
[null,"2035_15",2035,15,{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230272E-2},{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D518,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59649621793817587},"2035_15",2035,15,{"$f":"-PMT(societalDiscountRate,$D518,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D518,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D518,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D518,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D518,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(societalDiscountRate,$D518,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D518,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(societalDiscountRate,$D518,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230272E-2},{"$f":"-PMT(societalDiscountRate,$D518,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D518,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D518,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D518,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D518,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D518,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D518,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C518+$D518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W518,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V518,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V518+$W518-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59649621793817587}]
[null,"2036_1",2036,1,{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65977581677260566},"2036_1",2036,1,{"$f":"-PMT(societalDiscountRate,$D519,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D519,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D519,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D519,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D519,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D519,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D519,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D519,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D519,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D519,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D519,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D519,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D519,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D519,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D519,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C519+$D519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W519,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V519,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V519+$W519-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65977581677260566}]
[null,"2036_2",2036,2,{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65343425759562945},"2036_2",2036,2,{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V520+$W520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65343425759562945}]
[null,"2036_3",2036,3,{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D521,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64725846957089606},"2036_3",2036,3,{"$f":"-PMT(societalDiscountRate,$D521,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D521,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D521,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D521,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D521,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D521,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D521,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D521,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D521,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D521,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D521,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D521,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D521,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D521,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D521,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C521+$D521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W521,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V521,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V521+$W521-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64725846957089606}]
[null,"2036_4",2036,4,{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D522,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64124476460788404},"2036_4",{"$f":"C522","v":2036},4,{"$f":"-PMT(societalDiscountRate,$D522,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D522,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D522,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(societalDiscountRate,$D522,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D522,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D522,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D522,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D522,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D522,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D522,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D522,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D522,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D522,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D522,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D522,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C522+$D522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W522,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V522,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V522+$W522-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64124476460788404}]
[null,"2036_5",2036,5,{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D523,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63538951988634296},"2036_5",2036,5,{"$f":"-PMT(societalDiscountRate,$D523,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D523,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D523,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D523,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D523,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D523,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D523,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D523,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D523,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D523,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D523,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D523,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D523,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D523,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D523,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C523+$D523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W523,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V523,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V523+$W523-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63538951988634296}]
[null,"2036_6",2036,6,{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D524,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62968917691522397},"2036_6",2036,6,{"$f":"-PMT(societalDiscountRate,$D524,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D524,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D524,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D524,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D524,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D524,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D524,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D524,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D524,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D524,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D524,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D524,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D524,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D524,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D524,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C524+$D524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W524,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V524,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V524+$W524-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62968917691522397}]
[null,"2036_7",2036,7,{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D525,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62414024061402162},"2036_7",2036,7,{"$f":"-PMT(societalDiscountRate,$D525,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D525,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D525,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D525,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D525,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D525,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D525,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D525,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D525,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D525,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D525,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D525,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D525,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D525,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D525,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C525+$D525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W525,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V525,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V525+$W525-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62414024061402162}]
[null,"2036_8",2036,8,{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D526,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61873927841553},"2036_8",2036,8,{"$f":"-PMT(societalDiscountRate,$D526,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D526,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D526,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D526,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D526,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D526,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D526,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D526,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D526,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D526,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D526,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D526,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D526,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D526,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D526,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C526+$D526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W526,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V526,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V526+$W526-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61873927841553}]
[null,{"$f":"CONCATENATE(C527,\"_\",D527)","v":"2036_9"},{"$f":"IF(D527=1,C526+1,C526)","v":2036},{"$f":"IF(C526+D526>=2050,1,IF(D526=30,1,D526+1))","v":9},{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D527,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61348291938904165},{"$f":"CONCATENATE(V527,\"_\",W527)","v":"2036_9"},2036,{"$f":"IF(V526+W526>=2050,1,IF(W526=30,1,W526+1))","v":9},{"$f":"-PMT(societalDiscountRate,$D527,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D527,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D527,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D527,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D527,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D527,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D527,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D527,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D527,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D527,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D527,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D527,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D527,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D527,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D527,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C527+$D527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W527,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V527,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V527+$W527-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61348291938904165}]
[null,"2036_10",2036,10,{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60836785338303412},"2036_10",2036,10,{"$f":"-PMT(societalDiscountRate,$D528,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D528,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D528,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D528,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D528,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D528,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D528,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D528,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D528,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D528,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D528,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D528,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D528,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D528,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D528,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C528+$D528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W528,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V528,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V528+$W528-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60836785338303412}]
[null,"2036_11",2036,11,{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D529,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60339083018640582},"2036_11",2036,11,{"$f":"-PMT(societalDiscountRate,$D529,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D529,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D529,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D529,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D529,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D529,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D529,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D529,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D529,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D529,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D529,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D529,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D529,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D529,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D529,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C529+$D529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W529,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V529,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V529+$W529-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60339083018640582}]
[null,"2036_12",2036,12,{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D530,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59854865870734586},"2036_12",2036,12,{"$f":"-PMT(societalDiscountRate,$D530,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D530,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D530,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D530,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D530,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D530,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D530,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D530,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D530,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D530,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D530,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D530,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D530,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D530,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D530,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C530+$D530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W530,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V530,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V530+$W530-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59854865870734586}]
[null,"2036_13",2036,13,{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D531,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59383820616894489},"2036_13",2036,13,{"$f":"-PMT(societalDiscountRate,$D531,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D531,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D531,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D531,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D531,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(societalDiscountRate,$D531,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D531,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(societalDiscountRate,$D531,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D531,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D531,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D531,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D531,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D531,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D531,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D531,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C531+$D531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W531,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V531,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V531+$W531-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59383820616894489}]
[null,"2036_14",2036,14,{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58925639732067348},"2036_14",2036,14,{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V532+$W532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58925639732067348}]
[null,"2037_1",2037,1,{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D533,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64683903605157411},"2037_1",2037,1,{"$f":"-PMT(societalDiscountRate,$D533,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D533,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D533,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D533,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D533,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D533,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D533,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D533,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D533,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D533,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D533,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D533,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D533,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D533,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D533,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C533+$D533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W533,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V533,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V533+$W533-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64683903605157411}]
[null,"2037_2",2037,2,{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D534,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64062182117218569},"2037_2",2037,2,{"$f":"-PMT(societalDiscountRate,$D534,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D534,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D534,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D534,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D534,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D534,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D534,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D534,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D534,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D534,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D534,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D534,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D534,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D534,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D534,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C534+$D534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W534,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V534,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V534+$W534-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.64062182117218569}]
[null,"2037_3",2037,3,{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D535,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63456712703029017},"2037_3",2037,3,{"$f":"-PMT(societalDiscountRate,$D535,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D535,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D535,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D535,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D535,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D535,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D535,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D535,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D535,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D535,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D535,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D535,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D535,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D535,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D535,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C535+$D535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W535,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V535,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V535+$W535-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63456712703029017}]
[null,"2037_4",2037,4,{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D536,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62867133785086682},"2037_4",2037,4,{"$f":"-PMT(societalDiscountRate,$D536,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D536,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D536,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(societalDiscountRate,$D536,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D536,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D536,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D536,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D536,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D536,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D536,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D536,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D536,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D536,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D536,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D536,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C536+$D536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W536,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V536,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V536+$W536-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62867133785086682}]
[null,"2037_5",2037,5,{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62293090184935584},"2037_5",2037,5,{"$f":"-PMT(societalDiscountRate,$D537,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D537,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D537,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D537,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D537,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D537,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D537,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D537,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D537,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D537,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D537,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D537,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D537,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D537,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D537,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C537+$D537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W537,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V537,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V537+$W537-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62293090184935584}]
[null,"2037_6",2037,6,{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D538,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61734233030904295},"2037_6",2037,6,{"$f":"-PMT(societalDiscountRate,$D538,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D538,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D538,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D538,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D538,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D538,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D538,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D538,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D538,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D538,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D538,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D538,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D538,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D538,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D538,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C538+$D538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W538,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V538,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V538+$W538-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61734233030904295}]
[null,"2037_7",2037,7,{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61190219668041335},"2037_7",2037,7,{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V539+$W539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61190219668041335}]
[null,"2037_8",2037,8,{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D540,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60660713570149993},"2037_8",2037,8,{"$f":"-PMT(societalDiscountRate,$D540,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D540,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D540,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D540,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D540,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D540,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D540,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D540,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D540,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D540,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D540,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D540,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D540,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D540,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D540,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C540+$D540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W540,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V540,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V540+$W540-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60660713570149993}]
[null,"2037_9",2037,9,{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D541,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60145384253827605},"2037_9",2037,9,{"$f":"-PMT(societalDiscountRate,$D541,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D541,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D541,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D541,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D541,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D541,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D541,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D541,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D541,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D541,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D541,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D541,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D541,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D541,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D541,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C541+$D541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W541,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V541,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V541+$W541-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60145384253827605}]
[null,"2037_10",2037,10,{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D542,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59643907194415113},"2037_10",2037,10,{"$f":"-PMT(societalDiscountRate,$D542,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D542,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D542,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D542,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D542,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D542,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D542,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D542,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D542,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D542,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D542,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D542,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D542,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D542,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D542,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C542+$D542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W542,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V542,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V542+$W542-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59643907194415113}]
[null,"2037_11",2037,11,{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D543,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59155963743765261},"2037_11",2037,11,{"$f":"-PMT(societalDiscountRate,$D543,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D543,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D543,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D543,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D543,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D543,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D543,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D543,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D543,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D543,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D543,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D543,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D543,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D543,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D543,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C543+$D543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W543,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V543,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V543+$W543-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59155963743765261}]
[null,"2037_12",2037,12,{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D544,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58681241049739785},"2037_12",2037,12,{"$f":"-PMT(societalDiscountRate,$D544,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D544,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D544,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D544,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D544,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D544,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D544,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D544,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D544,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D544,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D544,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D544,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D544,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D544,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D544,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C544+$D544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W544,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V544,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V544+$W544-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58681241049739785}]
[null,"2037_13",2037,13,{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D545,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58219431977347547},"2037_13",2037,13,{"$f":"-PMT(societalDiscountRate,$D545,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D545,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D545,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D545,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D545,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(societalDiscountRate,$D545,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D545,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(societalDiscountRate,$D545,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D545,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D545,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D545,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D545,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D545,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D545,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D545,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C545+$D545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W545,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V545,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V545+$W545-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58219431977347547}]
[null,"2038_1",2038,1,{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D546,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63415591769762181},"2038_1",2038,1,{"$f":"-PMT(societalDiscountRate,$D546,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D546,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D546,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D546,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D546,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D546,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D546,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D546,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D546,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D546,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D546,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D546,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D546,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D546,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D546,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C546+$D546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W546,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V546,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V546+$W546-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63415591769762181}]
[null,"2038_2",2038,2,{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D547,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62806060899233895},"2038_2",2038,2,{"$f":"-PMT(societalDiscountRate,$D547,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D547,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D547,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D547,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D547,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D547,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D547,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D547,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D547,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D547,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D547,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D547,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D547,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D547,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D547,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C547+$D547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W547,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V547,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V547+$W547-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62806060899233895}]
[null,"2038_3",2038,3,{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D548,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.6221246343434218},"2038_3",2038,3,{"$f":"-PMT(societalDiscountRate,$D548,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D548,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D548,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D548,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D548,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D548,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D548,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D548,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D548,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D548,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D548,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D548,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D548,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D548,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D548,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C548+$D548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W548,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V548,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V548+$W548-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.6221246343434218}]
[null,"2038_4",2038,4,{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D549,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.6163444488733989},"2038_4",2038,4,{"$f":"-PMT(societalDiscountRate,$D549,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D549,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D549,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(societalDiscountRate,$D549,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D549,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D549,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D549,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D549,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D549,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D549,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D549,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D549,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D549,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D549,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D549,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C549+$D549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W549,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V549,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V549+$W549-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.6163444488733989}]
[null,"2038_5",2038,5,{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D550,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61071657044054495},"2038_5",2038,5,{"$f":"-PMT(societalDiscountRate,$D550,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D550,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D550,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D550,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D550,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D550,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D550,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D550,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D550,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D550,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D550,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D550,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D550,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D550,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D550,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C550+$D550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W550,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V550,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V550+$W550-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61071657044054495}]
[null,"2038_6",2038,6,{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60523757873435602},"2038_6",2038,6,{"$f":"-PMT(societalDiscountRate,$D551,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D551,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D551,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D551,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D551,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D551,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D551,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D551,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D551,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D551,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D551,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D551,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D551,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D551,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D551,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C551+$D551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W551,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V551,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V551+$W551-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60523757873435602}]
[null,"2038_7",2038,7,{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59990411439256219},"2038_7",2038,7,{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V552+$W552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59990411439256219}]
[null,"2038_8",2038,8,{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D553,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59471287813872542},"2038_8",2038,8,{"$f":"-PMT(societalDiscountRate,$D553,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D553,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D553,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D553,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D553,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D553,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D553,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D553,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D553,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D553,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D553,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D553,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D553,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D553,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D553,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C553+$D553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W553,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V553,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V553+$W553-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59471287813872542}]
[null,"2038_9",2038,9,{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D554,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58966062993948654},"2038_9",2038,9,{"$f":"-PMT(societalDiscountRate,$D554,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D554,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D554,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D554,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D554,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D554,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D554,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D554,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D554,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D554,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D554,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D554,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D554,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D554,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D554,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C554+$D554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W554,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V554,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V554+$W554-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58966062993948654}]
[null,"2038_10",2038,10,{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D555,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.5847441881805403},"2038_10",2038,10,{"$f":"-PMT(societalDiscountRate,$D555,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D555,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D555,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D555,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D555,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D555,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D555,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D555,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D555,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D555,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D555,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D555,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D555,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D555,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D555,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C555+$D555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W555,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V555,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V555+$W555-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.5847441881805403}]
[null,"2038_11",2038,11,{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D556,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57996042886044374},"2038_11",2038,11,{"$f":"-PMT(societalDiscountRate,$D556,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D556,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D556,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D556,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D556,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D556,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D556,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D556,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D556,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D556,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D556,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D556,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D556,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D556,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D556,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C556+$D556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W556,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V556,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V556+$W556-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57996042886044374}]
[null,"2038_12",2038,12,{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D557,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57530628480137047},"2038_12",2038,12,{"$f":"-PMT(societalDiscountRate,$D557,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D557,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D557,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D557,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D557,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D557,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D557,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D557,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D557,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D557,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D557,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D557,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D557,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D557,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D557,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C557+$D557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W557,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V557,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V557+$W557-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57530628480137047}]
[null,"2039_1",2039,1,{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D558,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62172148793884485},"2039_1",2039,1,{"$f":"-PMT(societalDiscountRate,$D558,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D558,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D558,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D558,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D558,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D558,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D558,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D558,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D558,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D558,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D558,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D558,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D558,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D558,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D558,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C558+$D558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W558,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V558,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V558+$W558-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62172148793884485}]
[null,"2039_2",2039,2,{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D559,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61574569509052846},"2039_2",2039,2,{"$f":"-PMT(societalDiscountRate,$D559,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D559,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D559,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D559,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D559,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D559,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D559,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D559,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D559,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D559,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D559,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D559,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D559,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D559,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D559,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C559+$D559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W559,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V559,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V559+$W559-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61574569509052846}]
[null,"2039_3",2039,3,{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D560,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60992611210139391},"2039_3",2039,3,{"$f":"-PMT(societalDiscountRate,$D560,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D560,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D560,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D560,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D560,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D560,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D560,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D560,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D560,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D560,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D560,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D560,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D560,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D560,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D560,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C560+$D560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W560,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V560,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V560+$W560-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60992611210139391}]
[null,"2039_4",2039,4,{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D561,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60425926360137139},"2039_4",2039,4,{"$f":"-PMT(societalDiscountRate,$D561,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D561,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D561,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(societalDiscountRate,$D561,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D561,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D561,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D561,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D561,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D561,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D561,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D561,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D561,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D561,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D561,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D561,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C561+$D561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W561,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V561,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V561+$W561-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60425926360137139}]
[null,"2039_5",2039,5,{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D562,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.5987417357260244},"2039_5",2039,5,{"$f":"-PMT(societalDiscountRate,$D562,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D562,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D562,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D562,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D562,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D562,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D562,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D562,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D562,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D562,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D562,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D562,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D562,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D562,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D562,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C562+$D562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W562,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V562,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V562+$W562-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.5987417357260244}]
[null,"2039_6",2039,6,{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D563,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59337017522976065},"2039_6",2039,6,{"$f":"-PMT(societalDiscountRate,$D563,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D563,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D563,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D563,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D563,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D563,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D563,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D563,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D563,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D563,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D563,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D563,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D563,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D563,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D563,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C563+$D563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W563,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V563,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V563+$W563-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59337017522976065}]
[null,"2039_7",2039,7,{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D564,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58814128862015891},"2039_7",2039,7,{"$f":"-PMT(societalDiscountRate,$D564,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D564,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D564,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D564,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D564,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D564,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D564,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D564,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D564,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D564,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D564,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D564,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D564,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D564,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D564,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C564+$D564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W564,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V564,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V564+$W564-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58814128862015891}]
[null,"2039_8",2039,8,{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D565,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58305184131247578},"2039_8",2039,8,{"$f":"-PMT(societalDiscountRate,$D565,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D565,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D565,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D565,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D565,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D565,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D565,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D565,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D565,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D565,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D565,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D565,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D565,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D565,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D565,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C565+$D565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W565,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V565,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V565+$W565-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58305184131247578}]
[null,"2039_9",2039,9,{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D566,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57809865680341799},"2039_9",2039,9,{"$f":"-PMT(societalDiscountRate,$D566,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D566,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D566,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D566,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D566,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D566,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D566,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D566,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D566,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D566,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D566,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D566,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D566,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D566,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D566,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C566+$D566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W566,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V566,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V566+$W566-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57809865680341799}]
[null,"2039_10",2039,10,{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D567,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57327861586327478},"2039_10",2039,10,{"$f":"-PMT(societalDiscountRate,$D567,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D567,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D567,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D567,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D567,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D567,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D567,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D567,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D567,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D567,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D567,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D567,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D567,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D567,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D567,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C567+$D567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W567,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V567,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V567+$W567-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57327861586327478}]
[null,"2039_11",2039,11,{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D568,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.56858865574553297},"2039_11",2039,11,{"$f":"-PMT(societalDiscountRate,$D568,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D568,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D568,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D568,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D568,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D568,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D568,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D568,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D568,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D568,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D568,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D568,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D568,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D568,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D568,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C568+$D568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W568,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V568,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V568+$W568-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.56858865574553297}]
[null,"2040_1",2040,1,{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D569,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60953087052827926},"2040_1",2040,1,{"$f":"-PMT(societalDiscountRate,$D569,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D569,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D569,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D569,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D569,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D569,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D569,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D569,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D569,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D569,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D569,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D569,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D569,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D569,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D569,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C569+$D569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W569,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V569,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V569+$W569-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60953087052827926}]
[null,"2040_2",2040,2,{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D570,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60367225008875336},"2040_2",2040,2,{"$f":"-PMT(societalDiscountRate,$D570,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D570,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D570,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D570,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D570,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D570,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D570,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D570,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D570,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D570,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D570,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D570,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D570,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D570,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D570,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C570+$D570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W570,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V570,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V570+$W570-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.60367225008875336}]
[null,"2040_3",2040,3,{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D571,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59796677656999409},"2040_3",2040,3,{"$f":"-PMT(societalDiscountRate,$D571,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D571,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D571,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D571,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D571,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D571,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D571,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D571,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D571,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D571,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D571,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D571,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D571,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D571,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D571,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C571+$D571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W571,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V571,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V571+$W571-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59796677656999409}]
[null,"2040_4",2040,4,{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59241104274644263},"2040_4",2040,4,{"$f":"-PMT(societalDiscountRate,$D572,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D572,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D572,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(societalDiscountRate,$D572,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D572,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D572,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D572,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D572,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D572,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D572,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D572,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D572,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D572,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D572,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D572,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C572+$D572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W572,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V572,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V572+$W572-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59241104274644263}]
[null,"2040_5",2040,5,{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.5870017016921808},"2040_5",2040,5,{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V573+$W573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.5870017016921808}]
[null,"2040_6",2040,6,{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D574,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58173546591153014},"2040_6",2040,6,{"$f":"-PMT(societalDiscountRate,$D574,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D574,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D574,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D574,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D574,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D574,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D574,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D574,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D574,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D574,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D574,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D574,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D574,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D574,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D574,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C574+$D574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W574,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V574,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V574+$W574-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58173546591153014}]
[null,"2040_7",2040,7,{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57660910649035191},"2040_7",2040,7,{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V575+$W575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57660910649035191}]
[null,"2040_8",2040,8,{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D576,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57161945226713329},"2040_8",2040,8,{"$f":"-PMT(societalDiscountRate,$D576,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D576,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D576,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D576,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D576,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D576,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D576,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D576,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D576,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D576,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D576,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D576,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D576,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D576,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D576,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C576+$D576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W576,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V576,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V576+$W576-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57161945226713329}]
[null,"2040_9",2040,9,{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D577,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.56676338902295886},"2040_9",2040,9,{"$f":"-PMT(societalDiscountRate,$D577,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D577,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D577,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D577,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D577,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D577,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D577,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D577,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D577,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D577,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D577,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D577,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D577,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D577,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D577,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C577+$D577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W577,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V577,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V577+$W577-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.56676338902295886}]
[null,"2040_10",2040,10,{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D578,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.56203785868948519},"2040_10",2040,10,{"$f":"-PMT(societalDiscountRate,$D578,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D578,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D578,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D578,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D578,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D578,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D578,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D578,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D578,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D578,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D578,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D578,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D578,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D578,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D578,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C578+$D578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W578,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V578,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V578+$W578-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.56203785868948519}]
[null,"2041_1",2041,1,{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D579,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59757928483164635},"2041_1",2041,1,{"$f":"-PMT(societalDiscountRate,$D579,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D579,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D579,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D579,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D579,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D579,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D579,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D579,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D579,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D579,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D579,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D579,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D579,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D579,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D579,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C579+$D579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W579,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V579,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V579+$W579-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59757928483164635}]
[null,"2041_2",2041,2,{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D580,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59183553930269928},"2041_2",2041,2,{"$f":"-PMT(societalDiscountRate,$D580,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D580,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D580,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D580,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D580,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D580,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D580,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D580,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D580,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D580,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D580,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D580,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D580,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D580,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D580,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C580+$D580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W580,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V580,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V580+$W580-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59183553930269928}]
[null,"2041_3",2041,3,{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D581,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58624193781371958},"2041_3",2041,3,{"$f":"-PMT(societalDiscountRate,$D581,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D581,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D581,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D581,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D581,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D581,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D581,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D581,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D581,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D581,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D581,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D581,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D581,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D581,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D581,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C581+$D581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W581,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V581,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V581+$W581-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58624193781371958}]
[null,"2041_4",2041,4,{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D582,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58079513994749277},"2041_4",2041,4,{"$f":"-PMT(societalDiscountRate,$D582,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D582,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D582,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(societalDiscountRate,$D582,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D582,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D582,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D582,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D582,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D582,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D582,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D582,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D582,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D582,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D582,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D582,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C582+$D582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W582,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V582,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V582+$W582-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58079513994749277}]
[null,"2041_5",2041,5,{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D583,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57549186440409883},"2041_5",2041,5,{"$f":"-PMT(societalDiscountRate,$D583,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D583,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D583,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D583,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D583,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D583,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D583,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D583,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D583,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D583,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D583,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D583,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D583,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D583,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D583,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C583+$D583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W583,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V583,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V583+$W583-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57549186440409883}]
[null,"2041_6",2041,6,{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D584,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57032888814855898},"2041_6",2041,6,{"$f":"-PMT(societalDiscountRate,$D584,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D584,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D584,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D584,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D584,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D584,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D584,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D584,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D584,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D584,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D584,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D584,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D584,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D584,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D584,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C584+$D584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W584,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V584,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V584+$W584-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57032888814855898}]
[null,"2041_7",2041,7,{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.56530304557877631},"2041_7",2041,7,{"$f":"-PMT(societalDiscountRate,$D585,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D585,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D585,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D585,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D585,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D585,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D585,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D585,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D585,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D585,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D585,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D585,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D585,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D585,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D585,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C585+$D585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W585,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V585,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V585+$W585-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.56530304557877631}]
[null,"2041_8",2041,8,{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D586,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.56041122771287588},"2041_8",{"$f":"C586","v":2041},8,{"$f":"-PMT(societalDiscountRate,$D586,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D586,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D586,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D586,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D586,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D586,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D586,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D586,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D586,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D586,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D586,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D586,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D586,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D586,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D586,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C586+$D586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W586,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V586,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V586+$W586-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.56041122771287588}]
[null,"2041_9",2041,9,{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D587,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.55565038139505762},"2041_9",2041,9,{"$f":"-PMT(societalDiscountRate,$D587,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D587,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D587,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D587,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D587,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D587,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D587,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D587,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D587,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D587,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D587,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D587,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D587,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D587,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D587,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C587+$D587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W587,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V587,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V587+$W587-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.55565038139505762}]
[null,"2042_1",2042,1,{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D588,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58586204395259456},"2042_1",2042,1,{"$f":"-PMT(societalDiscountRate,$D588,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D588,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D588,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D588,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D588,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D588,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D588,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D588,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D588,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D588,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D588,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D588,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D588,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D588,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D588,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C588+$D588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W588,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V588,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V588+$W588-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58586204395259456}]
[null,"2042_2",2042,2,{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D589,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.5802309208849995},"2042_2",2042,2,{"$f":"-PMT(societalDiscountRate,$D589,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D589,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D589,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D589,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D589,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D589,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D589,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D589,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D589,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D589,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D589,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D589,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D589,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D589,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D589,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C589+$D589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W589,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V589,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V589+$W589-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.5802309208849995}]
[null,"2042_3",2042,3,{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D590,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.574746997856588},"2042_3",2042,3,{"$f":"-PMT(societalDiscountRate,$D590,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D590,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D590,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D590,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D590,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D590,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D590,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D590,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D590,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D590,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D590,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D590,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D590,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D590,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D590,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C590+$D590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W590,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V590,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V590+$W590-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.574746997856588}]
[null,{"$f":"CONCATENATE(C591,\"_\",D591)","v":"2042_4"},{"$f":"IF(D591=1,C590+1,C590)","v":2042},{"$f":"IF(C590+D590>=2050,1,IF(D590=30,1,D590+1))","v":4},{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D591,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.5694069999485224},{"$f":"CONCATENATE(V591,\"_\",W591)","v":"2042_4"},2042,{"$f":"IF(V590+W590>=2050,1,IF(W590=30,1,W590+1))","v":4},{"$f":"-PMT(societalDiscountRate,$D591,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D591,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D591,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(societalDiscountRate,$D591,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D591,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D591,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D591,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D591,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D591,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D591,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D591,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D591,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D591,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D591,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D591,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C591+$D591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W591,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V591,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V591+$W591-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.5694069999485224}]
[null,"2042_5",2042,5,{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D592,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.56420771020009708},"2042_5",2042,5,{"$f":"-PMT(societalDiscountRate,$D592,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D592,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D592,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D592,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D592,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D592,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D592,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D592,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D592,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D592,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D592,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D592,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D592,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D592,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D592,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C592+$D592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W592,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V592,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V592+$W592-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.56420771020009708}]
[null,"2042_6",2042,6,{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D593,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.55914596877309719},"2042_6",2042,6,{"$f":"-PMT(societalDiscountRate,$D593,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D593,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D593,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D593,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D593,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D593,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D593,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D593,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D593,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D593,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D593,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D593,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D593,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D593,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D593,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C593+$D593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W593,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V593,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V593+$W593-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.55914596877309719}]
[null,"2042_7",2042,7,{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.55421867213605536},"2042_7",2042,7,{"$f":"-PMT(societalDiscountRate,$D594,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D594,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D594,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D594,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D594,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D594,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D594,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D594,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D594,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D594,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D594,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D594,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D594,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D594,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D594,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C594+$D594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W594,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V594,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V594+$W594-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.55421867213605536}]
[null,"2042_8",2042,8,{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D595,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.54942277226752523},"2042_8",2042,8,{"$f":"-PMT(societalDiscountRate,$D595,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D595,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D595,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D595,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D595,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D595,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D595,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D595,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D595,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D595,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D595,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D595,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D595,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D595,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D595,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C595+$D595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W595,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V595,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V595+$W595-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.54942277226752523}]
[null,"2043_1",2043,1,{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57437455289470041},"2043_1",2043,1,{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V596+$W596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57437455289470041}]
[null,"2043_2",2043,2,{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D597,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.56885384400490135},"2043_2",2043,2,{"$f":"-PMT(societalDiscountRate,$D597,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D597,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D597,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D597,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D597,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D597,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D597,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D597,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D597,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D597,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D597,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D597,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D597,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D597,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D597,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C597+$D597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W597,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V597,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V597+$W597-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.56885384400490135}]
[null,"2043_3",2043,3,{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D598,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.56347744887900775},"2043_3",2043,3,{"$f":"-PMT(societalDiscountRate,$D598,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D598,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D598,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D598,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D598,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D598,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D598,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D598,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D598,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D598,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D598,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D598,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D598,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D598,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D598,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C598+$D598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W598,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V598,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V598+$W598-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.56347744887900775}]
[null,"2043_4",2043,4,{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D599,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.55824215681227674},"2043_4",2043,4,{"$f":"-PMT(societalDiscountRate,$D599,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D599,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D599,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(societalDiscountRate,$D599,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D599,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D599,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D599,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D599,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D599,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D599,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D599,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D599,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D599,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D599,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D599,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C599+$D599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W599,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V599,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V599+$W599-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.55824215681227674}]
[null,"2043_5",2043,5,{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D600,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.55314481392166359},"2043_5",2043,5,{"$f":"-PMT(societalDiscountRate,$D600,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D600,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D600,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D600,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D600,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D600,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D600,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D600,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D600,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D600,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D600,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D600,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D600,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D600,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D600,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C600+$D600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W600,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V600,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V600+$W600-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.55314481392166359}]
[null,"2043_6",2043,6,{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D601,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.54818232232656561},"2043_6",2043,6,{"$f":"-PMT(societalDiscountRate,$D601,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D601,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D601,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D601,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D601,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D601,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D601,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D601,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D601,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D601,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D601,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D601,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D601,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D601,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D601,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C601+$D601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W601,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V601,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V601+$W601-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.54818232232656561}]
[null,"2043_7",2043,7,{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D602,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.54335163934907382},"2043_7",2043,7,{"$f":"-PMT(societalDiscountRate,$D602,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D602,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D602,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D602,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D602,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D602,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D602,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D602,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D602,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D602,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D602,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D602,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D602,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D602,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D602,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C602+$D602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W602,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V602,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V602+$W602-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.54335163934907382}]
[null,"2044_1",2044,1,{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.56311230675951029},"2044_1",2044,1,{"$f":"-PMT(societalDiscountRate,$D603,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D603,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D603,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D603,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D603,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D603,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D603,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D603,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D603,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D603,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D603,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D603,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D603,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D603,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D603,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C603+$D603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W603,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V603,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V603+$W603-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.56311230675951029}]
[null,"2044_2",2044,2,{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D604,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.55769984706362874},"2044_2",2044,2,{"$f":"-PMT(societalDiscountRate,$D604,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D604,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D604,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D604,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D604,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D604,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D604,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D604,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D604,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D604,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D604,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D604,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D604,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D604,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D604,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C604+$D604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W604,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V604,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V604+$W604-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.55769984706362874}]
[null,"2044_3",2044,3,{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.55242887145000763},"2044_3",2044,3,{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V605+$W605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.55242887145000763}]
[null,"2044_4",2044,4,{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D606,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.54729623216889889},"2044_4",2044,4,{"$f":"-PMT(societalDiscountRate,$D606,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D606,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D606,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(societalDiscountRate,$D606,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D606,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D606,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D606,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D606,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D606,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D606,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D606,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D606,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D606,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D606,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D606,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C606+$D606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W606,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V606,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V606+$W606-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.54729623216889889}]
[null,"2044_5",2044,5,{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D607,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.54229883717810157},"2044_5",2044,5,{"$f":"-PMT(societalDiscountRate,$D607,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D607,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D607,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D607,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D607,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D607,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D607,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D607,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D607,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D607,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D607,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D607,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D607,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D607,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D607,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C607+$D607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W607,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V607,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V607+$W607-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.54229883717810157}]
[null,"2044_6",2044,6,{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D608,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.53743364933977034},"2044_6",2044,6,{"$f":"-PMT(societalDiscountRate,$D608,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D608,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D608,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D608,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D608,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D608,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.891734021257319E-2},{"$f":"-PMT(societalDiscountRate,$D608,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D608,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D608,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D608,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D608,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D608,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D608,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D608,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D608,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C608+$D608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W608,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V608,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V608+$W608-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.53743364933977034}]
[null,"2045_1",2045,1,{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D609,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.55207088897991197},"2045_1",2045,1,{"$f":"-PMT(societalDiscountRate,$D609,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D609,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D609,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D609,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D609,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D609,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D609,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D609,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D609,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D609,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D609,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D609,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D609,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D609,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D609,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C609+$D609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W609,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V609,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V609+$W609-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.55207088897991197}]
[null,"2045_2",2045,2,{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D610,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.54676455594473405},"2045_2",2045,2,{"$f":"-PMT(societalDiscountRate,$D610,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D610,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D610,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D610,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D610,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D610,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D610,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D610,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D610,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D610,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D610,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D610,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D610,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D610,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D610,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C610+$D610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W610,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V610,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V610+$W610-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.54676455594473405}]
[null,"2045_3",2045,3,{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D611,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.54159693279412513},"2045_3",2045,3,{"$f":"-PMT(societalDiscountRate,$D611,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D611,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D611,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D611,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D611,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D611,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D611,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D611,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D611,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D611,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D611,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D611,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D611,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D611,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D611,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C611+$D611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W611,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V611,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V611+$W611-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.54159693279412513}]
[null,"2045_4",2045,4,{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D612,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.53656493349892032},"2045_4",2045,4,{"$f":"-PMT(societalDiscountRate,$D612,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D612,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D612,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(societalDiscountRate,$D612,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D612,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D612,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D612,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D612,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D612,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D612,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D612,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D612,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D612,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D612,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D612,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C612+$D612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W612,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V612,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V612+$W612-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.53656493349892032}]
[null,"2045_5",2045,5,{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D613,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.53166552664519762},"2045_5",2045,5,{"$f":"-PMT(societalDiscountRate,$D613,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D613,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D613,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D613,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D613,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D613,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D613,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D613,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D613,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D613,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D613,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D613,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D613,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D613,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D613,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C613+$D613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W613,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V613,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V613+$W613-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.53166552664519762}]
[null,"2046_1",2046,1,{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.54124596958814919},"2046_1",2046,1,{"$f":"-PMT(societalDiscountRate,$D614,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D614,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D614,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D614,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D614,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D614,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D614,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D614,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D614,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D614,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D614,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D614,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D614,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D614,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D614,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C614+$D614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W614,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V614,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V614+$W614-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.54124596958814919}]
[null,"2046_2",2046,2,{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D615,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.53604368229875898},"2046_2",2046,2,{"$f":"-PMT(societalDiscountRate,$D615,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D615,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D615,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D615,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D615,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D615,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D615,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D615,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D615,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D615,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D615,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D615,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D615,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D615,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D615,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C615+$D615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W615,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V615,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V615+$W615-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.53604368229875898}]
[null,"2046_3",2046,3,{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D616,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.53097738509227943},"2046_3",2046,3,{"$f":"-PMT(societalDiscountRate,$D616,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D616,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D616,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D616,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D616,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D616,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D616,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D616,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D616,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D616,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D616,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D616,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D616,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D616,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D616,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C616+$D616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W616,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V616,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V616+$W616-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.53097738509227943}]
[null,"2046_4",2046,4,{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D617,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.52604405244992203},"2046_4",2046,4,{"$f":"-PMT(societalDiscountRate,$D617,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D617,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D617,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(societalDiscountRate,$D617,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D617,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D617,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D617,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D617,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D617,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D617,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D617,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D617,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D617,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D617,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D617,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C617+$D617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W617,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V617,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V617+$W617-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.52604405244992203}]
[null,"2047_1",2047,1,{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.53063330351779314},"2047_1",2047,1,{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V618+$W618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.53063330351779314}]
[null,"2047_2",2047,2,{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D619,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.52553302186152839},"2047_2",2047,2,{"$f":"-PMT(societalDiscountRate,$D619,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D619,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D619,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D619,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D619,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D619,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D619,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D619,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D619,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D619,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D619,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D619,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D619,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D619,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D619,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C619+$D619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W619,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V619,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V619+$W619-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.52553302186152839}]
[null,"2047_3",2047,3,{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D620,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.52056606381596016},"2047_3",2047,3,{"$f":"-PMT(societalDiscountRate,$D620,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D620,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D620,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D620,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D620,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D620,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D620,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D620,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D620,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D620,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D620,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D620,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D620,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D620,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D620,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C620+$D620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W620,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V620,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V620+$W620-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.52056606381596016}]
[null,"2048_1",2048,1,{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D621,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.52022872893901284},"2048_1",2048,1,{"$f":"-PMT(societalDiscountRate,$D621,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D621,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D621,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D621,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D621,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D621,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D621,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D621,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D621,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D621,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D621,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D621,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D621,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D621,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D621,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C621+$D621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W621,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V621,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V621+$W621-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.52022872893901284}]
[null,"2048_2",2048,2,{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D622,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.51522845280541996},"2048_2",2048,2,{"$f":"-PMT(societalDiscountRate,$D622,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D622,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D622,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D622,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D622,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D622,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D622,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D622,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D622,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D622,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D622,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D622,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D622,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D622,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D622,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C622+$D622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W622,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V622,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V622+$W622-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.51522845280541996}]
[null,"2049_1",2049,1,{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D623,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.51002816562648323},"2049_1",2049,1,{"$f":"-PMT(societalDiscountRate,$D623,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D623,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D623,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D623,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D623,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D623,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D623,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D623,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D623,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D623,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D623,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D623,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D623,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D623,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D623,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C623+$D623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W623,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V623,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V623+$W623-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.51002816562648323}]
[null,"2050_1",2050,1,{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D624,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.50002761335929735},"2050_1",2050,1,{"$f":"-PMT(societalDiscountRate,$D624,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D624,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D624,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D624,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D624,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D624,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D624,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D624,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D624,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D624,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D624,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D624,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D624,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D624,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D624,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C624+$D624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W624,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V624,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V624+$W624-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.50002761335929735}]
[null,"2051_1",2051,1,{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4704685378997135},{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3860000000000001},{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D625,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.49022315035225233},"2051_1",2051,1,{"$f":"-PMT(societalDiscountRate,$D625,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D625,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D625,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D625,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D625,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D625,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D625,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D625,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D625,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D625,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4704685378997135},{"$f":"-PMT(societalDiscountRate,$D625,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3860000000000001},{"$f":"-PMT(societalDiscountRate,$D625,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D625,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D625,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D625,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C625+$D625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W625,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V625,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V625+$W625-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.49022315035225233}]
[null,"2052_1",2052,1,{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4704685378997135},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3860000000000001},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.48061093171789432},"2052_1",2052,1,{"$f":"-PMT(societalDiscountRate,$D626,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D626,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D626,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D626,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D626,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D626,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D626,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D626,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D626,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D626,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4704685378997135},{"$f":"-PMT(societalDiscountRate,$D626,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3860000000000001},{"$f":"-PMT(societalDiscountRate,$D626,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D626,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D626,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D626,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C626+$D626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W626,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V626,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V626+$W626-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.48061093171789432}]
[null,"2053_1",2053,1,{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4704685378997135},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3860000000000001},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.47118718795871983},"2053_1",2053,1,{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4704685378997135},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3860000000000001},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V627+$W627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.47118718795871983}]
[null,"2054_1",2054,1,{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4704685378997135},{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3860000000000001},{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D628,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.46194822348894127},"2054_1",2054,1,{"$f":"-PMT(societalDiscountRate,$D628,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D628,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D628,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D628,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D628,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D628,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D628,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D628,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D628,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D628,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4704685378997135},{"$f":"-PMT(societalDiscountRate,$D628,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3860000000000001},{"$f":"-PMT(societalDiscountRate,$D628,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D628,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D628,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D628,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C628+$D628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W628,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V628,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V628+$W628-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.46194822348894127}]
[null,"2055_1",2055,1,{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4704685378997135},{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3860000000000001},{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D629,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.45289041518523643},"2055_1",2055,1,{"$f":"-PMT(societalDiscountRate,$D629,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D629,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D629,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D629,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D629,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D629,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D629,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D629,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D629,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D629,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4704685378997135},{"$f":"-PMT(societalDiscountRate,$D629,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3860000000000001},{"$f":"-PMT(societalDiscountRate,$D629,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D629,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D629,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D629,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C629+$D629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W629,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V629,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V629+$W629-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.45289041518523643}]
[null,"2056_1",2056,1,{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4704685378997135},{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3860000000000001},{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D630,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.44401021096591808},"2056_1",2056,1,{"$f":"-PMT(societalDiscountRate,$D630,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D630,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D630,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D630,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D630,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D630,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D630,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D630,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D630,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D630,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4704685378997135},{"$f":"-PMT(societalDiscountRate,$D630,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3860000000000001},{"$f":"-PMT(societalDiscountRate,$D630,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D630,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D630,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D630,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C630+$D630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W630,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V630,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V630+$W630-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.44401021096591808}]
[null,"2057_1",2057,1,{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4704685378997135},{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3860000000000001},{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D631,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.43530412839795884},"2057_1",2057,1,{"$f":"-PMT(societalDiscountRate,$D631,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D631,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D631,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D631,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D631,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D631,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D631,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D631,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D631,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D631,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4704685378997135},{"$f":"-PMT(societalDiscountRate,$D631,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3860000000000001},{"$f":"-PMT(societalDiscountRate,$D631,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D631,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D631,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D631,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C631+$D631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W631,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V631,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V631+$W631-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.43530412839795884}]
[null,"2058_1",2058,1,{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D632,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2058_1",2058,1,{"$f":"-PMT(societalDiscountRate,$D632,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D632,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D632,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D632,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D632,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D632,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D632,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D632,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D632,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D632,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D632,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D632,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D632,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D632,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D632,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C632+$D632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W632,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V632,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V632+$W632-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2059_1",2059,1,{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D633,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2059_1",2059,1,{"$f":"-PMT(societalDiscountRate,$D633,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D633,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D633,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D633,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D633,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D633,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D633,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D633,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D633,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D633,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D633,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D633,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D633,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D633,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D633,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C633+$D633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W633,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V633,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V633+$W633-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2060_1",2060,1,{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D634,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2060_1",2060,1,{"$f":"-PMT(societalDiscountRate,$D634,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D634,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D634,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D634,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D634,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D634,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D634,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D634,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D634,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D634,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D634,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D634,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D634,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D634,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D634,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C634+$D634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W634,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V634,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V634+$W634-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2061_1",2061,1,{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2061_1",2061,1,{"$f":"-PMT(societalDiscountRate,$D635,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D635,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D635,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D635,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D635,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D635,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D635,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D635,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D635,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D635,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D635,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D635,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D635,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D635,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D635,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C635+$D635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W635,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V635,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V635+$W635-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2062_1",2062,1,{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D636,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2062_1",2062,1,{"$f":"-PMT(societalDiscountRate,$D636,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D636,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D636,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D636,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D636,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D636,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D636,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D636,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D636,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D636,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D636,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D636,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D636,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D636,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D636,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C636+$D636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W636,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V636,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V636+$W636-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2063_1",2063,1,{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D637,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2063_1",2063,1,{"$f":"-PMT(societalDiscountRate,$D637,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D637,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D637,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D637,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D637,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D637,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D637,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D637,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D637,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D637,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D637,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D637,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D637,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D637,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D637,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C637+$D637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W637,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V637,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V637+$W637-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2064_1",2064,1,{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D638,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2064_1",2064,1,{"$f":"-PMT(societalDiscountRate,$D638,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D638,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D638,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D638,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D638,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D638,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D638,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D638,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D638,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D638,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D638,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D638,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D638,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D638,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D638,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C638+$D638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W638,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V638,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V638+$W638-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2065_1",2065,1,{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D639,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2065_1",2065,1,{"$f":"-PMT(societalDiscountRate,$D639,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D639,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D639,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D639,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D639,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D639,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D639,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D639,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D639,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D639,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D639,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D639,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D639,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D639,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D639,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C639+$D639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W639,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V639,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V639+$W639-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2066_1",2066,1,{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D640,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2066_1",2066,1,{"$f":"-PMT(societalDiscountRate,$D640,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D640,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D640,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D640,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D640,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D640,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D640,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D640,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D640,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D640,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D640,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D640,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D640,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D640,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D640,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C640+$D640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W640,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V640,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V640+$W640-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2067_1",2067,1,{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2067_1",2067,1,{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V641+$W641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2068_1",2068,1,{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D642,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2068_1",2068,1,{"$f":"-PMT(societalDiscountRate,$D642,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D642,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D642,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D642,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D642,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D642,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D642,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D642,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D642,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D642,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D642,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D642,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D642,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D642,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D642,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C642+$D642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W642,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V642,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V642+$W642-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2069_1",2069,1,{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D643,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2069_1",2069,1,{"$f":"-PMT(societalDiscountRate,$D643,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D643,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D643,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D643,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D643,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D643,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D643,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D643,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D643,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D643,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D643,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D643,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D643,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D643,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D643,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C643+$D643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W643,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V643,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V643+$W643-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2070_1",2070,1,{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D644,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2070_1",2070,1,{"$f":"-PMT(societalDiscountRate,$D644,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D644,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D644,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D644,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D644,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D644,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D644,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D644,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D644,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D644,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D644,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D644,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D644,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D644,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D644,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C644+$D644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W644,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V644,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V644+$W644-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2071_1",2071,1,{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D645,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2071_1",2071,1,{"$f":"-PMT(societalDiscountRate,$D645,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D645,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D645,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D645,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D645,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D645,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D645,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D645,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D645,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D645,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D645,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D645,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D645,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D645,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D645,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C645+$D645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W645,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V645,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V645+$W645-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2072_1",2072,1,{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D646,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2072_1",2072,1,{"$f":"-PMT(societalDiscountRate,$D646,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D646,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D646,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D646,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D646,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D646,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D646,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D646,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D646,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D646,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D646,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D646,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D646,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D646,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D646,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C646+$D646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W646,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V646,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V646+$W646-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2073_1",2073,1,{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D647,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2073_1",2073,1,{"$f":"-PMT(societalDiscountRate,$D647,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D647,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D647,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D647,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D647,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D647,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D647,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D647,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D647,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D647,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D647,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D647,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D647,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D647,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D647,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C647+$D647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W647,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V647,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V647+$W647-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2074_1",2074,1,{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2074_1",2074,1,{"$f":"-PMT(societalDiscountRate,$D648,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D648,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D648,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D648,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D648,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D648,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D648,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D648,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D648,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D648,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D648,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D648,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D648,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D648,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D648,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C648+$D648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W648,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V648,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V648+$W648-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2075_1",2075,1,{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D649,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2075_1",2075,1,{"$f":"-PMT(societalDiscountRate,$D649,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D649,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D649,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D649,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D649,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D649,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D649,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D649,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D649,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D649,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D649,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D649,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D649,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D649,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D649,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C649+$D649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W649,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V649,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V649+$W649-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2076_1",2076,1,{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2076_1",{"$f":"C650","v":2076},1,{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V650+$W650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2077_1",2077,1,{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D651,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2077_1",2077,1,{"$f":"-PMT(societalDiscountRate,$D651,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D651,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D651,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D651,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D651,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D651,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D651,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D651,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D651,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D651,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D651,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D651,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D651,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D651,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D651,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C651+$D651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W651,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V651,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V651+$W651-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2078_1",2078,1,{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D652,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2078_1",2078,1,{"$f":"-PMT(societalDiscountRate,$D652,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D652,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D652,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D652,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D652,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D652,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D652,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D652,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D652,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D652,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D652,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D652,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D652,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D652,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D652,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C652+$D652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W652,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V652,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V652+$W652-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2079_1",2079,1,{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D653,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2079_1",2079,1,{"$f":"-PMT(societalDiscountRate,$D653,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D653,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D653,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D653,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D653,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D653,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D653,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D653,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D653,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D653,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D653,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D653,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D653,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D653,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D653,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C653+$D653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W653,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V653,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V653+$W653-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2080_1",2080,1,{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D654,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2080_1",2080,1,{"$f":"-PMT(societalDiscountRate,$D654,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D654,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D654,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D654,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D654,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D654,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D654,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D654,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D654,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D654,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D654,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D654,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D654,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D654,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D654,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C654+$D654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W654,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V654,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V654+$W654-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,{"$f":"CONCATENATE(C655,\"_\",D655)","v":"2081_1"},{"$f":"IF(D655=1,C654+1,C654)","v":2081},{"$f":"IF(C654+D654>=2050,1,IF(D654=30,1,D654+1))","v":1},{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D655,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(V655,\"_\",W655)","v":"2081_1"},2081,{"$f":"IF(V654+W654>=2050,1,IF(W654=30,1,W654+1))","v":1},{"$f":"-PMT(societalDiscountRate,$D655,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D655,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D655,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D655,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D655,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D655,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D655,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D655,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D655,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D655,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D655,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D655,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D655,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D655,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D655,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C655+$D655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W655,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V655,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V655+$W655-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2082_1",2082,1,{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D656,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2082_1",2082,1,{"$f":"-PMT(societalDiscountRate,$D656,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D656,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D656,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D656,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D656,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D656,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D656,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D656,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D656,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D656,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D656,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D656,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D656,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D656,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D656,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C656+$D656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W656,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V656,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V656+$W656-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2083_1",2083,1,{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D657,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2083_1",2083,1,{"$f":"-PMT(societalDiscountRate,$D657,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D657,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D657,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D657,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D657,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D657,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D657,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D657,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D657,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D657,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D657,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D657,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D657,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D657,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D657,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C657+$D657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W657,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V657,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V657+$W657-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2084_1",2084,1,{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D658,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2084_1",2084,1,{"$f":"-PMT(societalDiscountRate,$D658,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D658,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D658,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D658,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D658,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D658,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D658,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D658,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D658,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D658,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D658,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D658,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D658,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D658,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D658,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C658+$D658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W658,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V658,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V658+$W658-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2085_1",2085,1,{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D659,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2085_1",2085,1,{"$f":"-PMT(societalDiscountRate,$D659,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D659,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D659,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D659,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D659,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D659,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D659,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D659,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D659,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D659,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D659,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D659,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D659,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D659,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D659,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C659+$D659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W659,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V659,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V659+$W659-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2086_1",2086,1,{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D660,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2086_1",2086,1,{"$f":"-PMT(societalDiscountRate,$D660,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D660,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D660,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D660,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D660,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D660,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D660,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D660,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D660,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D660,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D660,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D660,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D660,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D660,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D660,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C660+$D660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W660,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V660,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V660+$W660-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2087_1",2087,1,{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D661,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2087_1",2087,1,{"$f":"-PMT(societalDiscountRate,$D661,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D661,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D661,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D661,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D661,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D661,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D661,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D661,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D661,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D661,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D661,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D661,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D661,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D661,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D661,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C661+$D661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W661,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V661,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V661+$W661-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2088_1",2088,1,{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D662,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2088_1",2088,1,{"$f":"-PMT(societalDiscountRate,$D662,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D662,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D662,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D662,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D662,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D662,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D662,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D662,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D662,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D662,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D662,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D662,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D662,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D662,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D662,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C662+$D662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W662,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V662,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V662+$W662-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2089_1",2089,1,{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D663,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2089_1",2089,1,{"$f":"-PMT(societalDiscountRate,$D663,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D663,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D663,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D663,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D663,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D663,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D663,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D663,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D663,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D663,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D663,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D663,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D663,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D663,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D663,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C663+$D663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W663,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V663,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V663+$W663-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2090_1",2090,1,{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D664,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2090_1",2090,1,{"$f":"-PMT(societalDiscountRate,$D664,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D664,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D664,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D664,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D664,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D664,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D664,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D664,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D664,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D664,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D664,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D664,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D664,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D664,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D664,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C664+$D664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W664,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V664,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V664+$W664-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2091_1",2091,1,{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D665,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2091_1",2091,1,{"$f":"-PMT(societalDiscountRate,$D665,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D665,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D665,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D665,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D665,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D665,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D665,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D665,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D665,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D665,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D665,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D665,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D665,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D665,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D665,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C665+$D665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W665,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V665,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V665+$W665-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2092_1",2092,1,{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D666,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2092_1",2092,1,{"$f":"-PMT(societalDiscountRate,$D666,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D666,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D666,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D666,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D666,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D666,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D666,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D666,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D666,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D666,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D666,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D666,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D666,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D666,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D666,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C666+$D666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W666,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V666,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V666+$W666-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2093_1",2093,1,{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D667,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2093_1",2093,1,{"$f":"-PMT(societalDiscountRate,$D667,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D667,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D667,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D667,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D667,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D667,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D667,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D667,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D667,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D667,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D667,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D667,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D667,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D667,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D667,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C667+$D667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W667,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V667,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V667+$W667-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2094_1",2094,1,{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D668,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2094_1",2094,1,{"$f":"-PMT(societalDiscountRate,$D668,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D668,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D668,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D668,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D668,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D668,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D668,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D668,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D668,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D668,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D668,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D668,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D668,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D668,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D668,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C668+$D668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W668,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V668,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V668+$W668-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2095_1",2095,1,{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2095_1",2095,1,{"$f":"-PMT(societalDiscountRate,$D669,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D669,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D669,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D669,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D669,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D669,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D669,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D669,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D669,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D669,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D669,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D669,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D669,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D669,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D669,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C669+$D669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W669,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V669,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V669+$W669-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2096_1",2096,1,{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D670,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2096_1",2096,1,{"$f":"-PMT(societalDiscountRate,$D670,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D670,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D670,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D670,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D670,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D670,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D670,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D670,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D670,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D670,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D670,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D670,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D670,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D670,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D670,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C670+$D670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W670,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V670,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V670+$W670-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2097_1",2097,1,{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2097_1",2097,1,{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V671+$W671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2098_1",2098,1,{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D672,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2098_1",2098,1,{"$f":"-PMT(societalDiscountRate,$D672,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D672,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D672,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D672,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D672,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D672,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D672,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D672,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D672,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D672,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D672,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D672,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D672,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D672,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D672,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C672+$D672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W672,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V672,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V672+$W672-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2099_1",2099,1,{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D673,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2099_1",2099,1,{"$f":"-PMT(societalDiscountRate,$D673,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D673,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D673,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D673,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D673,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D673,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D673,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D673,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D673,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D673,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D673,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D673,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D673,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D673,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D673,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C673+$D673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W673,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V673,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V673+$W673-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2100_1",2100,1,{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D674,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2100_1",2100,1,{"$f":"-PMT(societalDiscountRate,$D674,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D674,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D674,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D674,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D674,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D674,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D674,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D674,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D674,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D674,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D674,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D674,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D674,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D674,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D674,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C674+$D674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W674,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V674,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V674+$W674-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2101_1",2101,1,{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D675,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2101_1",2101,1,{"$f":"-PMT(societalDiscountRate,$D675,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D675,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D675,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D675,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D675,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D675,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D675,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D675,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D675,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D675,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D675,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D675,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D675,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D675,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D675,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C675+$D675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W675,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V675,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V675+$W675-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2102_1",2102,1,{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2102_1",2102,1,{"$f":"-PMT(societalDiscountRate,$D676,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D676,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D676,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D676,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D676,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D676,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D676,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D676,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D676,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D676,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D676,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D676,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D676,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D676,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D676,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C676+$D676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W676,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V676,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V676+$W676-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2103_1",2103,1,{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D677,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2103_1",2103,1,{"$f":"-PMT(societalDiscountRate,$D677,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D677,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D677,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D677,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D677,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D677,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D677,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D677,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D677,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D677,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D677,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D677,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D677,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D677,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D677,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C677+$D677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W677,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V677,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V677+$W677-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2104_1",2104,1,{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D678,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2104_1",2104,1,{"$f":"-PMT(societalDiscountRate,$D678,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D678,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D678,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D678,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D678,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D678,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D678,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D678,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D678,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D678,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D678,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D678,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D678,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D678,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D678,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C678+$D678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W678,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V678,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V678+$W678-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2105_1",2105,1,{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D679,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2105_1",2105,1,{"$f":"-PMT(societalDiscountRate,$D679,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D679,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D679,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D679,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D679,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D679,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D679,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D679,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D679,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D679,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D679,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D679,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D679,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D679,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D679,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C679+$D679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W679,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V679,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V679+$W679-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2106_1",2106,1,{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D680,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2106_1",2106,1,{"$f":"-PMT(societalDiscountRate,$D680,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D680,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D680,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D680,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D680,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D680,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D680,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D680,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D680,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D680,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D680,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D680,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D680,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D680,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D680,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C680+$D680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W680,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V680,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V680+$W680-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2107_1",2107,1,{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D681,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2107_1",2107,1,{"$f":"-PMT(societalDiscountRate,$D681,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D681,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D681,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D681,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D681,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D681,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D681,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D681,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D681,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D681,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D681,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D681,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D681,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D681,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D681,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C681+$D681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W681,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V681,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V681+$W681-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2108_1",2108,1,{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D682,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2108_1",2108,1,{"$f":"-PMT(societalDiscountRate,$D682,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D682,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D682,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D682,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D682,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D682,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D682,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D682,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D682,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D682,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D682,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D682,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D682,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D682,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D682,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C682+$D682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W682,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V682,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V682+$W682-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2109_1",2109,1,{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D683,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2109_1",2109,1,{"$f":"-PMT(societalDiscountRate,$D683,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D683,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D683,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D683,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D683,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D683,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D683,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D683,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D683,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D683,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D683,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D683,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D683,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D683,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D683,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C683+$D683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W683,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V683,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V683+$W683-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2110_1",2110,1,{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2110_1",2110,1,{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V684+$W684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2111_1",2111,1,{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D685,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2111_1",2111,1,{"$f":"-PMT(societalDiscountRate,$D685,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D685,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D685,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D685,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D685,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D685,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D685,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D685,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D685,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D685,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D685,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D685,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D685,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D685,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D685,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C685+$D685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W685,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V685,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V685+$W685-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2112_1",2112,1,{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D686,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2112_1",2112,1,{"$f":"-PMT(societalDiscountRate,$D686,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D686,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D686,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D686,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D686,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D686,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D686,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D686,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D686,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D686,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D686,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D686,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D686,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D686,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D686,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C686+$D686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W686,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V686,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V686+$W686-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2113_1",2113,1,{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D687,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2113_1",2113,1,{"$f":"-PMT(societalDiscountRate,$D687,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D687,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D687,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D687,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D687,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D687,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D687,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D687,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D687,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D687,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D687,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D687,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D687,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D687,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D687,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C687+$D687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W687,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V687,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V687+$W687-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2114_1",2114,1,{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D688,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2114_1",2114,1,{"$f":"-PMT(societalDiscountRate,$D688,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D688,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D688,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D688,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D688,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D688,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D688,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D688,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D688,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D688,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D688,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D688,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D688,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D688,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D688,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C688+$D688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W688,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V688,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V688+$W688-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2115_1",2115,1,{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D689,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2115_1",2115,1,{"$f":"-PMT(societalDiscountRate,$D689,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D689,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D689,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D689,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D689,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D689,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D689,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D689,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D689,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D689,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D689,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D689,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D689,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D689,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D689,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C689+$D689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W689,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V689,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V689+$W689-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2116_1",2116,1,{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D690,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2116_1",2116,1,{"$f":"-PMT(societalDiscountRate,$D690,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D690,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D690,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D690,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D690,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D690,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D690,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D690,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D690,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D690,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D690,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D690,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D690,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D690,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D690,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C690+$D690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W690,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V690,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V690+$W690-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2117_1",2117,1,{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D691,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2117_1",2117,1,{"$f":"-PMT(societalDiscountRate,$D691,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D691,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D691,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D691,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D691,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D691,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D691,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D691,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D691,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D691,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D691,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D691,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D691,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D691,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D691,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C691+$D691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W691,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V691,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V691+$W691-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2118_1",2118,1,{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2118_1",2118,1,{"$f":"-PMT(societalDiscountRate,$D692,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D692,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D692,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D692,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D692,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D692,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D692,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D692,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D692,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D692,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D692,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D692,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D692,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D692,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D692,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C692+$D692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W692,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V692,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V692+$W692-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2119_1",2119,1,{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2119_1",2119,1,{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V693+$W693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2120_1",2120,1,{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D694,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2120_1",2120,1,{"$f":"-PMT(societalDiscountRate,$D694,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D694,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D694,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D694,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D694,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D694,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D694,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D694,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D694,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D694,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D694,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D694,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D694,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D694,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D694,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C694+$D694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W694,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V694,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V694+$W694-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2121_1",2121,1,{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D695,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2121_1",2121,1,{"$f":"-PMT(societalDiscountRate,$D695,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D695,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D695,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D695,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D695,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D695,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D695,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D695,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D695,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D695,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D695,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D695,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D695,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D695,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D695,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C695+$D695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W695,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V695,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V695+$W695-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2122_1",2122,1,{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D696,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2122_1",2122,1,{"$f":"-PMT(societalDiscountRate,$D696,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D696,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D696,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D696,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D696,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D696,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D696,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D696,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D696,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D696,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D696,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D696,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D696,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D696,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D696,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C696+$D696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W696,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V696,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V696+$W696-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2123_1",2123,1,{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D697,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2123_1",2123,1,{"$f":"-PMT(societalDiscountRate,$D697,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D697,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D697,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D697,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D697,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D697,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D697,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D697,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D697,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D697,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D697,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D697,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D697,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D697,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D697,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C697+$D697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W697,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V697,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V697+$W697-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2124_1",2124,1,{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D698,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2124_1",2124,1,{"$f":"-PMT(societalDiscountRate,$D698,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D698,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D698,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D698,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D698,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D698,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D698,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D698,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D698,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D698,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D698,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D698,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D698,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D698,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D698,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C698+$D698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W698,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V698,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V698+$W698-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2125_1",2125,1,{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D699,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2125_1",2125,1,{"$f":"-PMT(societalDiscountRate,$D699,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D699,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D699,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D699,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D699,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D699,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D699,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D699,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D699,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D699,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D699,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D699,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D699,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D699,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D699,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C699+$D699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W699,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V699,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V699+$W699-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2126_1",2126,1,{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D700,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2126_1",2126,1,{"$f":"-PMT(societalDiscountRate,$D700,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D700,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D700,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D700,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D700,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D700,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D700,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D700,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D700,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D700,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D700,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D700,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D700,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D700,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D700,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C700+$D700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W700,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V700,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V700+$W700-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2127_1",2127,1,{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2127_1",2127,1,{"$f":"-PMT(societalDiscountRate,$D701,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D701,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D701,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D701,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D701,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D701,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D701,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D701,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D701,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D701,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D701,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D701,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D701,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D701,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D701,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C701+$D701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W701,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V701,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V701+$W701-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2128_1",2128,1,{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D702,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2128_1",2128,1,{"$f":"-PMT(societalDiscountRate,$D702,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D702,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D702,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D702,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D702,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D702,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D702,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D702,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D702,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D702,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D702,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D702,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D702,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D702,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D702,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C702+$D702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W702,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V702,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V702+$W702-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2129_1",2129,1,{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2129_1",2129,1,{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V703+$W703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2130_1",2130,1,{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D704,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2130_1",2130,1,{"$f":"-PMT(societalDiscountRate,$D704,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D704,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D704,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D704,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D704,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D704,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D704,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D704,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D704,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D704,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D704,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D704,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D704,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D704,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D704,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C704+$D704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W704,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V704,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V704+$W704-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2131_1",2131,1,{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D705,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2131_1",2131,1,{"$f":"-PMT(societalDiscountRate,$D705,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D705,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D705,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D705,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D705,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D705,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D705,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D705,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D705,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D705,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D705,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D705,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D705,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D705,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D705,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C705+$D705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W705,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V705,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V705+$W705-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2132_1",2132,1,{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D706,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2132_1",2132,1,{"$f":"-PMT(societalDiscountRate,$D706,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D706,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D706,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D706,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D706,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D706,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D706,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D706,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D706,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D706,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D706,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D706,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D706,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D706,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D706,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C706+$D706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W706,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V706,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V706+$W706-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2133_1",2133,1,{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D707,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2133_1",2133,1,{"$f":"-PMT(societalDiscountRate,$D707,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D707,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D707,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D707,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D707,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D707,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D707,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D707,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D707,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D707,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D707,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D707,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D707,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D707,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D707,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C707+$D707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W707,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V707,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V707+$W707-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2134_1",2134,1,{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D708,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2134_1",2134,1,{"$f":"-PMT(societalDiscountRate,$D708,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D708,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D708,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D708,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D708,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D708,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D708,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D708,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D708,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D708,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D708,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D708,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D708,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D708,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D708,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C708+$D708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W708,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V708,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V708+$W708-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2135_1",2135,1,{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D709,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2135_1",2135,1,{"$f":"-PMT(societalDiscountRate,$D709,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D709,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D709,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D709,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D709,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D709,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D709,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D709,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D709,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D709,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D709,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D709,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D709,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D709,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D709,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C709+$D709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W709,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V709,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V709+$W709-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2136_1",2136,1,{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D710,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2136_1",2136,1,{"$f":"-PMT(societalDiscountRate,$D710,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D710,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D710,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D710,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D710,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D710,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D710,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D710,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D710,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D710,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D710,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D710,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D710,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D710,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D710,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C710+$D710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W710,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V710,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V710+$W710-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2137_1",2137,1,{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D711,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2137_1",2137,1,{"$f":"-PMT(societalDiscountRate,$D711,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D711,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D711,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D711,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D711,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D711,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D711,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D711,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D711,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D711,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D711,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D711,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D711,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D711,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D711,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C711+$D711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W711,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V711,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V711+$W711-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2138_1",2138,1,{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D712,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2138_1",2138,1,{"$f":"-PMT(societalDiscountRate,$D712,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D712,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D712,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D712,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D712,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D712,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D712,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D712,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D712,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D712,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D712,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D712,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D712,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D712,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D712,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C712+$D712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W712,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V712,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V712+$W712-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2139_1",2139,1,{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D713,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2139_1",2139,1,{"$f":"-PMT(societalDiscountRate,$D713,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D713,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D713,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D713,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D713,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D713,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D713,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D713,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D713,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D713,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D713,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D713,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D713,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D713,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D713,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C713+$D713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W713,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V713,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V713+$W713-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2140_1",2140,1,{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2140_1",{"$f":"C714","v":2140},1,{"$f":"-PMT(societalDiscountRate,$D714,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D714,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D714,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D714,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D714,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D714,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D714,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D714,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D714,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D714,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D714,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D714,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D714,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D714,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D714,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C714+$D714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W714,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V714,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V714+$W714-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2141_1",2141,1,{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D715,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2141_1",2141,1,{"$f":"-PMT(societalDiscountRate,$D715,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D715,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D715,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D715,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D715,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D715,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D715,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D715,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D715,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D715,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D715,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D715,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D715,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D715,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D715,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C715+$D715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W715,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V715,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V715+$W715-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2142_1",2142,1,{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2142_1",2142,1,{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V716+$W716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2143_1",2143,1,{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D717,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2143_1",2143,1,{"$f":"-PMT(societalDiscountRate,$D717,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D717,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D717,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D717,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D717,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D717,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D717,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D717,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D717,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D717,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D717,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D717,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D717,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D717,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D717,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C717+$D717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W717,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V717,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V717+$W717-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2144_1",2144,1,{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D718,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2144_1",2144,1,{"$f":"-PMT(societalDiscountRate,$D718,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D718,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D718,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D718,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D718,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D718,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D718,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D718,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D718,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D718,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D718,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D718,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D718,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D718,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D718,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C718+$D718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W718,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V718,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V718+$W718-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,{"$f":"CONCATENATE(C719,\"_\",D719)","v":"2145_1"},{"$f":"IF(D719=1,C718+1,C718)","v":2145},{"$f":"IF(C718+D718>=2050,1,IF(D718=30,1,D718+1))","v":1},{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D719,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(V719,\"_\",W719)","v":"2145_1"},2145,{"$f":"IF(V718+W718>=2050,1,IF(W718=30,1,W718+1))","v":1},{"$f":"-PMT(societalDiscountRate,$D719,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D719,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D719,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D719,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D719,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D719,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D719,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D719,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D719,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D719,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D719,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D719,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D719,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D719,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D719,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C719+$D719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W719,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V719,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V719+$W719-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2146_1",2146,1,{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D720,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2146_1",2146,1,{"$f":"-PMT(societalDiscountRate,$D720,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D720,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D720,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D720,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D720,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D720,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D720,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D720,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D720,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D720,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D720,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D720,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D720,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D720,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D720,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C720+$D720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W720,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V720,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V720+$W720-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2147_1",2147,1,{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D721,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2147_1",2147,1,{"$f":"-PMT(societalDiscountRate,$D721,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D721,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D721,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D721,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D721,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D721,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D721,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D721,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D721,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D721,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D721,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D721,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D721,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D721,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D721,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C721+$D721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W721,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V721,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V721+$W721-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2148_1",2148,1,{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D722,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2148_1",2148,1,{"$f":"-PMT(societalDiscountRate,$D722,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D722,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D722,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D722,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D722,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D722,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D722,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D722,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D722,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D722,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D722,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D722,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D722,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D722,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D722,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C722+$D722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W722,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V722,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V722+$W722-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2149_1",2149,1,{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2149_1",2149,1,{"$f":"-PMT(societalDiscountRate,$D723,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D723,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D723,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D723,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D723,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D723,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D723,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D723,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D723,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D723,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D723,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D723,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D723,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D723,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D723,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C723+$D723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W723,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V723,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V723+$W723-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2150_1",2150,1,{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D724,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2150_1",2150,1,{"$f":"-PMT(societalDiscountRate,$D724,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D724,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D724,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D724,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D724,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D724,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D724,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D724,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D724,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D724,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D724,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D724,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D724,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D724,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D724,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C724+$D724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W724,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V724,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V724+$W724-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2151_1",2151,1,{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2151_1",2151,1,{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V725+$W725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2152_1",2152,1,{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D726,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2152_1",2152,1,{"$f":"-PMT(societalDiscountRate,$D726,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D726,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D726,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D726,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D726,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D726,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D726,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D726,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D726,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D726,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D726,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D726,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D726,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D726,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D726,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C726+$D726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W726,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V726,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V726+$W726-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2153_1",2153,1,{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D727,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2153_1",2153,1,{"$f":"-PMT(societalDiscountRate,$D727,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D727,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D727,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D727,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D727,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D727,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D727,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D727,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D727,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D727,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D727,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D727,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D727,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D727,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D727,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C727+$D727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W727,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V727,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V727+$W727-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2154_1",2154,1,{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D728,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2154_1",2154,1,{"$f":"-PMT(societalDiscountRate,$D728,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D728,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D728,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D728,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D728,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D728,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D728,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D728,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D728,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D728,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D728,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D728,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D728,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D728,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D728,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C728+$D728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W728,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V728,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V728+$W728-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2155_1",2155,1,{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D729,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2155_1",2155,1,{"$f":"-PMT(societalDiscountRate,$D729,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D729,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D729,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D729,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D729,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D729,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D729,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D729,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D729,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D729,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D729,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D729,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D729,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D729,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D729,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C729+$D729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W729,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V729,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V729+$W729-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2156_1",2156,1,{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D730,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2156_1",2156,1,{"$f":"-PMT(societalDiscountRate,$D730,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D730,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D730,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D730,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D730,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D730,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D730,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D730,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D730,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D730,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D730,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D730,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D730,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D730,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D730,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C730+$D730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W730,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V730,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V730+$W730-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2157_1",2157,1,{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D731,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2157_1",2157,1,{"$f":"-PMT(societalDiscountRate,$D731,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D731,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D731,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D731,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D731,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D731,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D731,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D731,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D731,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D731,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D731,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D731,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D731,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D731,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D731,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C731+$D731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W731,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V731,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V731+$W731-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2158_1",2158,1,{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D732,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2158_1",2158,1,{"$f":"-PMT(societalDiscountRate,$D732,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D732,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D732,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D732,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D732,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D732,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D732,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D732,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D732,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D732,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D732,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D732,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D732,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D732,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D732,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C732+$D732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W732,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V732,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V732+$W732-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2159_1",2159,1,{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D733,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2159_1",2159,1,{"$f":"-PMT(societalDiscountRate,$D733,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D733,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D733,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D733,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D733,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D733,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D733,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D733,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D733,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D733,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D733,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D733,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D733,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D733,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D733,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C733+$D733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W733,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V733,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V733+$W733-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2160_1",2160,1,{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D734,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2160_1",2160,1,{"$f":"-PMT(societalDiscountRate,$D734,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D734,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D734,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D734,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D734,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D734,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D734,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D734,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D734,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D734,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D734,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D734,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D734,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D734,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D734,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C734+$D734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W734,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V734,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V734+$W734-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2161_1",2161,1,{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D735,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2161_1",2161,1,{"$f":"-PMT(societalDiscountRate,$D735,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D735,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D735,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D735,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D735,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D735,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D735,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D735,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D735,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D735,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D735,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D735,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D735,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D735,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D735,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C735+$D735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W735,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V735,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V735+$W735-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2162_1",2162,1,{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2162_1",2162,1,{"$f":"-PMT(societalDiscountRate,$D736,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D736,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D736,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D736,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D736,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D736,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D736,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D736,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D736,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D736,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D736,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D736,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D736,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D736,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D736,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C736+$D736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W736,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V736,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V736+$W736-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2163_1",2163,1,{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D737,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2163_1",2163,1,{"$f":"-PMT(societalDiscountRate,$D737,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D737,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D737,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D737,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D737,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D737,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D737,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D737,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D737,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D737,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D737,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D737,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D737,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D737,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D737,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C737+$D737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W737,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V737,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V737+$W737-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2164_1",2164,1,{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2164_1",2164,1,{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V738+$W738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2165_1",2165,1,{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D739,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2165_1",2165,1,{"$f":"-PMT(societalDiscountRate,$D739,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D739,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D739,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D739,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D739,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D739,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D739,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D739,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D739,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D739,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D739,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D739,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D739,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D739,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D739,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C739+$D739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W739,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V739,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V739+$W739-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2166_1",2166,1,{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D740,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2166_1",2166,1,{"$f":"-PMT(societalDiscountRate,$D740,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D740,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D740,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D740,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D740,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D740,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D740,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D740,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D740,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D740,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D740,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D740,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D740,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D740,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D740,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C740+$D740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W740,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V740,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V740+$W740-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2167_1",2167,1,{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D741,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2167_1",2167,1,{"$f":"-PMT(societalDiscountRate,$D741,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D741,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D741,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D741,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D741,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D741,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D741,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D741,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D741,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D741,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D741,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D741,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D741,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D741,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D741,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C741+$D741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W741,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V741,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V741+$W741-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2168_1",2168,1,{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D742,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2168_1",2168,1,{"$f":"-PMT(societalDiscountRate,$D742,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D742,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D742,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D742,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D742,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D742,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D742,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D742,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D742,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D742,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D742,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D742,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D742,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D742,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D742,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C742+$D742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W742,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V742,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V742+$W742-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2169_1",2169,1,{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D743,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2169_1",2169,1,{"$f":"-PMT(societalDiscountRate,$D743,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D743,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D743,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D743,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D743,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D743,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D743,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D743,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D743,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D743,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D743,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D743,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D743,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D743,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D743,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C743+$D743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W743,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V743,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V743+$W743-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2170_1",2170,1,{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2170_1",2170,1,{"$f":"-PMT(societalDiscountRate,$D744,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D744,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D744,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D744,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D744,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D744,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D744,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D744,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D744,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D744,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D744,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D744,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D744,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D744,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D744,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C744+$D744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W744,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V744,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V744+$W744-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2171_1",2171,1,{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D745,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2171_1",2171,1,{"$f":"-PMT(societalDiscountRate,$D745,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D745,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D745,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D745,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D745,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D745,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D745,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D745,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D745,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D745,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D745,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D745,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D745,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D745,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D745,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C745+$D745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W745,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V745,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V745+$W745-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2172_1",2172,1,{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D746,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2172_1",2172,1,{"$f":"-PMT(societalDiscountRate,$D746,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D746,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D746,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D746,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D746,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D746,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D746,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D746,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D746,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D746,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D746,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D746,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D746,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D746,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D746,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C746+$D746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W746,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V746,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V746+$W746-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2173_1",2173,1,{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2173_1",2173,1,{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V747+$W747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2174_1",2174,1,{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D748,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2174_1",2174,1,{"$f":"-PMT(societalDiscountRate,$D748,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D748,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D748,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D748,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D748,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D748,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D748,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D748,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D748,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D748,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D748,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D748,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D748,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D748,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D748,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C748+$D748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W748,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V748,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V748+$W748-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2175_1",2175,1,{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D749,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2175_1",2175,1,{"$f":"-PMT(societalDiscountRate,$D749,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D749,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D749,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D749,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D749,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D749,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D749,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D749,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D749,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D749,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D749,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D749,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D749,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D749,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D749,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C749+$D749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W749,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V749,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V749+$W749-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2176_1",2176,1,{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D750,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2176_1",2176,1,{"$f":"-PMT(societalDiscountRate,$D750,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D750,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D750,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D750,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D750,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D750,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D750,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D750,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D750,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D750,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D750,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D750,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D750,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D750,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D750,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C750+$D750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W750,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V750,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V750+$W750-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2177_1",2177,1,{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D751,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2177_1",2177,1,{"$f":"-PMT(societalDiscountRate,$D751,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D751,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D751,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D751,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D751,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D751,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D751,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D751,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D751,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D751,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D751,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D751,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D751,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D751,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D751,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C751+$D751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W751,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V751,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V751+$W751-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2178_1",2178,1,{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D752,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2178_1",2178,1,{"$f":"-PMT(societalDiscountRate,$D752,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D752,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D752,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D752,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D752,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D752,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D752,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D752,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D752,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D752,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D752,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D752,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D752,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D752,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D752,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C752+$D752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W752,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V752,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V752+$W752-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2179_1",2179,1,{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D753,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2179_1",2179,1,{"$f":"-PMT(societalDiscountRate,$D753,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D753,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D753,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D753,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D753,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D753,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D753,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D753,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D753,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D753,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D753,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D753,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D753,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D753,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D753,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C753+$D753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W753,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V753,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V753+$W753-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2180_1",2180,1,{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D754,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2180_1",2180,1,{"$f":"-PMT(societalDiscountRate,$D754,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D754,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D754,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D754,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D754,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D754,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D754,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D754,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D754,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D754,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D754,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D754,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D754,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D754,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D754,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C754+$D754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W754,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V754,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V754+$W754-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2181_1",2181,1,{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D755,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2181_1",2181,1,{"$f":"-PMT(societalDiscountRate,$D755,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D755,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D755,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D755,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D755,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D755,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D755,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D755,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D755,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D755,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D755,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D755,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D755,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D755,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D755,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C755+$D755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W755,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V755,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V755+$W755-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2182_1",2182,1,{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D756,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2182_1",2182,1,{"$f":"-PMT(societalDiscountRate,$D756,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D756,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D756,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D756,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D756,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D756,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D756,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D756,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D756,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D756,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D756,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D756,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D756,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D756,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D756,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C756+$D756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W756,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V756,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V756+$W756-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2183_1",2183,1,{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D757,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2183_1",2183,1,{"$f":"-PMT(societalDiscountRate,$D757,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D757,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D757,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D757,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D757,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D757,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D757,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D757,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D757,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D757,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D757,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D757,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D757,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D757,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D757,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C757+$D757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W757,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V757,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V757+$W757-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2184_1",2184,1,{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D758,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2184_1",2184,1,{"$f":"-PMT(societalDiscountRate,$D758,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D758,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D758,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D758,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D758,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D758,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D758,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D758,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D758,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D758,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D758,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D758,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D758,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D758,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D758,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C758+$D758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W758,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V758,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V758+$W758-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2185_1",2185,1,{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D759,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2185_1",2185,1,{"$f":"-PMT(societalDiscountRate,$D759,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D759,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D759,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D759,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D759,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D759,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D759,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D759,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D759,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D759,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D759,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D759,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D759,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D759,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D759,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C759+$D759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W759,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V759,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V759+$W759-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2186_1",2186,1,{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D760,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2186_1",2186,1,{"$f":"-PMT(societalDiscountRate,$D760,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D760,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D760,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D760,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D760,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D760,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D760,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D760,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D760,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D760,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D760,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D760,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D760,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D760,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D760,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C760+$D760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W760,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V760,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V760+$W760-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2187_1",2187,1,{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D761,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2187_1",2187,1,{"$f":"-PMT(societalDiscountRate,$D761,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D761,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D761,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D761,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D761,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D761,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D761,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D761,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D761,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D761,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D761,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D761,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D761,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D761,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D761,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C761+$D761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W761,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V761,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V761+$W761-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2188_1",2188,1,{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D762,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2188_1",2188,1,{"$f":"-PMT(societalDiscountRate,$D762,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D762,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D762,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D762,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D762,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D762,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D762,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D762,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D762,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D762,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D762,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D762,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D762,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D762,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D762,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C762+$D762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W762,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V762,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V762+$W762-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2189_1",2189,1,{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D763,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2189_1",2189,1,{"$f":"-PMT(societalDiscountRate,$D763,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D763,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D763,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D763,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D763,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D763,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D763,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D763,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D763,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D763,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D763,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D763,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D763,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D763,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D763,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C763+$D763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W763,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V763,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V763+$W763-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2190_1",2190,1,{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D764,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2190_1",2190,1,{"$f":"-PMT(societalDiscountRate,$D764,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D764,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D764,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D764,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D764,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D764,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D764,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D764,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D764,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D764,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D764,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D764,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D764,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D764,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D764,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C764+$D764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W764,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V764,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V764+$W764-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2191_1",2191,1,{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2191_1",2191,1,{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V765+$W765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2192_1",2192,1,{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D766,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2192_1",2192,1,{"$f":"-PMT(societalDiscountRate,$D766,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D766,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D766,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D766,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D766,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D766,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D766,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D766,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D766,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D766,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D766,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D766,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D766,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D766,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D766,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C766+$D766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W766,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V766,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V766+$W766-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2193_1",2193,1,{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2193_1",2193,1,{"$f":"-PMT(societalDiscountRate,$D767,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D767,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D767,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D767,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D767,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D767,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D767,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D767,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D767,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D767,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D767,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D767,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D767,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D767,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D767,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C767+$D767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W767,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V767,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V767+$W767-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2194_1",2194,1,{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D768,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2194_1",2194,1,{"$f":"-PMT(societalDiscountRate,$D768,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D768,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D768,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D768,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D768,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D768,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D768,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D768,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D768,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D768,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D768,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D768,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D768,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D768,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D768,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C768+$D768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W768,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V768,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V768+$W768-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2195_1",2195,1,{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D769,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2195_1",2195,1,{"$f":"-PMT(societalDiscountRate,$D769,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D769,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D769,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D769,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D769,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D769,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D769,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D769,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D769,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D769,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D769,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D769,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D769,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D769,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D769,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C769+$D769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W769,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V769,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V769+$W769-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2196_1",2196,1,{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D770,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2196_1",2196,1,{"$f":"-PMT(societalDiscountRate,$D770,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D770,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D770,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D770,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D770,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D770,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D770,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D770,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D770,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D770,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D770,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D770,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D770,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D770,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D770,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C770+$D770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W770,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V770,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V770+$W770-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2197_1",2197,1,{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D771,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2197_1",2197,1,{"$f":"-PMT(societalDiscountRate,$D771,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D771,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D771,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D771,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D771,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D771,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D771,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D771,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D771,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D771,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D771,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D771,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D771,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D771,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D771,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C771+$D771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W771,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V771,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V771+$W771-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2198_1",2198,1,{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D772,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2198_1",2198,1,{"$f":"-PMT(societalDiscountRate,$D772,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D772,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D772,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D772,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D772,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D772,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D772,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D772,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D772,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D772,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D772,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D772,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D772,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D772,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D772,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C772+$D772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W772,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V772,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V772+$W772-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2199_1",2199,1,{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D773,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2199_1",2199,1,{"$f":"-PMT(societalDiscountRate,$D773,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D773,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D773,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D773,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D773,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D773,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D773,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D773,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D773,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D773,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D773,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D773,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D773,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D773,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D773,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C773+$D773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W773,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V773,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V773+$W773-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2200_1",2200,1,{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D774,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2200_1",2200,1,{"$f":"-PMT(societalDiscountRate,$D774,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D774,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D774,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D774,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D774,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D774,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D774,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D774,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D774,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D774,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D774,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D774,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D774,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D774,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D774,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C774+$D774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W774,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V774,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V774+$W774-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2201_1",2201,1,{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D775,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2201_1",2201,1,{"$f":"-PMT(societalDiscountRate,$D775,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D775,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D775,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D775,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D775,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D775,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D775,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D775,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D775,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D775,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D775,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D775,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D775,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D775,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D775,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C775+$D775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W775,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V775,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V775+$W775-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2202_1",2202,1,{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D776,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2202_1",2202,1,{"$f":"-PMT(societalDiscountRate,$D776,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D776,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D776,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D776,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D776,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D776,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D776,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D776,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D776,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D776,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D776,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D776,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D776,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D776,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D776,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C776+$D776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W776,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V776,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V776+$W776-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2203_1",2203,1,{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D777,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2203_1",2203,1,{"$f":"-PMT(societalDiscountRate,$D777,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D777,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D777,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D777,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D777,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D777,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D777,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D777,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D777,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D777,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D777,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D777,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D777,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D777,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D777,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C777+$D777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W777,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V777,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V777+$W777-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2204_1",2204,1,{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D778,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2204_1",{"$f":"C778","v":2204},1,{"$f":"-PMT(societalDiscountRate,$D778,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D778,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D778,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D778,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D778,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D778,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D778,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D778,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D778,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D778,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D778,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D778,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D778,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D778,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D778,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C778+$D778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W778,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V778,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V778+$W778-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2205_1",2205,1,{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D779,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2205_1",2205,1,{"$f":"-PMT(societalDiscountRate,$D779,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D779,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D779,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D779,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D779,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D779,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D779,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D779,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D779,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D779,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D779,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D779,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D779,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D779,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D779,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C779+$D779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W779,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V779,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V779+$W779-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2206_1",2206,1,{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2206_1",2206,1,{"$f":"-PMT(societalDiscountRate,$D780,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D780,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D780,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D780,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D780,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D780,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D780,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D780,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D780,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D780,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D780,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D780,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D780,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D780,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D780,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C780+$D780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W780,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V780,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V780+$W780-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2207_1",2207,1,{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D781,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2207_1",2207,1,{"$f":"-PMT(societalDiscountRate,$D781,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D781,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D781,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D781,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D781,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D781,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D781,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D781,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D781,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D781,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D781,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D781,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D781,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D781,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D781,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C781+$D781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W781,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V781,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V781+$W781-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2208_1",2208,1,{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2208_1",2208,1,{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V782+$W782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,{"$f":"CONCATENATE(C783,\"_\",D783)","v":"2209_1"},{"$f":"IF(D783=1,C782+1,C782)","v":2209},{"$f":"IF(C782+D782>=2050,1,IF(D782=30,1,D782+1))","v":1},{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D783,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(V783,\"_\",W783)","v":"2209_1"},2209,{"$f":"IF(V782+W782>=2050,1,IF(W782=30,1,W782+1))","v":1},{"$f":"-PMT(societalDiscountRate,$D783,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D783,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D783,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D783,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D783,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D783,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D783,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D783,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D783,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D783,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D783,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D783,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D783,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D783,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D783,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C783+$D783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W783,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V783,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V783+$W783-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2210_1",2210,1,{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D784,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2210_1",2210,1,{"$f":"-PMT(societalDiscountRate,$D784,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D784,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D784,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D784,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D784,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D784,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D784,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D784,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D784,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D784,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D784,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D784,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D784,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D784,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D784,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C784+$D784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W784,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V784,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V784+$W784-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2211_1",2211,1,{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D785,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2211_1",2211,1,{"$f":"-PMT(societalDiscountRate,$D785,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D785,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D785,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D785,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D785,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D785,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D785,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D785,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D785,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D785,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D785,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D785,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D785,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D785,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D785,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C785+$D785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W785,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V785,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V785+$W785-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2212_1",2212,1,{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D786,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2212_1",2212,1,{"$f":"-PMT(societalDiscountRate,$D786,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D786,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D786,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D786,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D786,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D786,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D786,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D786,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D786,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D786,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D786,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D786,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D786,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D786,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D786,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C786+$D786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W786,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V786,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V786+$W786-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2213_1",2213,1,{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D787,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2213_1",2213,1,{"$f":"-PMT(societalDiscountRate,$D787,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D787,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D787,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D787,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D787,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D787,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D787,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D787,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D787,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D787,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D787,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D787,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D787,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D787,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D787,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C787+$D787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W787,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V787,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V787+$W787-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2214_1",2214,1,{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D788,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2214_1",2214,1,{"$f":"-PMT(societalDiscountRate,$D788,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D788,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D788,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D788,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D788,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D788,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D788,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D788,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D788,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D788,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D788,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D788,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D788,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D788,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D788,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C788+$D788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W788,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V788,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V788+$W788-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2215_1",2215,1,{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2215_1",2215,1,{"$f":"-PMT(societalDiscountRate,$D789,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D789,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D789,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D789,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D789,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D789,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D789,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D789,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D789,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D789,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D789,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D789,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D789,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D789,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D789,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C789+$D789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W789,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V789,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V789+$W789-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2216_1",2216,1,{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D790,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2216_1",2216,1,{"$f":"-PMT(societalDiscountRate,$D790,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D790,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D790,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D790,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D790,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D790,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D790,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D790,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D790,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D790,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D790,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D790,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D790,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D790,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D790,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C790+$D790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W790,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V790,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V790+$W790-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2217_1",2217,1,{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2217_1",2217,1,{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V791+$W791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2218_1",2218,1,{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D792,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2218_1",2218,1,{"$f":"-PMT(societalDiscountRate,$D792,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D792,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D792,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D792,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D792,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D792,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D792,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D792,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D792,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D792,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D792,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D792,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D792,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D792,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D792,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C792+$D792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W792,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V792,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V792+$W792-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2219_1",2219,1,{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D793,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2219_1",2219,1,{"$f":"-PMT(societalDiscountRate,$D793,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D793,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D793,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D793,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D793,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D793,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D793,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D793,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D793,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D793,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D793,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D793,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D793,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D793,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D793,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C793+$D793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W793,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V793,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V793+$W793-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2220_1",2220,1,{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D794,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2220_1",2220,1,{"$f":"-PMT(societalDiscountRate,$D794,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D794,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D794,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D794,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D794,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D794,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D794,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D794,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D794,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D794,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D794,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D794,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D794,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D794,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D794,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C794+$D794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W794,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V794,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V794+$W794-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2221_1",2221,1,{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D795,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2221_1",2221,1,{"$f":"-PMT(societalDiscountRate,$D795,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D795,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D795,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D795,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D795,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D795,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D795,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D795,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D795,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D795,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D795,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D795,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D795,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D795,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D795,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C795+$D795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W795,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V795,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V795+$W795-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2222_1",2222,1,{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D796,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2222_1",2222,1,{"$f":"-PMT(societalDiscountRate,$D796,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D796,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D796,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D796,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D796,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D796,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D796,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D796,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D796,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D796,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D796,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D796,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D796,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D796,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D796,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C796+$D796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W796,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V796,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V796+$W796-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2223_1",2223,1,{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D797,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2223_1",2223,1,{"$f":"-PMT(societalDiscountRate,$D797,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D797,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D797,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D797,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D797,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D797,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D797,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D797,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D797,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D797,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D797,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D797,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D797,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D797,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D797,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C797+$D797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W797,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V797,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V797+$W797-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2224_1",2224,1,{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2224_1",2224,1,{"$f":"-PMT(societalDiscountRate,$D798,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D798,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D798,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D798,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D798,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D798,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D798,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D798,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D798,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D798,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D798,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D798,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D798,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D798,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D798,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C798+$D798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W798,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V798,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V798+$W798-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2225_1",2225,1,{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D799,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2225_1",2225,1,{"$f":"-PMT(societalDiscountRate,$D799,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D799,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D799,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D799,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D799,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D799,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D799,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D799,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D799,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D799,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D799,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D799,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D799,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D799,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D799,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C799+$D799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W799,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V799,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V799+$W799-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2226_1",2226,1,{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2226_1",2226,1,{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V800+$W800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2227_1",2227,1,{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D801,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2227_1",2227,1,{"$f":"-PMT(societalDiscountRate,$D801,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D801,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D801,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D801,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D801,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D801,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D801,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D801,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D801,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D801,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D801,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D801,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D801,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D801,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D801,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C801+$D801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W801,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V801,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V801+$W801-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2228_1",2228,1,{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D802,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2228_1",2228,1,{"$f":"-PMT(societalDiscountRate,$D802,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D802,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D802,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D802,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D802,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D802,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D802,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D802,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D802,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D802,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D802,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D802,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D802,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D802,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D802,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C802+$D802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W802,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V802,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V802+$W802-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2229_1",2229,1,{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D803,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2229_1",2229,1,{"$f":"-PMT(societalDiscountRate,$D803,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D803,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D803,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D803,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D803,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D803,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D803,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D803,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D803,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D803,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D803,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D803,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D803,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D803,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D803,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C803+$D803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W803,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V803,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V803+$W803-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2230_1",2230,1,{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D804,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2230_1",2230,1,{"$f":"-PMT(societalDiscountRate,$D804,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D804,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D804,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D804,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D804,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D804,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D804,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D804,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D804,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D804,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D804,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D804,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D804,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D804,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D804,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C804+$D804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W804,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V804,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V804+$W804-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2231_1",2231,1,{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D805,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2231_1",2231,1,{"$f":"-PMT(societalDiscountRate,$D805,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D805,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D805,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D805,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D805,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D805,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D805,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D805,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D805,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D805,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D805,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D805,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D805,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D805,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D805,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C805+$D805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W805,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V805,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V805+$W805-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2232_1",2232,1,{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2232_1",2232,1,{"$f":"-PMT(societalDiscountRate,$D806,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D806,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D806,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D806,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D806,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D806,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D806,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D806,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D806,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D806,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D806,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D806,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D806,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D806,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D806,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C806+$D806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W806,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V806,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V806+$W806-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2233_1",2233,1,{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D807,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2233_1",2233,1,{"$f":"-PMT(societalDiscountRate,$D807,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D807,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D807,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D807,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D807,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D807,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D807,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D807,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D807,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D807,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D807,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D807,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D807,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D807,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D807,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C807+$D807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W807,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V807,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V807+$W807-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2234_1",2234,1,{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2234_1",2234,1,{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V808+$W808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2235_1",2235,1,{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D809,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2235_1",2235,1,{"$f":"-PMT(societalDiscountRate,$D809,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D809,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D809,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D809,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D809,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D809,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D809,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D809,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D809,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D809,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D809,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D809,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D809,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D809,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D809,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C809+$D809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W809,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V809,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V809+$W809-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2236_1",2236,1,{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D810,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2236_1",2236,1,{"$f":"-PMT(societalDiscountRate,$D810,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D810,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D810,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D810,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D810,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D810,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D810,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D810,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D810,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D810,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D810,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D810,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D810,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D810,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D810,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C810+$D810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W810,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V810,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V810+$W810-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2237_1",2237,1,{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D811,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2237_1",2237,1,{"$f":"-PMT(societalDiscountRate,$D811,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D811,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D811,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D811,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D811,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D811,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D811,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D811,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D811,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D811,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D811,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D811,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D811,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D811,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D811,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C811+$D811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W811,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V811,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V811+$W811-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2238_1",2238,1,{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D812,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2238_1",2238,1,{"$f":"-PMT(societalDiscountRate,$D812,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D812,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D812,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D812,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D812,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D812,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D812,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D812,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D812,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D812,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D812,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D812,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D812,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D812,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D812,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C812+$D812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W812,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V812,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V812+$W812-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2239_1",2239,1,{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D813,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2239_1",2239,1,{"$f":"-PMT(societalDiscountRate,$D813,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D813,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D813,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D813,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D813,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D813,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D813,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D813,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D813,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D813,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D813,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D813,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D813,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D813,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D813,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C813+$D813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W813,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V813,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V813+$W813-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2240_1",2240,1,{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D814,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2240_1",2240,1,{"$f":"-PMT(societalDiscountRate,$D814,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D814,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D814,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D814,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D814,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D814,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D814,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D814,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D814,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D814,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D814,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D814,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D814,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D814,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D814,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C814+$D814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W814,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V814,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V814+$W814-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2241_1",2241,1,{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D815,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2241_1",2241,1,{"$f":"-PMT(societalDiscountRate,$D815,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D815,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D815,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D815,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D815,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D815,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D815,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D815,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D815,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D815,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D815,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D815,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D815,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D815,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D815,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C815+$D815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W815,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V815,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V815+$W815-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2242_1",2242,1,{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D816,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2242_1",2242,1,{"$f":"-PMT(societalDiscountRate,$D816,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D816,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D816,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D816,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D816,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D816,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D816,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D816,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D816,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D816,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D816,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D816,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D816,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D816,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D816,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C816+$D816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W816,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V816,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V816+$W816-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2243_1",2243,1,{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D817,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2243_1",2243,1,{"$f":"-PMT(societalDiscountRate,$D817,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D817,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D817,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D817,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D817,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D817,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D817,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D817,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D817,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D817,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D817,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D817,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D817,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D817,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D817,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C817+$D817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W817,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V817,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V817+$W817-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2244_1",2244,1,{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2244_1",2244,1,{"$f":"-PMT(societalDiscountRate,$D818,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D818,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D818,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D818,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D818,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D818,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D818,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D818,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D818,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D818,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D818,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D818,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D818,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D818,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D818,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C818+$D818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W818,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V818,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V818+$W818-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2245_1",2245,1,{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2245_1",2245,1,{"$f":"-PMT(societalDiscountRate,$D819,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D819,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D819,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D819,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D819,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D819,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D819,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D819,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D819,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D819,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D819,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D819,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D819,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D819,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D819,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C819+$D819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W819,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V819,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V819+$W819-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2246_1",2246,1,{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2246_1",2246,1,{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V820+$W820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2247_1",2247,1,{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2247_1",2247,1,{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V821+$W821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2248_1",2248,1,{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2248_1",2248,1,{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V822+$W822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2249_1",2249,1,{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2249_1",2249,1,{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V823+$W823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2250_1",2250,1,{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2250_1",2250,1,{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V824+$W824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2251_1",2251,1,{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2251_1",2251,1,{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V825+$W825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2252_1",2252,1,{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2252_1",2252,1,{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V826+$W826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2253_1",2253,1,{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2253_1",2253,1,{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V827+$W827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2254_1",2254,1,{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2254_1",2254,1,{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V828+$W828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2255_1",2255,1,{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2255_1",2255,1,{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V829+$W829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2256_1",2256,1,{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2256_1",2256,1,{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V830+$W830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2257_1",2257,1,{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2257_1",2257,1,{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V831+$W831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2258_1",2258,1,{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2258_1",2258,1,{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V832+$W832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2259_1",2259,1,{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2259_1",2259,1,{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V833+$W833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2260_1",2260,1,{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2260_1",2260,1,{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V834+$W834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]

{"sheet":"Measure CE Results","index":30,"n_rows":136,"n_cols":141,"rows_kept":136,"cut":false,"hidden":false,"merged":[[5,98,5,126],[4,98,4,140],[5,63,5,65],[5,66,5,68],[5,69,5,70],[5,74,5,76],[5,78,5,80],[5,81,5,83],[5,84,5,85],[5,24,5,26],[5,27,5,28],[5,29,5,31],[5,139,5,140],[5,135,5,136],[5,137,5,138],[5,129,5,130],[5,133,5,134],[5,131,5,132],[5,127,5,128],[4,51,5,55],[4,56,5,62],[4,63,4,77],[4,78,4,92],[4,93,5,97],[5,89,5,91],[0,2,0,5],[1,1,1,6],[5,47,5,49],[5,13,5,15],[4,21,4,35],[4,36,4,50],[5,42,5,43],[5,36,5,38],[5,39,5,41],[5,44,5,46],[4,2,5,12],[4,13,4,20],[5,16,5,18],[5,19,5,20],[5,32,5,34],[5,21,5,23]]}
[null,"Calculation Engine: \nMeasure Level Detailed Cost Effectiveness Results","This worksheet calculates all cost-effectiveness parameters include benefits, costs, ratios, net benefits, levelized costs, and incentives at the measure-level."]
[null,"FOR REFERENCE ONLY, DO NOT MODIFY"]
[null,"Click here to return to \"Measure Selection & CE Results\""]
[]
[null,null,"MEASURE DATA",null,null,null,null,null,null,null,null,null,null,"Load Profile",null,null,null,null,null,null,null,"Avoided Costs - Standard Discount Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avoided Costs - Societal Discount Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail Rates",null,null,null,null,"Early Replacement",null,null,null,null,null,null,"Early Replacement Avoided Costs - Standard Discount Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Replacement Avoided Costs - Societal Discount Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Replacement Retail Rates",null,null,null,null,"BC TESTING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter",null,null,"Summer",null,null,"Shoulder",null,"Winter",null,null,"Summer",null,null,"Shoulder",null,"Avoided Capacity Cost",null,null,"Avoided Natural Gas Cost",null,null,null,"Winter",null,null,"Summer",null,null,"Shoulder",null,"Avoided Capacity Cost",null,null,"Avoided Natural Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter",null,null,"Summer",null,null,"Shoulder",null,null,null,null,"Avoided Natural Gas Cost",null,null,null,"Winter",null,null,"Summer",null,null,"Shoulder",null,null,null,null,"Avoided Natural Gas Cost",null,null,null,null,null,null,null,null,"BC Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRC",null,"SC",null,"PAC",null,"PC",null,"RIM",null,"LC ($/kW)",null,"LC ($/MWh)"]
[null,"ID","FIRST YEAR DEMAND SAVINGS (KW)","FIRST YEAR ENERGY SAVINGS (KWH)","PEAK DEMAND SAVINGS (KW)","EFFECTIVE USEFUL LIFE (YEAR)","VARIABLE PROGRAM COST ($)","INCREMENTAL LIFE CYCLE COST ($)","NET-TO-GROSS (ENERGY)","NET-TO-GROSS (DEMAND)","FIRST YEAR NATURAL GAS SAVINGS (MMBtu)","FIRST YEAR WATER SAVINGS (Litre)","END USE LOAD PROFILE","Winter Peak","Winter Mid-Peak","Winter Off Peak","Summer Peak","Summer Mid-Peak","Summer Off Peak","Shoulder Mid-Peak","Shoulder Off Peak","Winter Peak","Winter Mid-Peak","Winter Off Peak","Summer Peak","Summer Mid-Peak","Summer Off Peak","Shoulder Mid-Peak","Shoulder Off Peak","Generation","Transmission","Distribution","Residential/ Commercial Space Heating","Residential/ Commercial Water Heating","Industrial Process","Avoided Water Cost\n$/Litre","Winter Peak (SOC)","Winter Mid-Peak (SOC)","Winter Off Peak (SOC)","Summer Peak (SOC)","Summer Mid-Peak (SOC)","Summer Off Peak (SOC)","Shoulder Mid-Peak (SOC)","Shoulder Off Peak (SOC)","Generation (SOC)","Transmission (SOC)","Distribution (SOC)","Residential/ Commercial Space Heating (SOC)","Residential/ Commercial Water Heating (SOC)","Industrial Process (SOC)","Avoided Water Cost\n$/Litre (SOC)","Electricity ($/kWh)","Natural Gas ($/MMBtu)","Water ($/L)","Propane ($/L)","Heating Oil ($/L)","REMAINNG USEFUL LIFE \n(YEARS)","REMAINNG USEFUL LIFE ANNUAL ENERGY SAVINGS (KWH)","REMAINNG USEFUL LIFE ANNUAL DEMAND SAVINGS (KW)","REMAINNG USEFUL LIFE PEAK DEMAND SAVINGS (KW)","REMAINING LIFE NATURAL GAS SAVINGS (MMBtu)","REMAINING USEFUL LIFE WATER SAVINGS (Litre)","REMAINING USEFUL LIFE INCREMENTAL LIFE CYCLE COST ($)","Winter Peak","Winter Mid-Peak","Winter Off Peak","Summer Peak","Summer Mid-Peak","Summer Off Peak","Shoulder Mid-Peak","Shoulder Off Peak","Generation","Transmission","Distribution","Residential/ Commercial Space Heating","Residential/ Commercial Water Heating","Industrial Process","Avoided Water Cost\n$/Litre","Winter Peak (SOC)","Winter Mid-Peak (SOC)","Winter Off Peak (SOC)","Summer Peak (SOC)","Summer Mid-Peak (SOC)","Summer Off Peak (SOC)","Shoulder Mid-Peak (SOC)","Shoulder Off Peak (SOC)","Generation (SOC)","Transmission (SOC)","Distribution (SOC)","Residential/ Commercial Space Heating (SOC)","Residential/ Commercial Water Heating (SOC)","Industrial Process (SOC)","Avoided Water Cost\n$/Litre (SOC)","Electricity ($/kWh)","Natural Gas ($/MMBtu)","Water ($/L)","Propane ($/L)","Heating Oil ($/L)","(EUL - RUL): PV of AC - Elec kWh - Std","RUL: PV of AC - Elec kWh - Std","(EUL - RUL): PV of AC - Elec kW - Std","RUL: PV of AC - Elec kW - Std","(EUL - RUL): PV of AC - Nat Gas - Std","RUL: PV of AC - Nat Gas - Std","(EUL - RUL): PV of AC - Waterh - Std","RUL: PV of AC - Waterh - Std","(EUL - RUL): PV of AC - Elec kWh - Societal","RUL: PV of AC - Elec kWh - Societal","(EUL - RUL): PV of AC - Elec kW - Societal","RUL: PV of AC - Elec kW - Societal","(EUL - RUL): PV of AC - Nat Gas - Societal","RUL: PV of AC - Nat Gas - Societal","(EUL - RUL): PV of AC - Waterh - Societal","RUL: PV of AC - Waterh - Societal","Incentives","Variable Program Cost ($)","Variable Program Cost ($) - Societal","(EUL - RUL): PV of Lost Revenue","RUL: PV of Lost Revenue","PV of Incremental Costs","Early Replacement: PV of Incremental Costs","PV of Incremental Costs - Societal","Early Replacement: PV of Incremental Costs - Societal","(EUL - RUL): PV kWh","RUL: PV kWh","(EUL - RUL): PV kW","RUL: PV kW","Benefits","Costs","Benefits","Costs","Benefits","Costs","Benefits","Costs","Benefits","Costs","Benefits","Costs","Benefits","Costs"]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-Residential2015 DIL2015 DILNew Participant GS >w Participant GS >50ARCHETYPE - NEW PARTICIPANT GS >50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":926},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M8,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M8,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M8,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M8,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M8,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M8,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M8,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M8,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3456406913516286E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0169995555202433E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7327419633106818E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5855444326790428E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2204988042382388E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5944148863011664E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9603596371835539E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5525016602914267E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":123.43613776542772},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3456406913516286E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0169995555202433E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7327419633106818E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5855444326790428E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2204988042382388E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5944148863011664E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9603596371835539E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5525016602914267E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":123.43613776542772},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1279336198173377},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F8-$BE8,(SUMPRODUCT($V8:$AC8,$N8:$U8)*$D8*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":287.36632668621536},{"$f":"IFERROR(-PV(discountRate,$BE8,(SUMPRODUCT($BL8:$BS8,$N8:$U8)*$BF8*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F8-$BE8,(($E8*SUM($AD8:$AF8))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE8,(($BH8*SUM($BT8:$BV8))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F8-$BE8,(K8*AG8),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE8,($BI8*$CL8),0,0),0)","v":0},{"$f":"-PV(discountRate,$F8-$BE8,($L8*$AJ8),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE8,($BJ8*$BZ8),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F8-$BE8,(SUMPRODUCT($AK8:$AR8,$N8:$U8)*$D8*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":287.36632668621536},{"$f":"-PV(societalDiscountRate,$BE8,(SUMPRODUCT($CA8:$CH8,$N8:$U8)*$BF8*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F8-$BE8,(($E8*SUM($AS8:$AU8))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE8,(($BH8*SUM($CI8:$CK8))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F8-$BE8,($K8*$AV8),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE8,($BI8*$CL8),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F8-$BE8,($L8*$AY8),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE8,($BJ8*$CO8),0,0),0)","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F8-$BE8,($AZ8*$D8+$K8*$BA8+$L8*$BB8)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":944.0921219763793},{"$f":"-PV(discountRate,$F8-$BE8,($CP8*$BF8+$BI8*$CQ8+$BJ8*$CR8)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H8*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK8*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H8*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK8*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F8-$BE8),$D8*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6861.7638572959813},{"$f":"IFERROR(-PV(discountRate,($BE8),$BF8*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F8-$BE8),$E8*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE8),$BH8*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU8:CV8,CY8:DB8)*I8+SUM(CW8:CX8)*J8)*(1+'CE Parameters'!$F$12)","v":330.47127568914766},{"$f":"DL8+IF(BE8>0,DQ8,DP8)*I8","v":0},{"$f":"(SUM(DC8:DD8,DG8:DJ8)*I8+SUM(DE8:DF8)*J8)*(1+'CE Parameters'!$F$12)","v":330.47127568914766},{"$f":"DM8+IF(BE8>0,DS8,DR8)*I8","v":0},{"$f":"SUM(CU8:CV8)*I8+SUM(CW8:CX8)*J8","v":287.36632668621536},{"$f":"DL8+DK8","v":0},{"$f":"DK8+SUM(DN8:DO8)","v":944.0921219763793},{"$f":"IF(BE8>0,DQ8,DP8)","v":0},{"$f":"SUM(CU8:CV8,CY8:DB8)*I8+SUM(CW8:CX8)*J8","v":287.36632668621536},{"$f":"DL8+DK8+SUM(DN8:DO8)*I8","v":944.0921219763793},{"$f":"SUM($DV8:$DW8)*J8","v":0},{"$f":"SUM($DK8:$DL8)","v":0},{"$f":"SUM($DT8:$DU8)*I8","v":6861.7638572959813},{"$f":"SUM($DK8:$DL8)","v":0}]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CResidential2015 Heating ProgramCAC 15 SEERCAC 15 SEERARCHETYPE - CAC 15 SEERHISTORICAL PERFORMANSTORICAL PERFORMANCEPer-Residential-AC_CentralNND"},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":441},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":834967},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":441},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":18},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1034550},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-AC_Central"},{"$f":"VLOOKUP($M9,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M9,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M9,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M9,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.23252392684910811},{"$f":"VLOOKUP($M9,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.31434668766858098},{"$f":"VLOOKUP($M9,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.43444866211133348},{"$f":"VLOOKUP($M9,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":1.285301592330124E-2},{"$f":"VLOOKUP($M9,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":5.8277074476761276E-3},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3844141508169336E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.13772223473255E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9070998607012922E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8236647729413271E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3511927592227072E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7795663597007222E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.887449783654285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5765516036896414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":140.74877566676869},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3844141508169336E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.13772223473255E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9070998607012922E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8236647729413271E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3511927592227072E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7795663597007222E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.887449783654285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5765516036896414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":140.74877566676869},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1269559764110062},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F9-$BE9,(SUMPRODUCT($V9:$AC9,$N9:$U9)*$D9*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":449734.63012226298},{"$f":"IFERROR(-PV(discountRate,$BE9,(SUMPRODUCT($BL9:$BS9,$N9:$U9)*$BF9*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F9-$BE9,(($E9*SUM($AD9:$AF9))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":894411.02885970834},{"$f":"IFERROR(-PV(discountRate,$BE9,(($BH9*SUM($BT9:$BV9))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F9-$BE9,(SUMPRODUCT($AK9:$AR9,$N9:$U9)*$D9*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":449734.63012226298},{"$f":"-PV(societalDiscountRate,$BE9,(SUMPRODUCT($CA9:$CH9,$N9:$U9)*$BF9*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F9-$BE9,(($E9*SUM($AS9:$AU9))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":894411.02885970834},{"$f":"IFERROR(-PV(societalDiscountRate,$BE9,(($BH9*SUM($CI9:$CK9))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F9-$BE9,($AZ9*$D9+$K9*$BA9+$L9*$BB9)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1438303.0643545417},{"$f":"-PV(discountRate,$F9-$BE9,($CP9*$BF9+$BI9*$CQ9+$BJ9*$CR9)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H9*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1034549.9999999999},{"$f":"$BK9*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H9*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":1034549.9999999999},{"$f":"$BK9*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F9-$BE9),$D9*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9824611.100575991},{"$f":"IFERROR(-PV(discountRate,($BE9),$BF9*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F9-$BE9),$E9*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5189.011655974442},{"$f":"IFERROR(-PV(discountRate,($BE9),$BH9*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU9:CV9,CY9:DB9)*I9+SUM(CW9:CX9)*J9)*(1+'CE Parameters'!$F$12)","v":1545767.5078292671},{"$f":"DL9+IF(BE9>0,DQ9,DP9)*I9","v":1034549.9999999999},{"$f":"(SUM(DC9:DD9,DG9:DJ9)*I9+SUM(DE9:DF9)*J9)*(1+'CE Parameters'!$F$12)","v":1545767.5078292671},{"$f":"DM9+IF(BE9>0,DS9,DR9)*I9","v":1034549.9999999999},{"$f":"SUM(CU9:CV9)*I9+SUM(CW9:CX9)*J9","v":1344145.6589819714},{"$f":"DL9+DK9","v":0},{"$f":"DK9+SUM(DN9:DO9)","v":1438303.0643545417},{"$f":"IF(BE9>0,DQ9,DP9)","v":1034549.9999999999},{"$f":"SUM(CU9:CV9,CY9:DB9)*I9+SUM(CW9:CX9)*J9","v":1344145.6589819714},{"$f":"DL9+DK9+SUM(DN9:DO9)*I9","v":1438303.0643545417},{"$f":"SUM($DV9:$DW9)*J9","v":5189.011655974442},{"$f":"SUM($DK9:$DL9)","v":0},{"$f":"SUM($DT9:$DU9)*I9","v":9824611.100575991},{"$f":"SUM($DK9:$DL9)","v":0}]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CResidential2015 ResidnstructionNEW HOME CONSTRUCTIOEW HOME CONSTRUCTIONARCHETYPE - NEW HOME CONSTRUCTIONHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10827},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3240},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Furnace_ECM_3"},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1718873413611309E-2},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0410042297760109E-2},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1927853621181613},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.11595252713320685},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15785187112031102},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22712660707812535},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.25010587717375E-2},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.1653658067088441E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.362080257284754E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0808637884584824E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8503851305213381E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7211355104840221E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2963078439034526E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.710453800822431E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9002443242175173E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5590077135286537E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":134.15109234927263},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.362080257284754E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0808637884584824E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8503851305213381E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7211355104840221E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2963078439034526E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.710453800822431E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9002443242175173E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5590077135286537E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":134.15109234927263},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12716167769252307},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F10-$BE10,(SUMPRODUCT($V10:$AC10,$N10:$U10)*$D10*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4539.0643461704231},{"$f":"IFERROR(-PV(discountRate,$BE10,(SUMPRODUCT($BL10:$BS10,$N10:$U10)*$BF10*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F10-$BE10,(($E10*SUM($AD10:$AF10))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4587.5550315343498},{"$f":"IFERROR(-PV(discountRate,$BE10,(($BH10*SUM($BT10:$BV10))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F10-$BE10,(SUMPRODUCT($AK10:$AR10,$N10:$U10)*$D10*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4539.0643461704231},{"$f":"-PV(societalDiscountRate,$BE10,(SUMPRODUCT($CA10:$CH10,$N10:$U10)*$BF10*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F10-$BE10,(($E10*SUM($AS10:$AU10))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4587.5550315343498},{"$f":"IFERROR(-PV(societalDiscountRate,$BE10,(($BH10*SUM($CI10:$CK10))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F10-$BE10,($AZ10*$D10+$K10*$BA10+$L10*$BB10)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":14735.30020734965},{"$f":"-PV(discountRate,$F10-$BE10,($CP10*$BF10+$BI10*$CQ10+$BJ10*$CR10)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":3239.9999999999995},{"$f":"$BK10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":3239.9999999999995},{"$f":"$BK10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F10-$BE10),$D10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":104297.64008454711},{"$f":"IFERROR(-PV(discountRate,($BE10),$BF10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F10-$BE10),$E10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":28.899318394166563},{"$f":"IFERROR(-PV(discountRate,($BE10),$BH10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU10:CV10,CY10:DB10)*I10+SUM(CW10:CX10)*J10)*(1+'CE Parameters'!$F$12)","v":10495.61228436049},3239.9999999999995,{"$f":"(SUM(DC10:DD10,DG10:DJ10)*I10+SUM(DE10:DF10)*J10)*(1+'CE Parameters'!$F$12)","v":10495.61228436049},3239.9999999999995,9126.6193777047738,0,14735.30020734965,3239.9999999999995,9126.6193777047738,14735.30020734965,28.899318394166563,0,104297.64008454711,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CResidential2015 Low IInitiativeHAP HOMEHAP HOMEARCHETYPE - HAP HOMEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":36},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":219928},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":36},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":110352},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Furnace_ECM_3"},{"$f":"VLOOKUP($M11,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1718873413611309E-2},{"$f":"VLOOKUP($M11,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0410042297760109E-2},{"$f":"VLOOKUP($M11,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1927853621181613},{"$f":"VLOOKUP($M11,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.11595252713320685},{"$f":"VLOOKUP($M11,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15785187112031102},{"$f":"VLOOKUP($M11,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22712660707812535},{"$f":"VLOOKUP($M11,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.25010587717375E-2},{"$f":"VLOOKUP($M11,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.1653658067088441E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3456406913516286E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0169995555202433E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7327419633106818E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5855444326790428E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2204988042382388E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5944148863011664E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9603596371835539E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5525016602914267E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":123.43613776542772},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3456406913516286E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0169995555202433E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7327419633106818E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5855444326790428E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2204988042382388E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5944148863011664E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9603596371835539E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5525016602914267E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":123.43613776542772},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1279336198173377},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F11-$BE11,(SUMPRODUCT($V11:$AC11,$N11:$U11)*$D11*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":67263.471478551277},{"$f":"IFERROR(-PV(discountRate,$BE11,(SUMPRODUCT($BL11:$BS11,$N11:$U11)*$BF11*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F11-$BE11,(($E11*SUM($AD11:$AF11))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":37916.767889182898},{"$f":"IFERROR(-PV(discountRate,$BE11,(($BH11*SUM($BT11:$BV11))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F11-$BE11,(SUMPRODUCT($AK11:$AR11,$N11:$U11)*$D11*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":67263.471478551277},{"$f":"-PV(societalDiscountRate,$BE11,(SUMPRODUCT($CA11:$CH11,$N11:$U11)*$BF11*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F11-$BE11,(($E11*SUM($AS11:$AU11))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":37916.767889182898},{"$f":"IFERROR(-PV(societalDiscountRate,$BE11,(($BH11*SUM($CI11:$CK11))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F11-$BE11,($AZ11*$D11+$K11*$BA11+$L11*$BB11)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":224224.93758317619},{"$f":"-PV(discountRate,$F11-$BE11,($CP11*$BF11+$BI11*$CQ11+$BJ11*$CR11)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H11*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":110351.99999999999},{"$f":"$BK11*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H11*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":110351.99999999999},{"$f":"$BK11*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F11-$BE11),$D11*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1629691.1464442662},{"$f":"IFERROR(-PV(discountRate,($BE11),$BF11*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F11-$BE11),$E11*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":266.76403764865591},{"$f":"IFERROR(-PV(discountRate,($BE11),$BH11*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU11:CV11,CY11:DB11)*I11+SUM(CW11:CX11)*J11)*(1+'CE Parameters'!$F$12)","v":120957.27527289429},110351.99999999999,{"$f":"(SUM(DC11:DD11,DG11:DJ11)*I11+SUM(DE11:DF11)*J11)*(1+'CE Parameters'!$F$12)","v":120957.27527289429},110351.99999999999,105180.23936773418,0,224224.93758317619,110351.99999999999,105180.23936773418,224224.93758317619,266.76403764865591,0,1629691.1464442662,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"IResidentialHeating anng ProgramCAC 14.5 SEERCAC 14.5 SEERARCHETYPE - CAC 14.5 SEERHISTORICAL PERFORMANSTORICAL PERFORMANCEPer-Residential-AC_CentralNND"},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.16471486934028556},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":147.29700000001503},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.83528513065971444},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":18},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":475},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.51364279715878636},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.51364279715878636},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-AC_Central"},{"$f":"VLOOKUP($M12,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M12,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M12,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M12,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.23252392684910811},{"$f":"VLOOKUP($M12,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.31434668766858098},{"$f":"VLOOKUP($M12,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.43444866211133348},{"$f":"VLOOKUP($M12,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":1.285301592330124E-2},{"$f":"VLOOKUP($M12,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":5.8277074476761276E-3},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3517337171316742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1163451236033322E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9151797980992033E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8668579733511114E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3849041438538405E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8256873796330589E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8046780293038478E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5248291486003509E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":152.82783548498168},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3517337171316742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1163451236033322E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9151797980992033E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8668579733511114E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3849041438538405E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8256873796330589E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8046780293038478E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5248291486003509E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":152.82783548498168},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12688860038369446},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F12-$BE12,(SUMPRODUCT($V12:$AC12,$N12:$U12)*$D12*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":80.12363120148234},{"$f":"IFERROR(-PV(discountRate,$BE12,(SUMPRODUCT($BL12:$BS12,$N12:$U12)*$BF12*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F12-$BE12,(($E12*SUM($AD12:$AF12))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1830.9752236607028},{"$f":"IFERROR(-PV(discountRate,$BE12,(($BH12*SUM($BT12:$BV12))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F12-$BE12,(SUMPRODUCT($AK12:$AR12,$N12:$U12)*$D12*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":80.12363120148234},{"$f":"-PV(societalDiscountRate,$BE12,(SUMPRODUCT($CA12:$CH12,$N12:$U12)*$BF12*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F12-$BE12,(($E12*SUM($AS12:$AU12))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1830.9752236607028},{"$f":"IFERROR(-PV(societalDiscountRate,$BE12,(($BH12*SUM($CI12:$CK12))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":126.83275663206459},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F12-$BE12,($AZ12*$D12+$K12*$BA12+$L12*$BB12)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":253.59719935766984},{"$f":"-PV(discountRate,$F12-$BE12,($CP12*$BF12+$BI12*$CQ12+$BJ12*$CR12)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H12*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":465.68627450980392},{"$f":"$BK12*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H12*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":465.68627450980392},{"$f":"$BK12*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F12-$BE12),$D12*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1699.1815612692756},{"$f":"IFERROR(-PV(discountRate,($BE12),$BF12*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F12-$BE12),$E12*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9.6356415434071288},{"$f":"IFERROR(-PV(discountRate,($BE12),$BH12*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU12:CV12,CY12:DB12)*I12+SUM(CW12:CX12)*J12)*(1+'CE Parameters'!$F$12)","v":1128.8654856771211},239.19640063767011,{"$f":"(SUM(DC12:DD12,DG12:DJ12)*I12+SUM(DE12:DF12)*J12)*(1+'CE Parameters'!$F$12)","v":1128.8654856771211},239.19640063767011,981.62216145836624,126.83275663206459,380.42995598973442,465.68627450980392,981.62216145836624,257.09113146177253,4.949277874775043,126.83275663206459,872.77237001098445,126.83275663206459]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"IResidentialHeating anng ProgramCAC 15 SEERCAC 15 SEERARCHETYPE - CAC 15 SEERHISTORICAL PERFORMANSTORICAL PERFORMANCEPer-Residential-AC_CentralNND"},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.23360018720989584},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":208.89800000003913},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.76639981279010416},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":18},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":475},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56653086399822961},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56653086399822961},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-AC_Central"},{"$f":"VLOOKUP($M13,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M13,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M13,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M13,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.23252392684910811},{"$f":"VLOOKUP($M13,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.31434668766858098},{"$f":"VLOOKUP($M13,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.43444866211133348},{"$f":"VLOOKUP($M13,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":1.285301592330124E-2},{"$f":"VLOOKUP($M13,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":5.8277074476761276E-3},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3517337171316742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1163451236033322E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9151797980992033E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8668579733511114E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3849041438538405E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8256873796330589E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8046780293038478E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5248291486003509E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":152.82783548498168},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3517337171316742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1163451236033322E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9151797980992033E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8668579733511114E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3849041438538405E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8256873796330589E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8046780293038478E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5248291486003509E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":152.82783548498168},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12688860038369446},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F13-$BE13,(SUMPRODUCT($V13:$AC13,$N13:$U13)*$D13*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":113.63209237614267},{"$f":"IFERROR(-PV(discountRate,$BE13,(SUMPRODUCT($BL13:$BS13,$N13:$U13)*$BF13*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F13-$BE13,(($E13*SUM($AD13:$AF13))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1679.9761148969303},{"$f":"IFERROR(-PV(discountRate,$BE13,(($BH13*SUM($BT13:$BV13))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F13-$BE13,(SUMPRODUCT($AK13:$AR13,$N13:$U13)*$D13*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":113.63209237614267},{"$f":"-PV(societalDiscountRate,$BE13,(SUMPRODUCT($CA13:$CH13,$N13:$U13)*$BF13*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F13-$BE13,(($E13*SUM($AS13:$AU13))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1679.9761148969303},{"$f":"IFERROR(-PV(societalDiscountRate,$BE13,(($BH13*SUM($CI13:$CK13))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":147.05882352941177},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F13-$BE13,($AZ13*$D13+$K13*$BA13+$L13*$BB13)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":359.65394917359504},{"$f":"-PV(discountRate,$F13-$BE13,($CP13*$BF13+$BI13*$CQ13+$BJ13*$CR13)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H13*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":465.68627450980392},{"$f":"$BK13*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H13*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":465.68627450980392},{"$f":"$BK13*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F13-$BE13),$D13*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2409.7953779510744},{"$f":"IFERROR(-PV(discountRate,($BE13),$BF13*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F13-$BE13),$E13*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.8409976472910969},{"$f":"IFERROR(-PV(discountRate,($BE13),$BH13*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU13:CV13,CY13:DB13)*I13+SUM(CW13:CX13)*J13)*(1+'CE Parameters'!$F$12)","v":1168.5545684418391},263.82564745015594,{"$f":"(SUM(DC13:DD13,DG13:DJ13)*I13+SUM(DE13:DF13)*J13)*(1+'CE Parameters'!$F$12)","v":1168.5545684418391},263.82564745015594,1016.1344073407297,147.05882352941177,506.71277270300681,465.68627450980392,1016.1344073407297,350.81388609510395,5.0086980357261401,147.05882352941177,1365.2234575295624,147.05882352941177]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"IResidentialHeating anng ProgramECM FURNACEECM FURNACEARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56111033676656685},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1089.5241408498014},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.43888966323343315},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":19},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":959},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46860120183473908},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46860120183473908},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Furnace_ECM_3"},{"$f":"VLOOKUP($M14,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1718873413611309E-2},{"$f":"VLOOKUP($M14,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0410042297760109E-2},{"$f":"VLOOKUP($M14,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1927853621181613},{"$f":"VLOOKUP($M14,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.11595252713320685},{"$f":"VLOOKUP($M14,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15785187112031102},{"$f":"VLOOKUP($M14,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22712660707812535},{"$f":"VLOOKUP($M14,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.25010587717375E-2},{"$f":"VLOOKUP($M14,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.1653658067088441E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3491273978234671E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1183451775055273E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9183245460451932E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8766416058312707E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3863279051679804E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8280742140114642E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8014428653759147E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5213370231121401E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":153.28181683974626},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3491273978234671E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1183451775055273E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9183245460451932E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8766416058312707E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3863279051679804E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8280742140114642E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8014428653759147E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5213370231121401E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":153.28181683974626},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12686327136633774},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F14-$BE14,(SUMPRODUCT($V14:$AC14,$N14:$U14)*$D14*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":610.61610250286253},{"$f":"IFERROR(-PV(discountRate,$BE14,(SUMPRODUCT($BL14:$BS14,$N14:$U14)*$BF14*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F14-$BE14,(($E14*SUM($AD14:$AF14))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1000.9380041432873},{"$f":"IFERROR(-PV(discountRate,$BE14,(($BH14*SUM($BT14:$BV14))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F14-$BE14,(SUMPRODUCT($AK14:$AR14,$N14:$U14)*$D14*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":610.61610250286253},{"$f":"-PV(societalDiscountRate,$BE14,(SUMPRODUCT($CA14:$CH14,$N14:$U14)*$BF14*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F14-$BE14,(($E14*SUM($AS14:$AU14))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1000.9380041432873},{"$f":"IFERROR(-PV(societalDiscountRate,$BE14,(($BH14*SUM($CI14:$CK14))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":7.8014705882352935},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F14-$BE14,($AZ14*$D14+$K14*$BA14+$L14*$BB14)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1945.7459177438943},{"$f":"-PV(discountRate,$F14-$BE14,($CP14*$BF14+$BI14*$CQ14+$BJ14*$CR14)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H14*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":940.19607843137248},{"$f":"$BK14*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H14*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":940.19607843137248},{"$f":"$BK14*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F14-$BE14),$D14*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12948.94786170071},{"$f":"IFERROR(-PV(discountRate,($BE14),$BF14*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F14-$BE14),$E14*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.2161848950096577},{"$f":"IFERROR(-PV(discountRate,($BE14),$BH14*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU14:CV14,CY14:DB14)*I14+SUM(CW14:CX14)*J14)*(1+'CE Parameters'!$F$12)","v":868.45261987550919},440.57701231324972,{"$f":"(SUM(DC14:DD14,DG14:DJ14)*I14+SUM(DE14:DF14)*J14)*(1+'CE Parameters'!$F$12)","v":868.45261987550919},440.57701231324972,755.17619119609503,7.8014705882352935,1953.5473883321297,940.19607843137248,755.17619119609503,919.58034610806146,2.4443105107937377,7.8014705882352935,6067.8925304883269,7.8014705882352935]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10.976010430247717},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":54941.441441441435},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10.976010430247717},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4986.07},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.77700000000000002},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.76700000000000002},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":26.4},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M15,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M15,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M15,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M15,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M15,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M15,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M15,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M15,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3091943486974482E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0291183842247065E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8200872112384418E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7335522257956118E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3290775945069512E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7440732974239443E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7704454363941708E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4600529070980282E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":147.23706136040468},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3091943486974482E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0291183842247065E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8200872112384418E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7335522257956118E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3290775945069512E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7440732974239443E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7704454363941708E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4600529070980282E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":147.23706136040468},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12720052688321418},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F15-$BE15,(SUMPRODUCT($V15:$AC15,$N15:$U15)*$D15*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":19760.559832409104},{"$f":"IFERROR(-PV(discountRate,$BE15,(SUMPRODUCT($BL15:$BS15,$N15:$U15)*$BF15*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F15-$BE15,(($E15*SUM($AD15:$AF15))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":16073.666278956334},{"$f":"IFERROR(-PV(discountRate,$BE15,(($BH15*SUM($BT15:$BV15))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1955.6285488656306,0,0,0,{"$f":"-PV(societalDiscountRate,$F15-$BE15,(SUMPRODUCT($AK15:$AR15,$N15:$U15)*$D15*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":19760.559832409104},{"$f":"-PV(societalDiscountRate,$BE15,(SUMPRODUCT($CA15:$CH15,$N15:$U15)*$BF15*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F15-$BE15,(($E15*SUM($AS15:$AU15))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":16073.666278956334},{"$f":"IFERROR(-PV(societalDiscountRate,$BE15,(($BH15*SUM($CI15:$CK15))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1955.6285488656306,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":735.29411764705878},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F15-$BE15,($AZ15*$D15+$K15*$BA15+$L15*$BB15)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":65662.580293956096},{"$f":"-PV(discountRate,$F15-$BE15,($CP15*$BF15+$BI15*$CQ15+$BJ15*$CR15)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H15*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":4888.3039215686267},{"$f":"$BK15*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H15*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":4888.3039215686267},{"$f":"$BK15*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F15-$BE15),$D15*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":462538.92439817946},{"$f":"IFERROR(-PV(discountRate,($BE15),$BF15*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F15-$BE15),$E15*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92.404420513812866},{"$f":"IFERROR(-PV(discountRate,($BE15),$BH15*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU15:CV15,CY15:DB15)*I15+SUM(CW15:CX15)*J15)*(1+'CE Parameters'!$F$12)","v":33582.277469441477},3798.2121470588231,{"$f":"(SUM(DC15:DD15,DG15:DJ15)*I15+SUM(DE15:DF15)*J15)*(1+'CE Parameters'!$F$12)","v":33582.277469441477},3798.2121470588231,27682.457025741383,735.29411764705878,66397.874411603159,4888.3039215686267,29201.98040820998,51755.119006050947,70.874190534094467,735.29411764705878,359392.74425738544,735.29411764705878]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitPRESCRIPTIVE NON-LIGRIPTIVE NON-LIGHTINGARCHETYPE - PRESCRIPTIVE NON-LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.8563583815028899},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11585.973607038122},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.8563583815028899},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":16},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":76614.92},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M16,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M16,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M16,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M16,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M16,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M16,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M16,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M16,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3579663944431045E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.111562252011737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.907659537971668E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.843461674981051E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3814994018440682E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8199795722935748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8124145076197963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5331801174284999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":151.74219748170884},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3579663944431045E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.111562252011737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.907659537971668E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.843461674981051E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3814994018440682E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8199795722935748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8124145076197963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5331801174284999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":151.74219748170884},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12694917147001644},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F16-$BE16,(SUMPRODUCT($V16:$AC16,$N16:$U16)*$D16*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5633.2590380313932},{"$f":"IFERROR(-PV(discountRate,$BE16,(SUMPRODUCT($BL16:$BS16,$N16:$U16)*$BF16*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F16-$BE16,(($E16*SUM($AD16:$AF16))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":9732.6715954057781},{"$f":"IFERROR(-PV(discountRate,$BE16,(($BH16*SUM($BT16:$BV16))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F16-$BE16,(SUMPRODUCT($AK16:$AR16,$N16:$U16)*$D16*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5633.2590380313932},{"$f":"-PV(societalDiscountRate,$BE16,(SUMPRODUCT($CA16:$CH16,$N16:$U16)*$BF16*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F16-$BE16,(($E16*SUM($AS16:$AU16))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":9732.6715954057781},{"$f":"IFERROR(-PV(societalDiscountRate,$BE16,(($BH16*SUM($CI16:$CK16))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":335.61764705882354},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F16-$BE16,($AZ16*$D16+$K16*$BA16+$L16*$BB16)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":18369.285141306893},{"$f":"-PV(discountRate,$F16-$BE16,($CP16*$BF16+$BI16*$CQ16+$BJ16*$CR16)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H16*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":75112.666666666657},{"$f":"$BK16*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H16*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":75112.666666666657},{"$f":"$BK16*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F16-$BE16),$D16*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":124808.20148449541},{"$f":"IFERROR(-PV(discountRate,($BE16),$BF16*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F16-$BE16),$E16*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":52.314408431876245},{"$f":"IFERROR(-PV(discountRate,($BE16),$BH16*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU16:CV16,CY16:DB16)*I16+SUM(CW16:CX16)*J16)*(1+'CE Parameters'!$F$12)","v":12163.425119151938},51226.838666666663,{"$f":"(SUM(DC16:DD16,DG16:DJ16)*I16+SUM(DE16:DF16)*J16)*(1+'CE Parameters'!$F$12)","v":12163.425119151938},51226.838666666663,10576.891407958208,335.61764705882354,18704.902788365718,75112.666666666657,10576.891407958208,12863.470113430125,36.201570634858356,335.61764705882354,85119.19341242587,335.61764705882354]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitENGINEERED LIGHTINGENGINEERED LIGHTINGARCHETYPE - ENGINEERED LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11.998587570621469},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":72377.938440492479},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11.998587570621469},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":16101.4},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73099999999999998},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.70799999999999996},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":30.7},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M17,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M17,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M17,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M17,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M17,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M17,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M17,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M17,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2983015922221535E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9875618556252164E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7565424228579676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6712647313280104E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3016333378260489E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.702028667442573E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7984932425399201E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4518984847244798E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":144.00178479018044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2983015922221535E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9875618556252164E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7565424228579676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6712647313280104E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3016333378260489E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.702028667442573E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7984932425399201E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4518984847244798E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":144.00178479018044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12763935101113252},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F17-$BE17,(SUMPRODUCT($V17:$AC17,$N17:$U17)*$D17*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":21944.316373985115},{"$f":"IFERROR(-PV(discountRate,$BE17,(SUMPRODUCT($BL17:$BS17,$N17:$U17)*$BF17*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F17-$BE17,(($E17*SUM($AD17:$AF17))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":14603.922550641542},{"$f":"IFERROR(-PV(discountRate,$BE17,(($BH17*SUM($BT17:$BV17))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1930.1604848920128,0,0,0,{"$f":"-PV(societalDiscountRate,$F17-$BE17,(SUMPRODUCT($AK17:$AR17,$N17:$U17)*$D17*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":21944.316373985115},{"$f":"-PV(societalDiscountRate,$BE17,(SUMPRODUCT($CA17:$CH17,$N17:$U17)*$BF17*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F17-$BE17,(($E17*SUM($AS17:$AU17))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":14603.922550641542},{"$f":"IFERROR(-PV(societalDiscountRate,$BE17,(($BH17*SUM($CI17:$CK17))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1930.1604848920128,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":980.39215686274508},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F17-$BE17,($AZ17*$D17+$K17*$BA17+$L17*$BB17)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":73664.519697060343},{"$f":"-PV(discountRate,$F17-$BE17,($CP17*$BF17+$BI17*$CQ17+$BJ17*$CR17)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H17*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":15785.686274509802},{"$f":"$BK17*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H17*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":15785.686274509802},{"$f":"$BK17*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F17-$BE17),$D17*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":525812.39365663496},{"$f":"IFERROR(-PV(discountRate,($BE17),$BF17*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F17-$BE17),$E17*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87.167529041937911},{"$f":"IFERROR(-PV(discountRate,($BE17),$BH17*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU17:CV17,CY17:DB17)*I17+SUM(CW17:CX17)*J17)*(1+'CE Parameters'!$F$12)","v":31960.592712147401},11539.336666666666,{"$f":"(SUM(DC17:DD17,DG17:DJ17)*I17+SUM(DE17:DF17)*J17)*(1+'CE Parameters'!$F$12)","v":31960.592712147401},11539.336666666666,26380.872435237332,980.39215686274508,74644.911853923084,15785.686274509802,27791.819749693394,54829.156055413856,61.714610561692041,980.39215686274508,384368.85976300016,980.39215686274508]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitENGINEERED NON-LIGHTINEERED NON-LIGHTINGARCHETYPE - ENGINEERED NON-LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.6920821114369504},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":18019.101283880173},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.6920821114369504},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":16},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":29017.77},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.70099999999999996},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M18,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M18,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M18,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M18,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M18,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M18,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M18,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M18,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3579663944431045E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.111562252011737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.907659537971668E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.843461674981051E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3814994018440682E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8199795722935748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8124145076197963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5331801174284999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":151.74219748170884},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3579663944431045E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.111562252011737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.907659537971668E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.843461674981051E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3814994018440682E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8199795722935748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8124145076197963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5331801174284999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":151.74219748170884},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12694917147001644},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F18-$BE18,(SUMPRODUCT($V18:$AC18,$N18:$U18)*$D18*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8761.133816407033},{"$f":"IFERROR(-PV(discountRate,$BE18,(SUMPRODUCT($BL18:$BS18,$N18:$U18)*$BF18*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F18-$BE18,(($E18*SUM($AD18:$AF18))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":9403.4440421922955},{"$f":"IFERROR(-PV(discountRate,$BE18,(($BH18*SUM($BT18:$BV18))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F18-$BE18,(SUMPRODUCT($AK18:$AR18,$N18:$U18)*$D18*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8761.133816407033},{"$f":"-PV(societalDiscountRate,$BE18,(SUMPRODUCT($CA18:$CH18,$N18:$U18)*$BF18*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F18-$BE18,(($E18*SUM($AS18:$AU18))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":9403.4440421922955},{"$f":"IFERROR(-PV(societalDiscountRate,$BE18,(($BH18*SUM($CI18:$CK18))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2941.1764705882351},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F18-$BE18,($AZ18*$D18+$K18*$BA18+$L18*$BB18)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":28568.855816537758},{"$f":"-PV(discountRate,$F18-$BE18,($CP18*$BF18+$BI18*$CQ18+$BJ18*$CR18)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H18*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":28448.794117647059},{"$f":"$BK18*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H18*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":28448.794117647059},{"$f":"$BK18*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F18-$BE18),$D18*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":194108.12590164109},{"$f":"IFERROR(-PV(discountRate,($BE18),$BF18*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F18-$BE18),$E18*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":50.544766405326456},{"$f":"IFERROR(-PV(discountRate,($BE18),$BH18*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU18:CV18,CY18:DB18)*I18+SUM(CW18:CX18)*J18)*(1+'CE Parameters'!$F$12)","v":14437.909188387946},19942.604676470586,{"$f":"(SUM(DC18:DD18,DG18:DJ18)*I18+SUM(DE18:DF18)*J18)*(1+'CE Parameters'!$F$12)","v":14437.909188387946},19942.604676470586,12554.703642076476,2941.1764705882351,31510.032287125992,28448.794117647059,12554.703642076476,22967.944397981202,34.471530688432644,2941.1764705882351,136069.79625705039,2941.1764705882351]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitCUSTOM LIGHTINGCUSTOM LIGHTINGARCHETYPE - CUSTOM LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.2352941176470589},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":44006.117647058818},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.2352941176470589},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":50111.14},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73099999999999998},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":31.3},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M19,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M19,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M19,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M19,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M19,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M19,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M19,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M19,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.31725699860055E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0243497073027407E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8017797889038835E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7076970546060517E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3162315266520757E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7268214216929024E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7903801213655004E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4706929746951463E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":145.78323423809044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.31725699860055E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0243497073027407E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8017797889038835E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7076970546060517E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3162315266520757E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7268214216929024E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7903801213655004E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4706929746951463E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":145.78323423809044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12733887985080661},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F19-$BE19,(SUMPRODUCT($V19:$AC19,$N19:$U19)*$D19*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":14640.188146111705},{"$f":"IFERROR(-PV(discountRate,$BE19,(SUMPRODUCT($BL19:$BS19,$N19:$U19)*$BF19*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F19-$BE19,(($E19*SUM($AD19:$AF19))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5688.8935329022424},{"$f":"IFERROR(-PV(discountRate,$BE19,(($BH19*SUM($BT19:$BV19))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},2146.6827222225006,0,0,0,{"$f":"-PV(societalDiscountRate,$F19-$BE19,(SUMPRODUCT($AK19:$AR19,$N19:$U19)*$D19*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":14640.188146111705},{"$f":"-PV(societalDiscountRate,$BE19,(SUMPRODUCT($CA19:$CH19,$N19:$U19)*$BF19*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F19-$BE19,(($E19*SUM($AS19:$AU19))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5688.8935329022424},{"$f":"IFERROR(-PV(societalDiscountRate,$BE19,(($BH19*SUM($CI19:$CK19))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},2146.6827222225006,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":980.39215686274508},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F19-$BE19,($AZ19*$D19+$K19*$BA19+$L19*$BB19)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":48761.771809277598},{"$f":"-PV(discountRate,$F19-$BE19,($CP19*$BF19+$BI19*$CQ19+$BJ19*$CR19)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H19*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":49128.568627450979},{"$f":"$BK19*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H19*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":49128.568627450979},{"$f":"$BK19*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F19-$BE19),$D19*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":345835.7818630446},{"$f":"IFERROR(-PV(discountRate,($BE19),$BF19*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F19-$BE19),$E19*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.284377966351229},{"$f":"IFERROR(-PV(discountRate,($BE19),$BH19*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU19:CV19,CY19:DB19)*I19+SUM(CW19:CX19)*J19)*(1+'CE Parameters'!$F$12)","v":17909.701367471618},33407.426666666666,{"$f":"(SUM(DC19:DD19,DG19:DJ19)*I19+SUM(DE19:DF19)*J19)*(1+'CE Parameters'!$F$12)","v":17909.701367471618},33407.426666666666,14113.9091119075,980.39215686274508,49742.163966140346,49128.568627450979,15573.653363018799,34138.396987171516,24.33088029340275,980.39215686274508,235168.33166687033,980.39215686274508]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CResidentialHome Depotket UpliftENERGY STAR® REFRIGEReplace With NewStandard Refrigeratotandard RefrigeratorPResidential-RefrigeratorsNND"},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"-"},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2025},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9.7465846153846167E-2},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":14},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":30},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Refrigerators"},{"$f":"VLOOKUP($M20,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.4641108504059436E-2},{"$f":"VLOOKUP($M20,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.1200784021866165E-2},{"$f":"VLOOKUP($M20,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17251578767748055},{"$f":"VLOOKUP($M20,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2490240895554258E-2},{"$f":"VLOOKUP($M20,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9683815114259375E-2},{"$f":"VLOOKUP($M20,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.20042778488315283},{"$f":"VLOOKUP($M20,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14360204136357441},{"$f":"VLOOKUP($M20,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18543843754004757},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.34604615134037E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0854836439059128E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8829689632555578E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8029227737971891E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.360931905905982E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8011683452284645E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8124833858920432E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5202674098812205E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":150.33495489225808},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.34604615134037E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0854836439059128E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8829689632555578E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8029227737971891E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.360931905905982E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8011683452284645E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8124833858920432E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5202674098812205E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":150.33495489225808},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12702768586625593},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F20-$BE20,(SUMPRODUCT($V20:$AC20,$N20:$U20)*$D20*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":888.67035145312673},{"$f":"IFERROR(-PV(discountRate,$BE20,(SUMPRODUCT($BL20:$BS20,$N20:$U20)*$BF20*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F20-$BE20,(($E20*SUM($AD20:$AF20))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":175.52107571166542},{"$f":"IFERROR(-PV(discountRate,$BE20,(($BH20*SUM($BT20:$BV20))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F20-$BE20,(SUMPRODUCT($AK20:$AR20,$N20:$U20)*$D20*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":888.67035145312673},{"$f":"-PV(societalDiscountRate,$BE20,(SUMPRODUCT($CA20:$CH20,$N20:$U20)*$BF20*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F20-$BE20,(($E20*SUM($AS20:$AU20))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":175.52107571166542},{"$f":"IFERROR(-PV(societalDiscountRate,$BE20,(($BH20*SUM($CI20:$CK20))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F20-$BE20,($AZ20*$D20+$K20*$BA20+$L20*$BB20)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":2912.286547727876},{"$f":"-PV(discountRate,$F20-$BE20,($CP20*$BF20+$BI20*$CQ20+$BJ20*$CR20)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H20*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":29.411764705882351},{"$f":"$BK20*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H20*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":29.411764705882351},{"$f":"$BK20*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F20-$BE20),$D20*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":20074.440934904771},{"$f":"IFERROR(-PV(discountRate,($BE20),$BF20*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F20-$BE20),$E20*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.96620857865970378},{"$f":"IFERROR(-PV(discountRate,($BE20),$BH20*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU20:CV20,CY20:DB20)*I20+SUM(CW20:CX20)*J20)*(1+'CE Parameters'!$F$12)","v":1223.820141239511},29.411764705882351,{"$f":"(SUM(DC20:DD20,DG20:DJ20)*I20+SUM(DE20:DF20)*J20)*(1+'CE Parameters'!$F$12)","v":1223.820141239511},29.411764705882351,1064.1914271647922,0,2912.286547727876,29.411764705882351,1064.1914271647922,2912.286547727876,0.96620857865970378,0,20074.440934904771,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"IResidentialHeating anng ProgramCAC 14.5 SEERCAC 14.5 SEERARCHETYPE - CAC 14.5 SEERHISTORICAL PERFORMANSTORICAL PERFORMANCEPer-Residential-AC_CentralNND"},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.16471486934028556},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":147.29700000001503},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.83528513065971444},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":18},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":475},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.51364279715878636},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.51364279715878636},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-AC_Central"},{"$f":"VLOOKUP($M21,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M21,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M21,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M21,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.23252392684910811},{"$f":"VLOOKUP($M21,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.31434668766858098},{"$f":"VLOOKUP($M21,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.43444866211133348},{"$f":"VLOOKUP($M21,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":1.285301592330124E-2},{"$f":"VLOOKUP($M21,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":5.8277074476761276E-3},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4020000170463196E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1868058958524301E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9715723024653017E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9299358590846822E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4375179854819778E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.89238078138694E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7613658299345556E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5099151729071021E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4020000170463196E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1868058958524301E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9715723024653017E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9299358590846822E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4375179854819778E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.89238078138694E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7613658299345556E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5099151729071021E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12680927398789449},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F21-$BE21,(SUMPRODUCT($V21:$AC21,$N21:$U21)*$D21*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":81.313533757833611},{"$f":"IFERROR(-PV(discountRate,$BE21,(SUMPRODUCT($BL21:$BS21,$N21:$U21)*$BF21*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F21-$BE21,(($E21*SUM($AD21:$AF21))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1973.3487251368733},{"$f":"IFERROR(-PV(discountRate,$BE21,(($BH21*SUM($BT21:$BV21))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F21-$BE21,(SUMPRODUCT($AK21:$AR21,$N21:$U21)*$D21*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":81.313533757833611},{"$f":"-PV(societalDiscountRate,$BE21,(SUMPRODUCT($CA21:$CH21,$N21:$U21)*$BF21*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F21-$BE21,(($E21*SUM($AS21:$AU21))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1973.3487251368733},{"$f":"IFERROR(-PV(societalDiscountRate,$BE21,(($BH21*SUM($CI21:$CK21))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F21-$BE21,($AZ21*$D21+$K21*$BA21+$L21*$BB21)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":253.43865909677032},{"$f":"-PV(discountRate,$F21-$BE21,($CP21*$BF21+$BI21*$CQ21+$BJ21*$CR21)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H21*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":456.5551710880431},{"$f":"$BK21*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H21*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":456.5551710880431},{"$f":"$BK21*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F21-$BE21),$D21*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1665.8642757541911},{"$f":"IFERROR(-PV(discountRate,($BE21),$BF21*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F21-$BE21),$E21*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9.4467073954971816},{"$f":"IFERROR(-PV(discountRate,($BE21),$BH21*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU21:CV21,CY21:DB21)*I21+SUM(CW21:CX21)*J21)*(1+'CE Parameters'!$F$12)","v":1213.6668403565577},234.50627513497074,{"$f":"(SUM(DC21:DD21,DG21:DJ21)*I21+SUM(DE21:DF21)*J21)*(1+'CE Parameters'!$F$12)","v":1213.6668403565577},234.50627513497074,1055.3624698752676,0,253.43865909677032,456.5551710880431,1055.3624698752676,130.17694176663721,4.8522332105637656,0,855.65918628527857,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"IResidentialHeating anng ProgramCAC 15 SEERCAC 15 SEERARCHETYPE - CAC 15 SEERHISTORICAL PERFORMANSTORICAL PERFORMANCEPer-Residential-AC_CentralNND"},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.23360018720989584},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":208.89800000003913},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.76639981279010416},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":18},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":475},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56653086399822961},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56653086399822961},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-AC_Central"},{"$f":"VLOOKUP($M22,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M22,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M22,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M22,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.23252392684910811},{"$f":"VLOOKUP($M22,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.31434668766858098},{"$f":"VLOOKUP($M22,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.43444866211133348},{"$f":"VLOOKUP($M22,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":1.285301592330124E-2},{"$f":"VLOOKUP($M22,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":5.8277074476761276E-3},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4020000170463196E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1868058958524301E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9715723024653017E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9299358590846822E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4375179854819778E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.89238078138694E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7613658299345556E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5099151729071021E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4020000170463196E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1868058958524301E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9715723024653017E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9299358590846822E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4375179854819778E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.89238078138694E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7613658299345556E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5099151729071021E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12680927398789449},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F22-$BE22,(SUMPRODUCT($V22:$AC22,$N22:$U22)*$D22*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":115.31962344749299},{"$f":"IFERROR(-PV(discountRate,$BE22,(SUMPRODUCT($BL22:$BS22,$N22:$U22)*$BF22*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F22-$BE22,(($E22*SUM($AD22:$AF22))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1810.6081839622909},{"$f":"IFERROR(-PV(discountRate,$BE22,(($BH22*SUM($BT22:$BV22))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F22-$BE22,(SUMPRODUCT($AK22:$AR22,$N22:$U22)*$D22*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":115.31962344749299},{"$f":"-PV(societalDiscountRate,$BE22,(SUMPRODUCT($CA22:$CH22,$N22:$U22)*$BF22*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F22-$BE22,(($E22*SUM($AS22:$AU22))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1810.6081839622909},{"$f":"IFERROR(-PV(societalDiscountRate,$BE22,(($BH22*SUM($CI22:$CK22))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F22-$BE22,($AZ22*$D22+$K22*$BA22+$L22*$BB22)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":359.42910587453673},{"$f":"-PV(discountRate,$F22-$BE22,($CP22*$BF22+$BI22*$CQ22+$BJ22*$CR22)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H22*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":456.5551710880431},{"$f":"$BK22*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H22*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":456.5551710880431},{"$f":"$BK22*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F22-$BE22),$D22*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2362.5444881873273},{"$f":"IFERROR(-PV(discountRate,($BE22),$BF22*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F22-$BE22),$E22*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.6676447522461704},{"$f":"IFERROR(-PV(discountRate,($BE22),$BH22*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU22:CV22,CY22:DB22)*I22+SUM(CW22:CX22)*J22)*(1+'CE Parameters'!$F$12)","v":1254.7621764395931},258.65259553936858,{"$f":"(SUM(DC22:DD22,DG22:DJ22)*I22+SUM(DE22:DF22)*J22)*(1+'CE Parameters'!$F$12)","v":1254.7621764395931},258.65259553936858,1091.0975447300809,0,359.42910587453673,456.5551710880431,1091.0975447300809,203.62768189721243,4.9104882703197434,0,1338.4543701270218,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"IResidentialHeating anng ProgramECM FURNACEECM FURNACEARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56111033676656685},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1089.5241408498014},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.43888966323343315},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":19},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":959},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46860120183473908},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46860120183473908},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Furnace_ECM_3"},{"$f":"VLOOKUP($M23,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1718873413611309E-2},{"$f":"VLOOKUP($M23,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0410042297760109E-2},{"$f":"VLOOKUP($M23,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1927853621181613},{"$f":"VLOOKUP($M23,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.11595252713320685},{"$f":"VLOOKUP($M23,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15785187112031102},{"$f":"VLOOKUP($M23,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22712660707812535},{"$f":"VLOOKUP($M23,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.25010587717375E-2},{"$f":"VLOOKUP($M23,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.1653658067088441E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3975771431070072E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1862595947939923E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9726791032152618E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9374399439227006E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4370403552508472E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8923574083694179E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7596959090517905E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5069620178953292E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3975771431070072E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1862595947939923E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9726791032152618E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9374399439227006E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4370403552508472E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8923574083694179E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7596959090517905E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5069620178953292E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1267868117168848},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F23-$BE23,(SUMPRODUCT($V23:$AC23,$N23:$U23)*$D23*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":617.59421197855886},{"$f":"IFERROR(-PV(discountRate,$BE23,(SUMPRODUCT($BL23:$BS23,$N23:$U23)*$BF23*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F23-$BE23,(($E23*SUM($AD23:$AF23))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1075.7463011219359},{"$f":"IFERROR(-PV(discountRate,$BE23,(($BH23*SUM($BT23:$BV23))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F23-$BE23,(SUMPRODUCT($AK23:$AR23,$N23:$U23)*$D23*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":617.59421197855886},{"$f":"-PV(societalDiscountRate,$BE23,(SUMPRODUCT($CA23:$CH23,$N23:$U23)*$BF23*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F23-$BE23,(($E23*SUM($AS23:$AU23))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1075.7463011219359},{"$f":"IFERROR(-PV(societalDiscountRate,$BE23,(($BH23*SUM($CI23:$CK23))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F23-$BE23,($AZ23*$D23+$K23*$BA23+$L23*$BB23)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1944.5732296270508},{"$f":"-PV(discountRate,$F23-$BE23,($CP23*$BF23+$BI23*$CQ23+$BJ23*$CR23)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H23*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":921.760861207228},{"$f":"$BK23*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H23*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":921.760861207228},{"$f":"$BK23*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F23-$BE23),$D23*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12695.046923235988},{"$f":"IFERROR(-PV(discountRate,($BE23),$BF23*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F23-$BE23),$E23*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.1139067598133892},{"$f":"IFERROR(-PV(discountRate,($BE23),$BH23*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU23:CV23,CY23:DB23)*I23+SUM(CW23:CX23)*J23)*(1+'CE Parameters'!$F$12)","v":912.52660948749735},431.93824736593115,{"$f":"(SUM(DC23:DD23,DG23:DJ23)*I23+SUM(DE23:DF23)*J23)*(1+'CE Parameters'!$F$12)","v":912.52660948749735},431.93824736593115,793.50139955434554,0,1944.5732296270508,921.760861207228,793.50139955434554,911.22935245889607,2.3963828537193503,0,5948.9142455767906,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10.976010430247717},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":54941.441441441435},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10.976010430247717},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4986.07},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.77700000000000002},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.76700000000000002},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":26.4},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M24,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M24,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M24,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M24,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M24,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M24,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M24,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M24,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3943385246744127E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1346472496054831E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9194125311189688E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8147424424321667E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3998673883829269E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8444885910840512E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.740831269979808E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4756826404467284E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3943385246744127E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1346472496054831E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9194125311189688E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8147424424321667E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3998673883829269E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8444885910840512E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.740831269979808E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4756826404467284E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12708589654567626},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F24-$BE24,(SUMPRODUCT($V24:$AC24,$N24:$U24)*$D24*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":20066.064030953283},{"$f":"IFERROR(-PV(discountRate,$BE24,(SUMPRODUCT($BL24:$BS24,$N24:$U24)*$BF24*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F24-$BE24,(($E24*SUM($AD24:$AF24))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":17944.516099973862},{"$f":"IFERROR(-PV(discountRate,$BE24,(($BH24*SUM($BT24:$BV24))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1955.6285488656306,0,0,0,{"$f":"-PV(societalDiscountRate,$F24-$BE24,(SUMPRODUCT($AK24:$AR24,$N24:$U24)*$D24*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":20066.064030953283},{"$f":"-PV(societalDiscountRate,$BE24,(SUMPRODUCT($CA24:$CH24,$N24:$U24)*$BF24*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F24-$BE24,(($E24*SUM($AS24:$AU24))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":17944.516099973862},{"$f":"IFERROR(-PV(societalDiscountRate,$BE24,(($BH24*SUM($CI24:$CK24))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1955.6285488656306,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":12383.765859284891},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F24-$BE24,($AZ24*$D24+$K24*$BA24+$L24*$BB24)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":65603.445142117838},{"$f":"-PV(discountRate,$F24-$BE24,($CP24*$BF24+$BI24*$CQ24+$BJ24*$CR24)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H24*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":4792.4548250672815},{"$f":"$BK24*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H24*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":4792.4548250672815},{"$f":"$BK24*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F24-$BE24),$D24*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":453469.53372370527},{"$f":"IFERROR(-PV(discountRate,($BE24),$BF24*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F24-$BE24),$E24*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":90.592569131189052},{"$f":"IFERROR(-PV(discountRate,($BE24),$BH24*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU24:CV24,CY24:DB24)*I24+SUM(CW24:CX24)*J24)*(1+'CE Parameters'!$F$12)","v":35505.443830679134},3723.737399077278,{"$f":"(SUM(DC24:DD24,DG24:DJ24)*I24+SUM(DE24:DF24)*J24)*(1+'CE Parameters'!$F$12)","v":35505.443830679134},3723.737399077278,29354.775600730653,12383.765859284891,77987.211001402728,4792.4548250672815,30874.298983199249,63357.642734710455,69.484500523622003,12383.765859284891,352345.82770331902,12383.765859284891]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitPRESCRIPTIVE NON-LIGRIPTIVE NON-LIGHTINGARCHETYPE - PRESCRIPTIVE NON-LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.8563583815028899},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11585.973607038122},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.8563583815028899},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":16},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":76614.92},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M25,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M25,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M25,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M25,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M25,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M25,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M25,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M25,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4125767510504996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1881123045497119E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9689255308664302E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9119908056272322E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4386601767305536E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8924366749513058E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7653592308832154E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5169772631817114E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4125767510504996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1881123045497119E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9689255308664302E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9119908056272322E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4386601767305536E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8924366749513058E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7653592308832154E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5169772631817114E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12686298961914674},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F25-$BE25,(SUMPRODUCT($V25:$AC25,$N25:$U25)*$D25*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5681.9716180328669},{"$f":"IFERROR(-PV(discountRate,$BE25,(SUMPRODUCT($BL25:$BS25,$N25:$U25)*$BF25*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F25-$BE25,(($E25*SUM($AD25:$AF25))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":10560.432945175795},{"$f":"IFERROR(-PV(discountRate,$BE25,(($BH25*SUM($BT25:$BV25))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F25-$BE25,(SUMPRODUCT($AK25:$AR25,$N25:$U25)*$D25*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5681.9716180328669},{"$f":"-PV(societalDiscountRate,$BE25,(SUMPRODUCT($CA25:$CH25,$N25:$U25)*$BF25*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F25-$BE25,(($E25*SUM($AS25:$AU25))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":10560.432945175795},{"$f":"IFERROR(-PV(societalDiscountRate,$BE25,(($BH25*SUM($CI25:$CK25))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":14417.531718569782},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F25-$BE25,($AZ25*$D25+$K25*$BA25+$L25*$BB25)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":18356.81480397188},{"$f":"-PV(discountRate,$F25-$BE25,($CP25*$BF25+$BI25*$CQ25+$BJ25*$CR25)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H25*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":73639.869281045758},{"$f":"$BK25*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H25*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":73639.869281045758},{"$f":"$BK25*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F25-$BE25),$D25*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":122360.98184754448},{"$f":"IFERROR(-PV(discountRate,($BE25),$BF25*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F25-$BE25),$E25*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":51.2886357175257},{"$f":"IFERROR(-PV(discountRate,($BE25),$BH25*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU25:CV25,CY25:DB25)*I25+SUM(CW25:CX25)*J25)*(1+'CE Parameters'!$F$12)","v":12860.362877794072},50222.390849673211,{"$f":"(SUM(DC25:DD25,DG25:DJ25)*I25+SUM(DE25:DF25)*J25)*(1+'CE Parameters'!$F$12)","v":12860.362877794072},50222.390849673211,11182.924241560064,14417.531718569782,32774.346522541658,73639.869281045758,11182.924241560064,26936.879414878604,35.49173591652778,14417.531718569782,83450.18962002534,14417.531718569782]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitENGINEERED LIGHTINGENGINEERED LIGHTINGARCHETYPE - ENGINEERED LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11.998587570621469},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":72377.938440492479},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11.998587570621469},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":16101.4},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73099999999999998},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.70799999999999996},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":30.7},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M26,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M26,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M26,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M26,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M26,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M26,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M26,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M26,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4029908733947271E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1282682861807737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.876764259512927E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.775713284983636E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3939596066640281E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8226911392590712E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7206576308723094E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4444350144063503E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4029908733947271E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1282682861807737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.876764259512927E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.775713284983636E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3939596066640281E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8226911392590712E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7206576308723094E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4444350144063503E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12731091063894179},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F26-$BE26,(SUMPRODUCT($V26:$AC26,$N26:$U26)*$D26*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":22303.603706431939},{"$f":"IFERROR(-PV(discountRate,$BE26,(SUMPRODUCT($BL26:$BS26,$N26:$U26)*$BF26*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F26-$BE26,(($E26*SUM($AD26:$AF26))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":16649.069605813729},{"$f":"IFERROR(-PV(discountRate,$BE26,(($BH26*SUM($BT26:$BV26))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1930.1604848920128,0,0,0,{"$f":"-PV(societalDiscountRate,$F26-$BE26,(SUMPRODUCT($AK26:$AR26,$N26:$U26)*$D26*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":22303.603706431939},{"$f":"-PV(societalDiscountRate,$BE26,(SUMPRODUCT($CA26:$CH26,$N26:$U26)*$BF26*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F26-$BE26,(($E26*SUM($AS26:$AU26))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":16649.069605813729},{"$f":"IFERROR(-PV(societalDiscountRate,$BE26,(($BH26*SUM($CI26:$CK26))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1930.1604848920128,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":4805.8439061899271},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F26-$BE26,($AZ26*$D26+$K26*$BA26+$L26*$BB26)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":73475.075440487635},{"$f":"-PV(discountRate,$F26-$BE26,($CP26*$BF26+$BI26*$CQ26+$BJ26*$CR26)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H26*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":15476.163014225298},{"$f":"$BK26*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H26*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":15476.163014225298},{"$f":"$BK26*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F26-$BE26),$D26*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":515502.34672219091},{"$f":"IFERROR(-PV(discountRate,($BE26),$BF26*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F26-$BE26),$E26*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":85.458361805821454},{"$f":"IFERROR(-PV(discountRate,($BE26),$BH26*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU26:CV26,CY26:DB26)*I26+SUM(CW26:CX26)*J26)*(1+'CE Parameters'!$F$12)","v":33927.786340490013},11313.075163398693,{"$f":"(SUM(DC26:DD26,DG26:DJ26)*I26+SUM(DE26:DF26)*J26)*(1+'CE Parameters'!$F$12)","v":33927.786340490013},11313.075163398693,28091.475590317867,4805.8439061899271,78280.919346677561,15476.163014225298,29502.422904773928,58516.124053186388,60.504520158521586,4805.8439061899271,376832.21545392153,4805.8439061899271]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitENGINEERED NON-LIGHTINEERED NON-LIGHTINGARCHETYPE - ENGINEERED NON-LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.6920821114369504},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":18019.101283880173},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.6920821114369504},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":16},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":29017.77},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.70099999999999996},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M27,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M27,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M27,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M27,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M27,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M27,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M27,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M27,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4125767510504996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1881123045497119E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9689255308664302E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9119908056272322E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4386601767305536E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8924366749513058E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7653592308832154E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5169772631817114E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4125767510504996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1881123045497119E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9689255308664302E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9119908056272322E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4386601767305536E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8924366749513058E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7653592308832154E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5169772631817114E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12686298961914674},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F27-$BE27,(SUMPRODUCT($V27:$AC27,$N27:$U27)*$D27*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8836.8941230171276},{"$f":"IFERROR(-PV(discountRate,$BE27,(SUMPRODUCT($BL27:$BS27,$N27:$U27)*$BF27*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F27-$BE27,(($E27*SUM($AD27:$AF27))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":10203.204668711967},{"$f":"IFERROR(-PV(discountRate,$BE27,(($BH27*SUM($BT27:$BV27))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F27-$BE27,(SUMPRODUCT($AK27:$AR27,$N27:$U27)*$D27*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8836.8941230171276},{"$f":"-PV(societalDiscountRate,$BE27,(SUMPRODUCT($CA27:$CH27,$N27:$U27)*$BF27*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F27-$BE27,(($E27*SUM($AS27:$AU27))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":10203.204668711967},{"$f":"IFERROR(-PV(societalDiscountRate,$BE27,(($BH27*SUM($CI27:$CK27))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":28835.063437139564},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F27-$BE27,($AZ27*$D27+$K27*$BA27+$L27*$BB27)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":28549.46130735752},{"$f":"-PV(discountRate,$F27-$BE27,($CP27*$BF27+$BI27*$CQ27+$BJ27*$CR27)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H27*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":27890.974625144176},{"$f":"$BK27*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H27*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":27890.974625144176},{"$f":"$BK27*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F27-$BE27),$D27*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":190302.08421729511},{"$f":"IFERROR(-PV(discountRate,($BE27),$BF27*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F27-$BE27),$E27*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.553692554241614},{"$f":"IFERROR(-PV(discountRate,($BE27),$BH27*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU27:CV27,CY27:DB27)*I27+SUM(CW27:CX27)*J27)*(1+'CE Parameters'!$F$12)","v":15126.235618941051},19551.573212226067,{"$f":"(SUM(DC27:DD27,DG27:DJ27)*I27+SUM(DE27:DF27)*J27)*(1+'CE Parameters'!$F$12)","v":15126.235618941051},19551.573212226067,13153.248364296567,28835.063437139564,57384.524744497088,27890.974625144176,13153.248364296567,48848.235813597188,33.795618321992784,28835.063437139564,133401.76103632385,28835.063437139564]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitCUSTOM LIGHTINGCUSTOM LIGHTINGARCHETYPE - CUSTOM LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.2352941176470589},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":44006.117647058818},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.2352941176470589},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":50111.14},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73099999999999998},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":31.3},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M28,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M28,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M28,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M28,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M28,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M28,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M28,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M28,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3867933163785802E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1249694212154582E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8910832938682423E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7990910285870504E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4019154331704967E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8340849357317117E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7040724318401691E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4346701731360847E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3867933163785802E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1249694212154582E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8910832938682423E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7990910285870504E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4019154331704967E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8340849357317117E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7040724318401691E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4346701731360847E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1271578295853924},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F28-$BE28,(SUMPRODUCT($V28:$AC28,$N28:$U28)*$D28*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":14795.494684622456},{"$f":"IFERROR(-PV(discountRate,$BE28,(SUMPRODUCT($BL28:$BS28,$N28:$U28)*$BF28*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F28-$BE28,(($E28*SUM($AD28:$AF28))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6410.7951101930876},{"$f":"IFERROR(-PV(discountRate,$BE28,(($BH28*SUM($BT28:$BV28))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},2146.6827222225006,0,0,0,{"$f":"-PV(societalDiscountRate,$F28-$BE28,(SUMPRODUCT($AK28:$AR28,$N28:$U28)*$D28*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":14795.494684622456},{"$f":"-PV(societalDiscountRate,$BE28,(SUMPRODUCT($CA28:$CH28,$N28:$U28)*$BF28*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F28-$BE28,(($E28*SUM($AS28:$AU28))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6410.7951101930876},{"$f":"IFERROR(-PV(societalDiscountRate,$BE28,(($BH28*SUM($CI28:$CK28))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},2146.6827222225006,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":28835.063437139564},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F28-$BE28,($AZ28*$D28+$K28*$BA28+$L28*$BB28)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":48692.509112257547},{"$f":"-PV(discountRate,$F28-$BE28,($CP28*$BF28+$BI28*$CQ28+$BJ28*$CR28)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H28*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":48165.263360246063},{"$f":"$BK28*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H28*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":48165.263360246063},{"$f":"$BK28*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F28-$BE28),$D28*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":339054.68810102413},{"$f":"IFERROR(-PV(discountRate,($BE28),$BF28*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F28-$BE28),$E28*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32.631743104265901},{"$f":"IFERROR(-PV(discountRate,($BE28),$BH28*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU28:CV28,CY28:DB28)*I28+SUM(CW28:CX28)*J28)*(1+'CE Parameters'!$F$12)","v":18638.017641536575},32752.379084967324,{"$f":"(SUM(DC28:DD28,DG28:DJ28)*I28+SUM(DE28:DF28)*J28)*(1+'CE Parameters'!$F$12)","v":18638.017641536575},32752.379084967324,14747.227611094419,28835.063437139564,77527.572549397111,48165.263360246063,16206.971862205719,61945.969633474699,23.853804209218374,28835.063437139564,230557.18790869642,28835.063437139564]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"IResidentialNew Constron ProgramNEW HOME CONSTRUCTIOEW HOME CONSTRUCTIONARCHETYPE - NEW HOME CONSTRUCTIONHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.32596641601368681},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2919.3928424157311},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.67403358398631319},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":540},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.62999999999999978},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.62999999999999978},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Furnace_ECM_3"},{"$f":"VLOOKUP($M29,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1718873413611309E-2},{"$f":"VLOOKUP($M29,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0410042297760109E-2},{"$f":"VLOOKUP($M29,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1927853621181613},{"$f":"VLOOKUP($M29,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.11595252713320685},{"$f":"VLOOKUP($M29,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15785187112031102},{"$f":"VLOOKUP($M29,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22712660707812535},{"$f":"VLOOKUP($M29,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.25010587717375E-2},{"$f":"VLOOKUP($M29,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.1653658067088441E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4127668040534286E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1689837876985283E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9469331234963233E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8631040415703415E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4232848387507392E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8799984899659662E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7627813955329853E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5056802534729009E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4127668040534286E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1689837876985283E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9469331234963233E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8631040415703415E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4232848387507392E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8799984899659662E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7627813955329853E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5056802534729009E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12697569581437099},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F29-$BE29,(SUMPRODUCT($V29:$AC29,$N29:$U29)*$D29*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1252.3677949937414},{"$f":"IFERROR(-PV(discountRate,$BE29,(SUMPRODUCT($BL29:$BS29,$N29:$U29)*$BF29*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F29-$BE29,(($E29*SUM($AD29:$AF29))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1256.0799494412609},{"$f":"IFERROR(-PV(discountRate,$BE29,(($BH29*SUM($BT29:$BV29))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F29-$BE29,(SUMPRODUCT($AK29:$AR29,$N29:$U29)*$D29*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1252.3677949937414},{"$f":"-PV(societalDiscountRate,$BE29,(SUMPRODUCT($CA29:$CH29,$N29:$U29)*$BF29*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F29-$BE29,(($E29*SUM($AS29:$AU29))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1256.0799494412609},{"$f":"IFERROR(-PV(societalDiscountRate,$BE29,(($BH29*SUM($CI29:$CK29))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F29-$BE29,($AZ29*$D29+$K29*$BA29+$L29*$BB29)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":3967.416021085874},{"$f":"-PV(discountRate,$F29-$BE29,($CP29*$BF29+$BI29*$CQ29+$BJ29*$CR29)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H29*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":519.03114186851212},{"$f":"$BK29*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H29*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":519.03114186851212},{"$f":"$BK29*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F29-$BE29),$D29*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27030.777672248849},{"$f":"IFERROR(-PV(discountRate,($BE29),$BF29*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F29-$BE29),$E29*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.2409045085164898},{"$f":"IFERROR(-PV(discountRate,($BE29),$BH29*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU29:CV29,CY29:DB29)*I29+SUM(CW29:CX29)*J29)*(1+'CE Parameters'!$F$12)","v":1817.3703908431582},326.98961937716251,{"$f":"(SUM(DC29:DD29,DG29:DJ29)*I29+SUM(DE29:DF29)*J29)*(1+'CE Parameters'!$F$12)","v":1817.3703908431582},326.98961937716251,1580.3220789940508,0,3967.416021085874,519.03114186851212,1580.3220789940508,2499.4720932840996,3.9317698403653871,0,17029.38993351677,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingPast ParticipantPast ParticipantARCHETYPE - PAST PARTICIPANTBUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.16},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1126.5999999999999},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.16},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":383.4},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M30,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M30,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M30,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M30,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M30,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M30,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M30,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M30,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4029908733947271E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1282682861807737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.876764259512927E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.775713284983636E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3939596066640281E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8226911392590712E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7206576308723094E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4444350144063503E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4029908733947271E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1282682861807737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.876764259512927E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.775713284983636E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3939596066640281E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8226911392590712E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7206576308723094E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4444350144063503E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12731091063894179},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F30-$BE30,(SUMPRODUCT($V30:$AC30,$N30:$U30)*$D30*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":355.78094676012563},{"$f":"IFERROR(-PV(discountRate,$BE30,(SUMPRODUCT($BL30:$BS30,$N30:$U30)*$BF30*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F30-$BE30,(($E30*SUM($AD30:$AF30))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":222.01372630330536},{"$f":"IFERROR(-PV(discountRate,$BE30,(($BH30*SUM($BT30:$BV30))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F30-$BE30,(SUMPRODUCT($AK30:$AR30,$N30:$U30)*$D30*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":355.78094676012563},{"$f":"-PV(societalDiscountRate,$BE30,(SUMPRODUCT($CA30:$CH30,$N30:$U30)*$BF30*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F30-$BE30,(($E30*SUM($AS30:$AU30))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":222.01372630330536},{"$f":"IFERROR(-PV(societalDiscountRate,$BE30,(($BH30*SUM($CI30:$CK30))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":169.83543868361096},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F30-$BE30,($AZ30*$D30+$K30*$BA30+$L30*$BB30)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1143.02063361205},{"$f":"-PV(discountRate,$F30-$BE30,($CP30*$BF30+$BI30*$CQ30+$BJ30*$CR30)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H30*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":368.51211072664358},{"$f":"$BK30*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H30*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":368.51211072664358},{"$f":"$BK30*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F30-$BE30),$D30*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8024.060319080686},{"$f":"IFERROR(-PV(discountRate,($BE30),$BF30*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F30-$BE30),$E30*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1395789553105893},{"$f":"IFERROR(-PV(discountRate,($BE30),$BH30*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU30:CV30,CY30:DB30)*I30+SUM(CW30:CX30)*J30)*(1+'CE Parameters'!$F$12)","v":624.59604158156878},346.40138408304495,{"$f":"(SUM(DC30:DD30,DG30:DJ30)*I30+SUM(DE30:DF30)*J30)*(1+'CE Parameters'!$F$12)","v":624.59604158156878},346.40138408304495,543.12699267962512,169.83543868361096,1312.8560722956609,368.51211072664358,543.12699267962512,1244.2748342789378,1.0712042179919539,169.83543868361096,7542.6166999358447,169.83543868361096]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingNew Participant GS >w Participant GS >50ARCHETYPE - NEW PARTICIPANT GS >50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.96},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6759.3},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.96},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2875.5},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M31,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M31,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M31,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M31,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M31,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M31,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M31,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M31,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4029908733947271E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1282682861807737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.876764259512927E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.775713284983636E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3939596066640281E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8226911392590712E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7206576308723094E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4444350144063503E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4029908733947271E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1282682861807737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.876764259512927E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.775713284983636E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3939596066640281E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8226911392590712E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7206576308723094E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4444350144063503E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12731091063894179},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F31-$BE31,(SUMPRODUCT($V31:$AC31,$N31:$U31)*$D31*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2134.5909403832038},{"$f":"IFERROR(-PV(discountRate,$BE31,(SUMPRODUCT($BL31:$BS31,$N31:$U31)*$BF31*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F31-$BE31,(($E31*SUM($AD31:$AF31))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1332.0823578198324},{"$f":"IFERROR(-PV(discountRate,$BE31,(($BH31*SUM($BT31:$BV31))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F31-$BE31,(SUMPRODUCT($AK31:$AR31,$N31:$U31)*$D31*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2134.5909403832038},{"$f":"-PV(societalDiscountRate,$BE31,(SUMPRODUCT($CA31:$CH31,$N31:$U31)*$BF31*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F31-$BE31,(($E31*SUM($AS31:$AU31))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1332.0823578198324},{"$f":"IFERROR(-PV(societalDiscountRate,$BE31,(($BH31*SUM($CI31:$CK31))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.96116878123798544},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F31-$BE31,($AZ31*$D31+$K31*$BA31+$L31*$BB31)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":6857.819429055502},{"$f":"-PV(discountRate,$F31-$BE31,($CP31*$BF31+$BI31*$CQ31+$BJ31*$CR31)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H31*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2763.8408304498271},{"$f":"$BK31*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H31*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":2763.8408304498271},{"$f":"$BK31*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F31-$BE31),$D31*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48142.225203942908},{"$f":"IFERROR(-PV(discountRate,($BE31),$BF31*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F31-$BE31),$E31*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.8374737318635352},{"$f":"IFERROR(-PV(discountRate,($BE31),$BH31*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU31:CV31,CY31:DB31)*I31+SUM(CW31:CX31)*J31)*(1+'CE Parameters'!$F$12)","v":3747.4738353574817},2598.0103806228371,{"$f":"(SUM(DC31:DD31,DG31:DJ31)*I31+SUM(DE31:DF31)*J31)*(1+'CE Parameters'!$F$12)","v":3747.4738353574817},2598.0103806228371,3258.6729003108539,0.96116878123798544,6858.7805978367396,2763.8408304498271,3258.6729003108539,6447.3114320934092,6.4272253079517228,0.96116878123798544,45253.691691706328,0.96116878123798544]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingNew Participant GS <w Participant GS <50ARCHETYPE - NEW PARTICIPANT GS <50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.64},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4506.2},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.64},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1917},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M32,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M32,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M32,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M32,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M32,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M32,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M32,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M32,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4029908733947271E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1282682861807737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.876764259512927E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.775713284983636E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3939596066640281E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8226911392590712E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7206576308723094E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4444350144063503E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4029908733947271E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1282682861807737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.876764259512927E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.775713284983636E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3939596066640281E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8226911392590712E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7206576308723094E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4444350144063503E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12731091063894179},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F32-$BE32,(SUMPRODUCT($V32:$AC32,$N32:$U32)*$D32*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1423.0606269221357},{"$f":"IFERROR(-PV(discountRate,$BE32,(SUMPRODUCT($BL32:$BS32,$N32:$U32)*$BF32*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F32-$BE32,(($E32*SUM($AD32:$AF32))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":888.05490521322145},{"$f":"IFERROR(-PV(discountRate,$BE32,(($BH32*SUM($BT32:$BV32))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F32-$BE32,(SUMPRODUCT($AK32:$AR32,$N32:$U32)*$D32*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1423.0606269221357},{"$f":"-PV(societalDiscountRate,$BE32,(SUMPRODUCT($CA32:$CH32,$N32:$U32)*$BF32*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F32-$BE32,(($E32*SUM($AS32:$AU32))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":888.05490521322145},{"$f":"IFERROR(-PV(societalDiscountRate,$BE32,(($BH32*SUM($CI32:$CK32))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.96116878123798544},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F32-$BE32,($AZ32*$D32+$K32*$BA32+$L32*$BB32)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":4571.8796193703347},{"$f":"-PV(discountRate,$F32-$BE32,($CP32*$BF32+$BI32*$CQ32+$BJ32*$CR32)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H32*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1842.560553633218},{"$f":"$BK32*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H32*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":1842.560553633218},{"$f":"$BK32*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F32-$BE32),$D32*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32094.816802628604},{"$f":"IFERROR(-PV(discountRate,($BE32),$BF32*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F32-$BE32),$E32*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.5583158212423571},{"$f":"IFERROR(-PV(discountRate,($BE32),$BH32*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU32:CV32,CY32:DB32)*I32+SUM(CW32:CX32)*J32)*(1+'CE Parameters'!$F$12)","v":2498.3158902383207},1732.0069204152248,{"$f":"(SUM(DC32:DD32,DG32:DJ32)*I32+SUM(DE32:DF32)*J32)*(1+'CE Parameters'!$F$12)","v":2498.3158902383207},1732.0069204152248,2172.4486002072354,0.96116878123798544,4572.8407881515723,1842.560553633218,2172.4486002072354,4298.528010989352,4.2848168719678155,0.96116878123798544,30169.127794470885,0.96116878123798544]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialHigh PerfonstructionHPNC PROJECTHPNC PROJECTARCHETYPE - HPNC PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":33.72},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":105555.49},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":33.723799999999997},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":14},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":90639},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.54},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.54},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M33,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M33,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M33,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M33,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M33,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M33,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M33,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M33,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.417877755046299E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1817806704980018E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9611804481479058E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8866740389341237E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4370379320864163E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8902876880717717E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7596466452608203E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5063844403129776E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.417877755046299E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1817806704980018E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9611804481479058E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8866740389341237E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4370379320864163E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8902876880717717E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7596466452608203E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5063844403129776E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12693261773071757},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F33-$BE33,(SUMPRODUCT($V33:$AC33,$N33:$U33)*$D33*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":46932.518700559092},{"$f":"IFERROR(-PV(discountRate,$BE33,(SUMPRODUCT($BL33:$BS33,$N33:$U33)*$BF33*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F33-$BE33,(($E33*SUM($AD33:$AF33))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":66479.591165077378},{"$f":"IFERROR(-PV(discountRate,$BE33,(($BH33*SUM($BT33:$BV33))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F33-$BE33,(SUMPRODUCT($AK33:$AR33,$N33:$U33)*$D33*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":46932.518700559092},{"$f":"-PV(societalDiscountRate,$BE33,(SUMPRODUCT($CA33:$CH33,$N33:$U33)*$BF33*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F33-$BE33,(($E33*SUM($AS33:$AU33))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":66479.591165077378},{"$f":"IFERROR(-PV(societalDiscountRate,$BE33,(($BH33*SUM($CI33:$CK33))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F33-$BE33,($AZ33*$D33+$K33*$BA33+$L33*$BB33)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":151692.72496485157},{"$f":"-PV(discountRate,$F33-$BE33,($CP33*$BF33+$BI33*$CQ33+$BJ33*$CR33)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H33*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":87119.377162629768},{"$f":"$BK33*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H33*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":87119.377162629768},{"$f":"$BK33*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F33-$BE33),$D33*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1025885.959506139},{"$f":"IFERROR(-PV(discountRate,($BE33),$BF33*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F33-$BE33),$E33*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":327.75910491432631},{"$f":"IFERROR(-PV(discountRate,($BE33),$BH33*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU33:CV33,CY33:DB33)*I33+SUM(CW33:CX33)*J33)*(1+'CE Parameters'!$F$12)","v":70428.920226560236},47044.463667820077,{"$f":"(SUM(DC33:DD33,DG33:DJ33)*I33+SUM(DE33:DF33)*J33)*(1+'CE Parameters'!$F$12)","v":70428.920226560236},47044.463667820077,61242.539327443694,0,151692.72496485157,87119.377162629768,61242.539327443694,81914.071481019855,176.98991665373623,0,553978.41813331516,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"IResidentialHome Assisce ProgramHAP HOMEHAP HOMEARCHETYPE - HAP HOMEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8.8255055551281991E-2},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":784.39508333084814},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.91174494444871801},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":484},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Furnace_ECM_3"},{"$f":"VLOOKUP($M34,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1718873413611309E-2},{"$f":"VLOOKUP($M34,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0410042297760109E-2},{"$f":"VLOOKUP($M34,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1927853621181613},{"$f":"VLOOKUP($M34,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.11595252713320685},{"$f":"VLOOKUP($M34,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15785187112031102},{"$f":"VLOOKUP($M34,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22712660707812535},{"$f":"VLOOKUP($M34,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.25010587717375E-2},{"$f":"VLOOKUP($M34,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.1653658067088441E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4029908733947271E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1282682861807737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.876764259512927E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.775713284983636E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3939596066640281E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8226911392590712E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7206576308723094E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4444350144063503E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4029908733947271E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1282682861807737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.876764259512927E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.775713284983636E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3939596066640281E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8226911392590712E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7206576308723094E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4444350144063503E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12731091063894179},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F34-$BE34,(SUMPRODUCT($V34:$AC34,$N34:$U34)*$D34*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":247.25037755840012},{"$f":"IFERROR(-PV(discountRate,$BE34,(SUMPRODUCT($BL34:$BS34,$N34:$U34)*$BF34*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F34-$BE34,(($E34*SUM($AD34:$AF34))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1265.1243284703753},{"$f":"IFERROR(-PV(discountRate,$BE34,(($BH34*SUM($BT34:$BV34))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F34-$BE34,(SUMPRODUCT($AK34:$AR34,$N34:$U34)*$D34*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":247.25037755840012},{"$f":"-PV(societalDiscountRate,$BE34,(SUMPRODUCT($CA34:$CH34,$N34:$U34)*$BF34*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F34-$BE34,(($E34*SUM($AS34:$AU34))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1265.1243284703753},{"$f":"IFERROR(-PV(societalDiscountRate,$BE34,(($BH34*SUM($CI34:$CK34))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":395.42767515848919},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F34-$BE34,($AZ34*$D34+$K34*$BA34+$L34*$BB34)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":795.82794705397021},{"$f":"-PV(discountRate,$F34-$BE34,($CP34*$BF34+$BI34*$CQ34+$BJ34*$CR34)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H34*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":465.20569011918496},{"$f":"$BK34*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H34*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":465.20569011918496},{"$f":"$BK34*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F34-$BE34),$D34*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5586.7508100808154},{"$f":"IFERROR(-PV(discountRate,($BE34),$BF34*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F34-$BE34),$E34*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.4937834456536336},{"$f":"IFERROR(-PV(discountRate,($BE34),$BH34*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU34:CV34,CY34:DB34)*I34+SUM(CW34:CX34)*J34)*(1+'CE Parameters'!$F$12)","v":1739.2309119330914},465.20569011918496,{"$f":"(SUM(DC34:DD34,DG34:DJ34)*I34+SUM(DE34:DF34)*J34)*(1+'CE Parameters'!$F$12)","v":1739.2309119330914},465.20569011918496,1512.3747060287753,395.42767515848919,1191.2556222124595,465.20569011918496,1512.3747060287753,1191.2556222124595,6.4937834456536336,395.42767515848919,5586.7508100808154,395.42767515848919]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"IResidentialHeating anng ProgramECM FURNACEECM FURNACEARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56111033676656685},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1089.5241408498014},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.43888966323343315},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":19},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":959},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46860120183473908},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46860120183473908},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Furnace_ECM_3"},{"$f":"VLOOKUP($M35,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1718873413611309E-2},{"$f":"VLOOKUP($M35,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0410042297760109E-2},{"$f":"VLOOKUP($M35,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1927853621181613},{"$f":"VLOOKUP($M35,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.11595252713320685},{"$f":"VLOOKUP($M35,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15785187112031102},{"$f":"VLOOKUP($M35,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22712660707812535},{"$f":"VLOOKUP($M35,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.25010587717375E-2},{"$f":"VLOOKUP($M35,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.1653658067088441E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4099850634833175E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2329655953128403E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.053138885240843E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0271458458154767E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4763069746105513E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.949930764412616E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7462335819261859E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5108674745827885E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4099850634833175E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2329655953128403E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.053138885240843E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0271458458154767E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4763069746105513E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.949930764412616E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7462335819261859E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5108674745827885E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12665555273607948},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F35-$BE35,(SUMPRODUCT($V35:$AC35,$N35:$U35)*$D35*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":625.14957962849496},{"$f":"IFERROR(-PV(discountRate,$BE35,(SUMPRODUCT($BL35:$BS35,$N35:$U35)*$BF35*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F35-$BE35,(($E35*SUM($AD35:$AF35))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1075.7463011219359},{"$f":"IFERROR(-PV(discountRate,$BE35,(($BH35*SUM($BT35:$BV35))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F35-$BE35,(SUMPRODUCT($AK35:$AR35,$N35:$U35)*$D35*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":625.14957962849496},{"$f":"-PV(societalDiscountRate,$BE35,(SUMPRODUCT($CA35:$CH35,$N35:$U35)*$BF35*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F35-$BE35,(($E35*SUM($AS35:$AU35))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1075.7463011219359},{"$f":"IFERROR(-PV(societalDiscountRate,$BE35,(($BH35*SUM($CI35:$CK35))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":235.58058363676116},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F35-$BE35,($AZ35*$D35+$K35*$BA35+$L35*$BB35)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1942.5600651916827},{"$f":"-PV(discountRate,$F35-$BE35,($CP35*$BF35+$BI35*$CQ35+$BJ35*$CR35)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H35*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":903.68711883061576},{"$f":"$BK35*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H35*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":903.68711883061576},{"$f":"$BK35*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F35-$BE35),$D35*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12446.124434545083},{"$f":"IFERROR(-PV(discountRate,($BE35),$BF35*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F35-$BE35),$E35*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.0136340782484208},{"$f":"IFERROR(-PV(discountRate,($BE35),$BH35*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU35:CV35,CY35:DB35)*I35+SUM(CW35:CX35)*J35)*(1+'CE Parameters'!$F$12)","v":916.59813200272015},423.46886996659919,{"$f":"(SUM(DC35:DD35,DG35:DJ35)*I35+SUM(DE35:DF35)*J35)*(1+'CE Parameters'!$F$12)","v":916.59813200272015},423.46886996659919,797.04185391540886,235.58058363676116,2178.1406488284438,903.68711883061576,797.04185391540886,1145.8665648217529,2.3493949546268142,235.58058363676116,5832.2688682125381,235.58058363676116]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"IResidentialNew Constron ProgramNEW HOME CONSTRUCTIOEW HOME CONSTRUCTIONARCHETYPE - NEW HOME CONSTRUCTIONHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.32596641601368681},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2919.3928424157311},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.67403358398631319},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":540},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.62999999999999978},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.62999999999999978},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Furnace_ECM_3"},{"$f":"VLOOKUP($M36,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1718873413611309E-2},{"$f":"VLOOKUP($M36,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0410042297760109E-2},{"$f":"VLOOKUP($M36,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1927853621181613},{"$f":"VLOOKUP($M36,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.11595252713320685},{"$f":"VLOOKUP($M36,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15785187112031102},{"$f":"VLOOKUP($M36,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22712660707812535},{"$f":"VLOOKUP($M36,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.25010587717375E-2},{"$f":"VLOOKUP($M36,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.1653658067088441E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.441837738873148E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2434562525806734E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0644530592541257E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9900653813439206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4892898687513248E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9658352285532536E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7440520007833156E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5152072349413074E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.441837738873148E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2434562525806734E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0644530592541257E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9900653813439206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4892898687513248E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9658352285532536E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7440520007833156E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5152072349413074E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12680305328522129},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F36-$BE36,(SUMPRODUCT($V36:$AC36,$N36:$U36)*$D36*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1275.7960140359828},{"$f":"IFERROR(-PV(discountRate,$BE36,(SUMPRODUCT($BL36:$BS36,$N36:$U36)*$BF36*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F36-$BE36,(($E36*SUM($AD36:$AF36))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1256.0799494412609},{"$f":"IFERROR(-PV(discountRate,$BE36,(($BH36*SUM($BT36:$BV36))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F36-$BE36,(SUMPRODUCT($AK36:$AR36,$N36:$U36)*$D36*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1275.7960140359828},{"$f":"-PV(societalDiscountRate,$BE36,(SUMPRODUCT($CA36:$CH36,$N36:$U36)*$BF36*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F36-$BE36,(($E36*SUM($AS36:$AU36))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1256.0799494412609},{"$f":"IFERROR(-PV(societalDiscountRate,$BE36,(($BH36*SUM($CI36:$CK36))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":557.90449231131947},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F36-$BE36,($AZ36*$D36+$K36*$BA36+$L36*$BB36)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":3962.021723132425},{"$f":"-PV(discountRate,$F36-$BE36,($CP36*$BF36+$BI36*$CQ36+$BJ36*$CR36)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H36*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":508.85406065540411},{"$f":"$BK36*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H36*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":508.85406065540411},{"$f":"$BK36*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F36-$BE36),$D36*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":26500.762423773391},{"$f":"IFERROR(-PV(discountRate,($BE36),$BF36*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F36-$BE36),$E36*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.1185338318789118},{"$f":"IFERROR(-PV(discountRate,($BE36),$BH36*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU36:CV36,CY36:DB36)*I36+SUM(CW36:CX36)*J36)*(1+'CE Parameters'!$F$12)","v":1834.344135539262},320.57805821290447,{"$f":"(SUM(DC36:DD36,DG36:DJ36)*I36+SUM(DE36:DF36)*J36)*(1+'CE Parameters'!$F$12)","v":1834.344135539262},320.57805821290447,1595.0818569906628,557.90449231131947,4519.9262154437447,508.85406065540411,1595.0818569906628,3053.9781778847464,3.8546763140837133,557.90449231131947,16695.480326977231,557.90449231131947]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialHigh PerfonstructionHPNC PROJECTHPNC PROJECTARCHETYPE - HPNC PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":33.72},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":105555.49},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":33.723799999999997},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":14},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":90639},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.54},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.54},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M37,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M37,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M37,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M37,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M37,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M37,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M37,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M37,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4417144071105079E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2478788639902669E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0655364979865868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0002680044027059E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.48896391955639E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9640944872778257E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.753796877289492E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5309873490337131E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4417144071105079E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2478788639902669E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0655364979865868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0002680044027059E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.48896391955639E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9640944872778257E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.753796877289492E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5309873490337131E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12676941339134234},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F37-$BE37,(SUMPRODUCT($V37:$AC37,$N37:$U37)*$D37*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":47573.634466303294},{"$f":"IFERROR(-PV(discountRate,$BE37,(SUMPRODUCT($BL37:$BS37,$N37:$U37)*$BF37*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F37-$BE37,(($E37*SUM($AD37:$AF37))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":66479.591165077378},{"$f":"IFERROR(-PV(discountRate,$BE37,(($BH37*SUM($BT37:$BV37))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F37-$BE37,(SUMPRODUCT($AK37:$AR37,$N37:$U37)*$D37*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":47573.634466303294},{"$f":"-PV(societalDiscountRate,$BE37,(SUMPRODUCT($CA37:$CH37,$N37:$U37)*$BF37*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F37-$BE37,(($E37*SUM($AS37:$AU37))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":66479.591165077378},{"$f":"IFERROR(-PV(societalDiscountRate,$BE37,(($BH37*SUM($CI37:$CK37))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F37-$BE37,($AZ37*$D37+$K37*$BA37+$L37*$BB37)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":151497.68517595791},{"$f":"-PV(discountRate,$F37-$BE37,($CP37*$BF37+$BI37*$CQ37+$BJ37*$CR37)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H37*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":85411.154081009576},{"$f":"$BK37*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H37*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":85411.154081009576},{"$f":"$BK37*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F37-$BE37),$D37*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1005770.5485354306},{"$f":"IFERROR(-PV(discountRate,($BE37),$BF37*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F37-$BE37),$E37*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":321.33245579835932},{"$f":"IFERROR(-PV(discountRate,($BE37),$BH37*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU37:CV37,CY37:DB37)*I37+SUM(CW37:CX37)*J37)*(1+'CE Parameters'!$F$12)","v":70827.053117087387},46122.023203745171,{"$f":"(SUM(DC37:DD37,DG37:DJ37)*I37+SUM(DE37:DF37)*J37)*(1+'CE Parameters'!$F$12)","v":70827.053117087387},46122.023203745171,61588.741840945564,0,151497.68517595791,85411.154081009576,61588.741840945564,81808.749995017279,173.51952613111405,0,543116.09620913258,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingPast ParticipantPast ParticipantARCHETYPE - PAST PARTICIPANTBUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.16},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1126.5999999999999},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.16},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":383.4},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M38,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M38,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M38,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M38,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M38,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M38,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M38,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M38,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4147909273988387E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2001589922279252E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0203507997140148E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9261662654211167E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4673660365081184E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9279863807726509E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6756544872837721E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4368741169361929E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4147909273988387E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2001589922279252E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0203507997140148E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9261662654211167E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4673660365081184E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9279863807726509E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6756544872837721E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4368741169361929E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1270141139950908},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F38-$BE38,(SUMPRODUCT($V38:$AC38,$N38:$U38)*$D38*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":361.40181143240812},{"$f":"IFERROR(-PV(discountRate,$BE38,(SUMPRODUCT($BL38:$BS38,$N38:$U38)*$BF38*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F38-$BE38,(($E38*SUM($AD38:$AF38))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":222.01372630330536},{"$f":"IFERROR(-PV(discountRate,$BE38,(($BH38*SUM($BT38:$BV38))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F38-$BE38,(SUMPRODUCT($AK38:$AR38,$N38:$U38)*$D38*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":361.40181143240812},{"$f":"-PV(societalDiscountRate,$BE38,(SUMPRODUCT($CA38:$CH38,$N38:$U38)*$BF38*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F38-$BE38,(($E38*SUM($AS38:$AU38))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":222.01372630330536},{"$f":"IFERROR(-PV(societalDiscountRate,$BE38,(($BH38*SUM($CI38:$CK38))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1413.483501820567},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F38-$BE38,($AZ38*$D38+$K38*$BA38+$L38*$BB38)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1140.3559390763978},{"$f":"-PV(discountRate,$F38-$BE38,($CP38*$BF38+$BI38*$CQ38+$BJ38*$CR38)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H38*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":361.28638306533691},{"$f":"$BK38*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H38*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":361.28638306533691},{"$f":"$BK38*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F38-$BE38),$D38*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7866.725803020282},{"$f":"IFERROR(-PV(discountRate,($BE38),$BF38*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F38-$BE38),$E38*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1172342699123425},{"$f":"IFERROR(-PV(discountRate,($BE38),$BH38*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU38:CV38,CY38:DB38)*I38+SUM(CW38:CX38)*J38)*(1+'CE Parameters'!$F$12)","v":630.67219629230624},339.60920008141665,{"$f":"(SUM(DC38:DD38,DG38:DJ38)*I38+SUM(DE38:DF38)*J38)*(1+'CE Parameters'!$F$12)","v":630.67219629230624},339.60920008141665,548.41060547157065,1413.483501820567,2553.8394408969648,361.28638306533691,548.41060547157065,2485.4180845523806,1.0502002137176019,1413.483501820567,7394.7222548390646,1413.483501820567]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingNew Participant GS >w Participant GS >50ARCHETYPE - NEW PARTICIPANT GS >50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.96},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6759.3},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.96},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2875.5},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M39,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M39,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M39,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M39,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M39,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M39,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M39,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M39,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4147909273988387E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2001589922279252E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0203507997140148E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9261662654211167E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4673660365081184E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9279863807726509E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6756544872837721E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4368741169361929E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4147909273988387E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2001589922279252E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0203507997140148E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9261662654211167E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4673660365081184E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9279863807726509E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6756544872837721E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4368741169361929E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1270141139950908},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F39-$BE39,(SUMPRODUCT($V39:$AC39,$N39:$U39)*$D39*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2168.3146316483903},{"$f":"IFERROR(-PV(discountRate,$BE39,(SUMPRODUCT($BL39:$BS39,$N39:$U39)*$BF39*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F39-$BE39,(($E39*SUM($AD39:$AF39))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1332.0823578198324},{"$f":"IFERROR(-PV(discountRate,$BE39,(($BH39*SUM($BT39:$BV39))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F39-$BE39,(SUMPRODUCT($AK39:$AR39,$N39:$U39)*$D39*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2168.3146316483903},{"$f":"-PV(societalDiscountRate,$BE39,(SUMPRODUCT($CA39:$CH39,$N39:$U39)*$BF39*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F39-$BE39,(($E39*SUM($AS39:$AU39))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1332.0823578198324},{"$f":"IFERROR(-PV(societalDiscountRate,$BE39,(($BH39*SUM($CI39:$CK39))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1000.9536302025617},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F39-$BE39,($AZ39*$D39+$K39*$BA39+$L39*$BB39)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":6841.8319714176241},{"$f":"-PV(discountRate,$F39-$BE39,($CP39*$BF39+$BI39*$CQ39+$BJ39*$CR39)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H39*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2709.6478729900268},{"$f":"$BK39*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H39*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":2709.6478729900268},{"$f":"$BK39*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F39-$BE39),$D39*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47198.260003865609},{"$f":"IFERROR(-PV(discountRate,($BE39),$BF39*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F39-$BE39),$E39*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.7034056194740561},{"$f":"IFERROR(-PV(discountRate,($BE39),$BH39*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU39:CV39,CY39:DB39)*I39+SUM(CW39:CX39)*J39)*(1+'CE Parameters'!$F$12)","v":3783.9291456151477},2547.0690006106252,{"$f":"(SUM(DC39:DD39,DG39:DJ39)*I39+SUM(DE39:DF39)*J39)*(1+'CE Parameters'!$F$12)","v":3783.9291456151477},2547.0690006106252,3290.3731701001288,1000.9536302025617,7842.7856016201858,2709.6478729900268,3290.3731701001288,7432.2756833351277,6.3012012823056125,1000.9536302025617,44366.36440363367,1000.9536302025617]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingNew Participant GS <w Participant GS <50ARCHETYPE - NEW PARTICIPANT GS <50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.64},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4506.2},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.64},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1917},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M40,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M40,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M40,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M40,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M40,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M40,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M40,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M40,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4147909273988387E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2001589922279252E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0203507997140148E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9261662654211167E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4673660365081184E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9279863807726509E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6756544872837721E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4368741169361929E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4147909273988387E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2001589922279252E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0203507997140148E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9261662654211167E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4673660365081184E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9279863807726509E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6756544872837721E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4368741169361929E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1270141139950908},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F40-$BE40,(SUMPRODUCT($V40:$AC40,$N40:$U40)*$D40*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1445.5430877655933},{"$f":"IFERROR(-PV(discountRate,$BE40,(SUMPRODUCT($BL40:$BS40,$N40:$U40)*$BF40*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F40-$BE40,(($E40*SUM($AD40:$AF40))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":888.05490521322145},{"$f":"IFERROR(-PV(discountRate,$BE40,(($BH40*SUM($BT40:$BV40))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F40-$BE40,(K40*AG40),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE40,($BI40*$CL40),0,0),0)","v":0},{"$f":"-PV(discountRate,$F40-$BE40,($L40*$AJ40),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE40,($BJ40*$BZ40),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F40-$BE40,(SUMPRODUCT($AK40:$AR40,$N40:$U40)*$D40*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1445.5430877655933},{"$f":"-PV(societalDiscountRate,$BE40,(SUMPRODUCT($CA40:$CH40,$N40:$U40)*$BF40*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F40-$BE40,(($E40*SUM($AS40:$AU40))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":888.05490521322145},{"$f":"IFERROR(-PV(societalDiscountRate,$BE40,(($BH40*SUM($CI40:$CK40))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F40-$BE40,($K40*$AV40),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE40,($BI40*$CL40),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F40-$BE40,($L40*$AY40),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE40,($BJ40*$CO40),0,0),0)","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":959.572383547806},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F40-$BE40,($AZ40*$D40+$K40*$BA40+$L40*$BB40)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":4561.2213142784158},{"$f":"-PV(discountRate,$F40-$BE40,($CP40*$BF40+$BI40*$CQ40+$BJ40*$CR40)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H40*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1806.4319153266845},{"$f":"$BK40*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H40*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":1806.4319153266845},{"$f":"$BK40*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F40-$BE40),$D40*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":31465.506669243736},{"$f":"IFERROR(-PV(discountRate,($BE40),$BF40*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F40-$BE40),$E40*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.4689370796493701},{"$f":"IFERROR(-PV(discountRate,($BE40),$BH40*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU40:CV40,CY40:DB40)*I40+SUM(CW40:CX40)*J40)*(1+'CE Parameters'!$F$12)","v":2522.6194304100986},1698.0460004070833,{"$f":"(SUM(DC40:DD40,DG40:DJ40)*I40+SUM(DE40:DF40)*J40)*(1+'CE Parameters'!$F$12)","v":2522.6194304100986},1698.0460004070833,2193.5821134000857,959.572383547806,5520.7936978262214,1806.4319153266845,2193.5821134000857,5247.1204189695163,4.2008008548704074,959.572383547806,29577.57626908911,959.572383547806]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND"},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.13658793749999998},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1129.9920069374998},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.13994516393610576},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":135},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Refrigeration"},{"$f":"VLOOKUP($M41,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6039424070608102E-2},{"$f":"VLOOKUP($M41,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6309994183029556E-2},{"$f":"VLOOKUP($M41,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18685093322378829},{"$f":"VLOOKUP($M41,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1038645536600163E-2},{"$f":"VLOOKUP($M41,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7469725175593219E-2},{"$f":"VLOOKUP($M41,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18906246915253588},{"$f":"VLOOKUP($M41,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14259440916728233},{"$f":"VLOOKUP($M41,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19063439949055316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4336189173122424E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2440738620382737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0623733456476893E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0071256719773365E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4857346006681648E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9604807259814044E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7518671626009581E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5258539230078344E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4336189173122424E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2440738620382737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0623733456476893E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0071256719773365E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4857346006681648E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9604807259814044E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7518671626009581E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5258539230078344E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12674036275027217},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F41-$BE41,(SUMPRODUCT($V41:$AC41,$N41:$U41)*$D41*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":534.40724497058352},{"$f":"IFERROR(-PV(discountRate,$BE41,(SUMPRODUCT($BL41:$BS41,$N41:$U41)*$BF41*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F41-$BE41,(($E41*SUM($AD41:$AF41))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":290.37498448115849},{"$f":"IFERROR(-PV(discountRate,$BE41,(($BH41*SUM($BT41:$BV41))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F41-$BE41,(SUMPRODUCT($AK41:$AR41,$N41:$U41)*$D41*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":534.40724497058352},{"$f":"-PV(societalDiscountRate,$BE41,(SUMPRODUCT($CA41:$CH41,$N41:$U41)*$BF41*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F41-$BE41,(($E41*SUM($AS41:$AU41))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":290.37498448115849},{"$f":"IFERROR(-PV(societalDiscountRate,$BE41,(($BH41*SUM($CI41:$CK41))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F41-$BE41,($AZ41*$D41+$K41*$BA41+$L41*$BB41)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1706.6736251500638},{"$f":"-PV(discountRate,$F41-$BE41,($CP41*$BF41+$BI41*$CQ41+$BJ41*$CR41)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H41*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":127.21351516385103},{"$f":"$BK41*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H41*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":127.21351516385103},{"$f":"$BK41*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F41-$BE41),$D41*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11247.244740397658},{"$f":"IFERROR(-PV(discountRate,($BE41),$BF41*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F41-$BE41),$E41*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.3929280024646333},{"$f":"IFERROR(-PV(discountRate,($BE41),$BH41*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU41:CV41,CY41:DB41)*I41+SUM(CW41:CX41)*J41)*(1+'CE Parameters'!$F$12)","v":650.21601488053454},86.759617341746406,{"$f":"(SUM(DC41:DD41,DG41:DJ41)*I41+SUM(DE41:DF41)*J41)*(1+'CE Parameters'!$F$12)","v":650.21601488053454},86.759617341746406,565.4052303308996,0,1706.6736251500638,127.21351516385103,565.4052303308996,1163.9514123523436,0.96390617770552622,0,7670.6209129512035,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND"},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.13658793749999998},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1129.9920069374998},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.13994516393610576},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":135},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Refrigeration"},{"$f":"VLOOKUP($M42,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6039424070608102E-2},{"$f":"VLOOKUP($M42,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6309994183029556E-2},{"$f":"VLOOKUP($M42,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18685093322378829},{"$f":"VLOOKUP($M42,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1038645536600163E-2},{"$f":"VLOOKUP($M42,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7469725175593219E-2},{"$f":"VLOOKUP($M42,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18906246915253588},{"$f":"VLOOKUP($M42,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14259440916728233},{"$f":"VLOOKUP($M42,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19063439949055316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4336189173122424E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2440738620382737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0623733456476893E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0071256719773365E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4857346006681648E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9604807259814044E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7518671626009581E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5258539230078344E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4336189173122424E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2440738620382737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0623733456476893E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0071256719773365E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4857346006681648E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9604807259814044E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7518671626009581E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5258539230078344E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12674036275027217},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F42-$BE42,(SUMPRODUCT($V42:$AC42,$N42:$U42)*$D42*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":534.40724497058352},{"$f":"IFERROR(-PV(discountRate,$BE42,(SUMPRODUCT($BL42:$BS42,$N42:$U42)*$BF42*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F42-$BE42,(($E42*SUM($AD42:$AF42))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":290.37498448115849},{"$f":"IFERROR(-PV(discountRate,$BE42,(($BH42*SUM($BT42:$BV42))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F42-$BE42,(SUMPRODUCT($AK42:$AR42,$N42:$U42)*$D42*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":534.40724497058352},{"$f":"-PV(societalDiscountRate,$BE42,(SUMPRODUCT($CA42:$CH42,$N42:$U42)*$BF42*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F42-$BE42,(($E42*SUM($AS42:$AU42))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":290.37498448115849},{"$f":"IFERROR(-PV(societalDiscountRate,$BE42,(($BH42*SUM($CI42:$CK42))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":282.69670036411338},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F42-$BE42,($AZ42*$D42+$K42*$BA42+$L42*$BB42)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1706.6736251500638},{"$f":"-PV(discountRate,$F42-$BE42,($CP42*$BF42+$BI42*$CQ42+$BJ42*$CR42)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H42*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":127.21351516385103},{"$f":"$BK42*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H42*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":127.21351516385103},{"$f":"$BK42*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F42-$BE42),$D42*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11247.244740397658},{"$f":"IFERROR(-PV(discountRate,($BE42),$BF42*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F42-$BE42),$E42*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.3929280024646333},{"$f":"IFERROR(-PV(discountRate,($BE42),$BH42*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU42:CV42,CY42:DB42)*I42+SUM(CW42:CX42)*J42)*(1+'CE Parameters'!$F$12)","v":650.21601488053454},86.759617341746406,{"$f":"(SUM(DC42:DD42,DG42:DJ42)*I42+SUM(DE42:DF42)*J42)*(1+'CE Parameters'!$F$12)","v":650.21601488053454},86.759617341746406,565.4052303308996,282.69670036411338,1989.3703255141772,127.21351516385103,565.4052303308996,1446.648112716457,0.96390617770552622,282.69670036411338,7670.6209129512035,282.69670036411338]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND"},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.069514204545455E-2},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":171.21091014204546},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.1203812717591784E-2},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":135},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Refrigeration"},{"$f":"VLOOKUP($M43,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6039424070608102E-2},{"$f":"VLOOKUP($M43,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6309994183029556E-2},{"$f":"VLOOKUP($M43,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18685093322378829},{"$f":"VLOOKUP($M43,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1038645536600163E-2},{"$f":"VLOOKUP($M43,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7469725175593219E-2},{"$f":"VLOOKUP($M43,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18906246915253588},{"$f":"VLOOKUP($M43,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14259440916728233},{"$f":"VLOOKUP($M43,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19063439949055316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4336189173122424E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2440738620382737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0623733456476893E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0071256719773365E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4857346006681648E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9604807259814044E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7518671626009581E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5258539230078344E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4336189173122424E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2440738620382737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0623733456476893E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0071256719773365E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4857346006681648E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9604807259814044E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7518671626009581E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5258539230078344E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12674036275027217},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F43-$BE43,(SUMPRODUCT($V43:$AC43,$N43:$U43)*$D43*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":80.970794692512669},{"$f":"IFERROR(-PV(discountRate,$BE43,(SUMPRODUCT($BL43:$BS43,$N43:$U43)*$BF43*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F43-$BE43,(($E43*SUM($AD43:$AF43))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":43.996209769872486},{"$f":"IFERROR(-PV(discountRate,$BE43,(($BH43*SUM($BT43:$BV43))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F43-$BE43,(SUMPRODUCT($AK43:$AR43,$N43:$U43)*$D43*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":80.970794692512669},{"$f":"-PV(societalDiscountRate,$BE43,(SUMPRODUCT($CA43:$CH43,$N43:$U43)*$BF43*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F43-$BE43,(($E43*SUM($AS43:$AU43))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":43.996209769872486},{"$f":"IFERROR(-PV(societalDiscountRate,$BE43,(($BH43*SUM($CI43:$CK43))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":282.69670036411338},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F43-$BE43,($AZ43*$D43+$K43*$BA43+$L43*$BB43)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":258.5869129015249},{"$f":"-PV(discountRate,$F43-$BE43,($CP43*$BF43+$BI43*$CQ43+$BJ43*$CR43)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H43*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":127.21351516385103},{"$f":"$BK43*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H43*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":127.21351516385103},{"$f":"$BK43*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F43-$BE43),$D43*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1704.1279909693426},{"$f":"IFERROR(-PV(discountRate,($BE43),$BF43*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F43-$BE43),$E43*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.21104969734312629},{"$f":"IFERROR(-PV(discountRate,($BE43),$BH43*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU43:CV43,CY43:DB43)*I43+SUM(CW43:CX43)*J43)*(1+'CE Parameters'!$F$12)","v":98.517578012202208},86.759617341746406,{"$f":"(SUM(DC43:DD43,DG43:DJ43)*I43+SUM(DE43:DF43)*J43)*(1+'CE Parameters'!$F$12)","v":98.517578012202208},86.759617341746406,85.667459141045398,282.69670036411338,541.28361326563822,127.21351516385103,85.667459141045398,459.05297496295339,0.14604639056144339,282.69670036411338,1162.2152898410918,282.69670036411338]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND"},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.365879375},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11299.920069375003},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.3994516393610581},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":388},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Refrigeration"},{"$f":"VLOOKUP($M44,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6039424070608102E-2},{"$f":"VLOOKUP($M44,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6309994183029556E-2},{"$f":"VLOOKUP($M44,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18685093322378829},{"$f":"VLOOKUP($M44,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1038645536600163E-2},{"$f":"VLOOKUP($M44,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7469725175593219E-2},{"$f":"VLOOKUP($M44,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18906246915253588},{"$f":"VLOOKUP($M44,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14259440916728233},{"$f":"VLOOKUP($M44,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19063439949055316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4336189173122424E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2440738620382737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0623733456476893E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0071256719773365E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4857346006681648E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9604807259814044E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7518671626009581E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5258539230078344E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4336189173122424E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2440738620382737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0623733456476893E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0071256719773365E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4857346006681648E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9604807259814044E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7518671626009581E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5258539230078344E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12674036275027217},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F44-$BE44,(SUMPRODUCT($V44:$AC44,$N44:$U44)*$D44*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5344.0724497058372},{"$f":"IFERROR(-PV(discountRate,$BE44,(SUMPRODUCT($BL44:$BS44,$N44:$U44)*$BF44*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F44-$BE44,(($E44*SUM($AD44:$AF44))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2903.7498448115853},{"$f":"IFERROR(-PV(discountRate,$BE44,(($BH44*SUM($BT44:$BV44))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F44-$BE44,(SUMPRODUCT($AK44:$AR44,$N44:$U44)*$D44*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5344.0724497058372},{"$f":"-PV(societalDiscountRate,$BE44,(SUMPRODUCT($CA44:$CH44,$N44:$U44)*$BF44*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F44-$BE44,(($E44*SUM($AS44:$AU44))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2903.7498448115853},{"$f":"IFERROR(-PV(societalDiscountRate,$BE44,(($BH44*SUM($CI44:$CK44))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":565.39340072822677},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F44-$BE44,($AZ44*$D44+$K44*$BA44+$L44*$BB44)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":17066.736251500646},{"$f":"-PV(discountRate,$F44-$BE44,($CP44*$BF44+$BI44*$CQ44+$BJ44*$CR44)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H44*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":365.62106580425331},{"$f":"$BK44*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H44*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":365.62106580425331},{"$f":"$BK44*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F44-$BE44),$D44*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":112472.44740397662},{"$f":"IFERROR(-PV(discountRate,($BE44),$BF44*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F44-$BE44),$E44*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13.929280024646337},{"$f":"IFERROR(-PV(discountRate,($BE44),$BH44*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU44:CV44,CY44:DB44)*I44+SUM(CW44:CX44)*J44)*(1+'CE Parameters'!$F$12)","v":6502.1601488053466},249.35356687850077,{"$f":"(SUM(DC44:DD44,DG44:DJ44)*I44+SUM(DE44:DF44)*J44)*(1+'CE Parameters'!$F$12)","v":6502.1601488053466},249.35356687850077,5654.0523033089976,565.39340072822677,17632.129652228872,365.62106580425331,5654.0523033089976,12204.907524251668,9.6390617770552645,565.39340072822677,76706.209129512063,565.39340072822677]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND"},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.20695142045454551},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1712.1091014204558},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.212038127175918},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":388},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Refrigeration"},{"$f":"VLOOKUP($M45,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6039424070608102E-2},{"$f":"VLOOKUP($M45,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6309994183029556E-2},{"$f":"VLOOKUP($M45,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18685093322378829},{"$f":"VLOOKUP($M45,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1038645536600163E-2},{"$f":"VLOOKUP($M45,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7469725175593219E-2},{"$f":"VLOOKUP($M45,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18906246915253588},{"$f":"VLOOKUP($M45,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14259440916728233},{"$f":"VLOOKUP($M45,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19063439949055316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4336189173122424E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2440738620382737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0623733456476893E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0071256719773365E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4857346006681648E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9604807259814044E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7518671626009581E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5258539230078344E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4336189173122424E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2440738620382737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0623733456476893E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0071256719773365E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4857346006681648E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9604807259814044E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7518671626009581E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5258539230078344E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12674036275027217},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F45-$BE45,(SUMPRODUCT($V45:$AC45,$N45:$U45)*$D45*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":809.7079469251272},{"$f":"IFERROR(-PV(discountRate,$BE45,(SUMPRODUCT($BL45:$BS45,$N45:$U45)*$BF45*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F45-$BE45,(($E45*SUM($AD45:$AF45))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":439.96209769872519},{"$f":"IFERROR(-PV(discountRate,$BE45,(($BH45*SUM($BT45:$BV45))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F45-$BE45,(SUMPRODUCT($AK45:$AR45,$N45:$U45)*$D45*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":809.7079469251272},{"$f":"-PV(societalDiscountRate,$BE45,(SUMPRODUCT($CA45:$CH45,$N45:$U45)*$BF45*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F45-$BE45,(($E45*SUM($AS45:$AU45))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":439.96209769872519},{"$f":"IFERROR(-PV(societalDiscountRate,$BE45,(($BH45*SUM($CI45:$CK45))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F45-$BE45,($AZ45*$D45+$K45*$BA45+$L45*$BB45)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":2585.8691290152501},{"$f":"-PV(discountRate,$F45-$BE45,($CP45*$BF45+$BI45*$CQ45+$BJ45*$CR45)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H45*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":365.62106580425331},{"$f":"$BK45*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H45*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":365.62106580425331},{"$f":"$BK45*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F45-$BE45),$D45*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":17041.279909693436},{"$f":"IFERROR(-PV(discountRate,($BE45),$BF45*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F45-$BE45),$E45*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.1104969734312644},{"$f":"IFERROR(-PV(discountRate,($BE45),$BH45*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU45:CV45,CY45:DB45)*I45+SUM(CW45:CX45)*J45)*(1+'CE Parameters'!$F$12)","v":985.17578012202284},249.35356687850077,{"$f":"(SUM(DC45:DD45,DG45:DJ45)*I45+SUM(DE45:DF45)*J45)*(1+'CE Parameters'!$F$12)","v":985.17578012202284},249.35356687850077,856.6745914104547,0,2585.8691290152501,365.62106580425331,856.6745914104547,1763.5627459884006,1.4604639056144348,0,11622.152898410925,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size > 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND"},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.41390284090909102},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3424.2182028409115},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.42407625435183599},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":475},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Refrigeration"},{"$f":"VLOOKUP($M46,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6039424070608102E-2},{"$f":"VLOOKUP($M46,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6309994183029556E-2},{"$f":"VLOOKUP($M46,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18685093322378829},{"$f":"VLOOKUP($M46,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1038645536600163E-2},{"$f":"VLOOKUP($M46,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7469725175593219E-2},{"$f":"VLOOKUP($M46,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18906246915253588},{"$f":"VLOOKUP($M46,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14259440916728233},{"$f":"VLOOKUP($M46,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19063439949055316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4336189173122424E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2440738620382737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0623733456476893E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0071256719773365E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4857346006681648E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9604807259814044E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7518671626009581E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5258539230078344E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4336189173122424E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2440738620382737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0623733456476893E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0071256719773365E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4857346006681648E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9604807259814044E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7518671626009581E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5258539230078344E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12674036275027217},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F46-$BE46,(SUMPRODUCT($V46:$AC46,$N46:$U46)*$D46*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1619.4158938502544},{"$f":"IFERROR(-PV(discountRate,$BE46,(SUMPRODUCT($BL46:$BS46,$N46:$U46)*$BF46*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F46-$BE46,(($E46*SUM($AD46:$AF46))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":879.92419539745038},{"$f":"IFERROR(-PV(discountRate,$BE46,(($BH46*SUM($BT46:$BV46))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F46-$BE46,(SUMPRODUCT($AK46:$AR46,$N46:$U46)*$D46*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1619.4158938502544},{"$f":"-PV(societalDiscountRate,$BE46,(SUMPRODUCT($CA46:$CH46,$N46:$U46)*$BF46*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F46-$BE46,(($E46*SUM($AS46:$AU46))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":879.92419539745038},{"$f":"IFERROR(-PV(societalDiscountRate,$BE46,(($BH46*SUM($CI46:$CK46))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.94232233454704462},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F46-$BE46,($AZ46*$D46+$K46*$BA46+$L46*$BB46)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":5171.7382580305002},{"$f":"-PV(discountRate,$F46-$BE46,($CP46*$BF46+$BI46*$CQ46+$BJ46*$CR46)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H46*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":447.60310890984618},{"$f":"$BK46*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H46*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":447.60310890984618},{"$f":"$BK46*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F46-$BE46),$D46*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34082.559819386872},{"$f":"IFERROR(-PV(discountRate,($BE46),$BF46*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F46-$BE46),$E46*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2209939468625288},{"$f":"IFERROR(-PV(discountRate,($BE46),$BH46*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU46:CV46,CY46:DB46)*I46+SUM(CW46:CX46)*J46)*(1+'CE Parameters'!$F$12)","v":1970.3515602440457},305.26532027651513,{"$f":"(SUM(DC46:DD46,DG46:DJ46)*I46+SUM(DE46:DF46)*J46)*(1+'CE Parameters'!$F$12)","v":1970.3515602440457},305.26532027651513,1713.3491828209094,0.94232233454704462,5172.6805803650477,447.60310890984618,1713.3491828209094,3528.0678143113482,2.9209278112288697,0.94232233454704462,23244.305796821849,0.94232233454704462]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialAudit Fundit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13.21},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":75853.53},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13.21},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":57985.78},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":346.06},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M47,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M47,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M47,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M47,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M47,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M47,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M47,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M47,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1720722099344972E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7239830910289505E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3231001075152575E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.227002366531543E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0515142702201808E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.2814928235492688E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5939583550110357E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1781727191862737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1720722099344972E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7239830910289505E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3231001075152575E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.227002366531543E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0515142702201808E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.2814928235492688E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5939583550110357E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1781727191862737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12996126235586108},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F47-$BE47,(SUMPRODUCT($V47:$AC47,$N47:$U47)*$D47*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":10263.340445908962},{"$f":"IFERROR(-PV(discountRate,$BE47,(SUMPRODUCT($BL47:$BS47,$N47:$U47)*$BF47*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F47-$BE47,(($E47*SUM($AD47:$AF47))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8948.627040975025},{"$f":"IFERROR(-PV(discountRate,$BE47,(($BH47*SUM($BT47:$BV47))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},10621.850760978046,0,0,0,{"$f":"-PV(societalDiscountRate,$F47-$BE47,(SUMPRODUCT($AK47:$AR47,$N47:$U47)*$D47*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":10263.340445908962},{"$f":"-PV(societalDiscountRate,$BE47,(SUMPRODUCT($CA47:$CH47,$N47:$U47)*$BF47*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F47-$BE47,(($E47*SUM($AS47:$AU47))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8948.627040975025},{"$f":"IFERROR(-PV(societalDiscountRate,$BE47,(($BH47*SUM($CI47:$CK47))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},10621.850760978046,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":27873894655.901577},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F47-$BE47,($AZ47*$D47+$K47*$BA47+$L47*$BB47)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":38585.481795163272},{"$f":"-PV(discountRate,$F47-$BE47,($CP47*$BF47+$BI47*$CQ47+$BJ47*$CR47)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H47*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":55734.121491733953},{"$f":"$BK47*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H47*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":55734.121491733953},{"$f":"$BK47*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F47-$BE47),$D47*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":275686.39724262955},{"$f":"IFERROR(-PV(discountRate,($BE47),$BF47*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F47-$BE47),$E47*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48.011177694368826},{"$f":"IFERROR(-PV(discountRate,($BE47),$BH47*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU47:CV47,CY47:DB47)*I47+SUM(CW47:CX47)*J47)*(1+'CE Parameters'!$F$12)","v":34308.890985041333},55734.121491733953,{"$f":"(SUM(DC47:DD47,DG47:DJ47)*I47+SUM(DE47:DF47)*J47)*(1+'CE Parameters'!$F$12)","v":34308.890985041333},55734.121491733953,19211.967486883987,27873894655.901577,27873933241.383373,55734.121491733953,29833.818247862033,27873933241.383373,48.011177694368826,27873894655.901577,275686.39724262955,27873894655.901577]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialAudit Fundit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13.21},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":75853.53},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13.21},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":57985.78},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":346.06},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M48,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M48,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M48,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M48,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M48,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M48,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M48,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M48,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3233804863121693E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9752086460579761E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7176474407465687E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6245541766417866E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.297765556243878E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6255360485486152E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.624394494397682E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3002069005836472E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3233804863121693E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9752086460579761E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7176474407465687E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6245541766417866E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.297765556243878E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6255360485486152E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.624394494397682E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3002069005836472E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12964713611592982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F48-$BE48,(SUMPRODUCT($V48:$AC48,$N48:$U48)*$D48*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":10970.08444723723},{"$f":"IFERROR(-PV(discountRate,$BE48,(SUMPRODUCT($BL48:$BS48,$N48:$U48)*$BF48*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F48-$BE48,(($E48*SUM($AD48:$AF48))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8948.627040975025},{"$f":"IFERROR(-PV(discountRate,$BE48,(($BH48*SUM($BT48:$BV48))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},10621.850760978046,0,0,0,{"$f":"-PV(societalDiscountRate,$F48-$BE48,(SUMPRODUCT($AK48:$AR48,$N48:$U48)*$D48*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":10970.08444723723},{"$f":"-PV(societalDiscountRate,$BE48,(SUMPRODUCT($CA48:$CH48,$N48:$U48)*$BF48*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F48-$BE48,(($E48*SUM($AS48:$AU48))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8948.627040975025},{"$f":"IFERROR(-PV(societalDiscountRate,$BE48,(($BH48*SUM($CI48:$CK48))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},10621.850760978046,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":690901312.46654761},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F48-$BE48,($AZ48*$D48+$K48*$BA48+$L48*$BB48)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":38492.779079231885},{"$f":"-PV(discountRate,$F48-$BE48,($CP48*$BF48+$BI48*$CQ48+$BJ48*$CR48)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H48*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":54641.295580131329},{"$f":"$BK48*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H48*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":54641.295580131329},{"$f":"$BK48*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F48-$BE48),$D48*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":270280.78161042108},{"$f":"IFERROR(-PV(discountRate,($BE48),$BF48*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F48-$BE48),$E48*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.069782053302767},{"$f":"IFERROR(-PV(discountRate,($BE48),$BH48*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU48:CV48,CY48:DB48)*I48+SUM(CW48:CX48)*J48)*(1+'CE Parameters'!$F$12)","v":35121.646586568844},54641.295580131329,{"$f":"(SUM(DC48:DD48,DG48:DJ48)*I48+SUM(DE48:DF48)*J48)*(1+'CE Parameters'!$F$12)","v":35121.646586568844},54641.295580131329,19918.711488212255,690901312.46654761,690939805.24562681,54641.295580131329,30540.562249190301,690939805.24562681,47.069782053302767,690901312.46654761,270280.78161042108,690901312.46654761]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialAudit Fundit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13.21},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":75853.53},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13.21},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":57985.78},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":346.06},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M49,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M49,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M49,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M49,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M49,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M49,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M49,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M49,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4779538873290517E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2679856949651394E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0468591764513916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0834577658961521E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.553756460424941E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9900187837946077E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8606204962612821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6175387445671961E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4779538873290517E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2679856949651394E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0468591764513916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0834577658961521E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.553756460424941E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9900187837946077E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8606204962612821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6175387445671961E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12876767234932118},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F49-$BE49,(SUMPRODUCT($V49:$AC49,$N49:$U49)*$D49*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":11873.832403967865},{"$f":"IFERROR(-PV(discountRate,$BE49,(SUMPRODUCT($BL49:$BS49,$N49:$U49)*$BF49*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F49-$BE49,(($E49*SUM($AD49:$AF49))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8948.627040975025},{"$f":"IFERROR(-PV(discountRate,$BE49,(($BH49*SUM($BT49:$BV49))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},10621.850760978046,0,0,0,{"$f":"-PV(societalDiscountRate,$F49-$BE49,(SUMPRODUCT($AK49:$AR49,$N49:$U49)*$D49*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":11873.832403967865},{"$f":"-PV(societalDiscountRate,$BE49,(SUMPRODUCT($CA49:$CH49,$N49:$U49)*$BF49*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F49-$BE49,(($E49*SUM($AS49:$AU49))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8948.627040975025},{"$f":"IFERROR(-PV(societalDiscountRate,$BE49,(($BH49*SUM($CI49:$CK49))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},10621.850760978046,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":101.62299686291657},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F49-$BE49,($AZ49*$D49+$K49*$BA49+$L49*$BB49)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":38233.237947788337},{"$f":"-PV(discountRate,$F49-$BE49,($CP49*$BF49+$BI49*$CQ49+$BJ49*$CR49)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H49*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":53569.897627579725},{"$f":"$BK49*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H49*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":53569.897627579725},{"$f":"$BK49*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F49-$BE49),$D49*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":264981.15844158939},{"$f":"IFERROR(-PV(discountRate,($BE49),$BF49*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F49-$BE49),$E49*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.146845150296841},{"$f":"IFERROR(-PV(discountRate,($BE49),$BH49*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU49:CV49,CY49:DB49)*I49+SUM(CW49:CX49)*J49)*(1+'CE Parameters'!$F$12)","v":36160.956736809072},53569.897627579725,{"$f":"(SUM(DC49:DD49,DG49:DJ49)*I49+SUM(DE49:DF49)*J49)*(1+'CE Parameters'!$F$12)","v":36160.956736809072},53569.897627579725,20822.459444942891,101.62299686291657,38334.860944651256,53569.897627579725,31444.310205920938,38334.860944651256,46.146845150296841,101.62299686291657,264981.15844158939,101.62299686291657]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialAudit Fundit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13.21},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":75853.53},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13.21},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":57985.78},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":346.06},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M50,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M50,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M50,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M50,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M50,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M50,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M50,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M50,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5444653928046294E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3840982629708883E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2615773482674452E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.200469404477878E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.635116244069893E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.198046702317558E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8443535345625626E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6459791112453718E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5444653928046294E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3840982629708883E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2615773482674452E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.200469404477878E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.635116244069893E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.198046702317558E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8443535345625626E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6459791112453718E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12703062670417123},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F50-$BE50,(SUMPRODUCT($V50:$AC50,$N50:$U50)*$D50*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":12194.412089060663},{"$f":"IFERROR(-PV(discountRate,$BE50,(SUMPRODUCT($BL50:$BS50,$N50:$U50)*$BF50*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F50-$BE50,(($E50*SUM($AD50:$AF50))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8948.627040975025},{"$f":"IFERROR(-PV(discountRate,$BE50,(($BH50*SUM($BT50:$BV50))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},10621.850760978046,0,0,0,{"$f":"-PV(societalDiscountRate,$F50-$BE50,(SUMPRODUCT($AK50:$AR50,$N50:$U50)*$D50*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":12194.412089060663},{"$f":"-PV(societalDiscountRate,$BE50,(SUMPRODUCT($CA50:$CH50,$N50:$U50)*$BF50*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F50-$BE50,(($E50*SUM($AS50:$AU50))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8948.627040975025},{"$f":"IFERROR(-PV(societalDiscountRate,$BE50,(($BH50*SUM($CI50:$CK50))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},10621.850760978046,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":99.630389081290744},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F50-$BE50,($AZ50*$D50+$K50*$BA50+$L50*$BB50)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":37720.613313063703},{"$f":"-PV(discountRate,$F50-$BE50,($CP50*$BF50+$BI50*$CQ50+$BJ50*$CR50)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H50*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":52519.507478019339},{"$f":"$BK50*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H50*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":52519.507478019339},{"$f":"$BK50*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F50-$BE50),$D50*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":259785.44945253854},{"$f":"IFERROR(-PV(discountRate,($BE50),$BF50*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F50-$BE50),$E50*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45.24200504931062},{"$f":"IFERROR(-PV(discountRate,($BE50),$BH50*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU50:CV50,CY50:DB50)*I50+SUM(CW50:CX50)*J50)*(1+'CE Parameters'!$F$12)","v":36529.623374665789},52519.507478019339,{"$f":"(SUM(DC50:DD50,DG50:DJ50)*I50+SUM(DE50:DF50)*J50)*(1+'CE Parameters'!$F$12)","v":36529.623374665789},52519.507478019339,21143.039130035686,99.630389081290744,37820.243702144995,52519.507478019339,31764.889891013732,37820.243702144995,45.24200504931062,99.630389081290744,259785.44945253854,99.630389081290744]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CResidentialCoupon Proon ProgramCOUPONSCOUPONSARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.9600953141021282E-3},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1011105},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":61},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M51,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M51,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M51,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M51,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M51,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M51,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M51,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M51,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.462277336681237E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3048002818952651E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1311922699212932E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1372564195850704E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5859122991869866E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0730910107714666E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7668320419552322E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5644127809380012E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.462277336681237E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3048002818952651E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1311922699212932E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1372564195850704E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5859122991869866E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0730910107714666E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7668320419552322E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5644127809380012E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12689238456507265},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F51-$BE51,(SUMPRODUCT($V51:$AC51,$N51:$U51)*$D51*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":264137.82821917714},{"$f":"IFERROR(-PV(discountRate,$BE51,(SUMPRODUCT($BL51:$BS51,$N51:$U51)*$BF51*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F51-$BE51,(($E51*SUM($AD51:$AF51))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":68326.517014997255},{"$f":"IFERROR(-PV(discountRate,$BE51,(($BH51*SUM($BT51:$BV51))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F51-$BE51,(SUMPRODUCT($AK51:$AR51,$N51:$U51)*$D51*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":264137.82821917714},{"$f":"-PV(societalDiscountRate,$BE51,(SUMPRODUCT($CA51:$CH51,$N51:$U51)*$BF51*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F51-$BE51,(($E51*SUM($AS51:$AU51))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":68326.517014997255},{"$f":"IFERROR(-PV(societalDiscountRate,$BE51,(($BH51*SUM($CI51:$CK51))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F51-$BE51,($AZ51*$D51+$K51*$BA51+$L51*$BB51)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":825372.73768566374},{"$f":"-PV(discountRate,$F51-$BE51,($CP51*$BF51+$BI51*$CQ51+$BJ51*$CR51)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H51*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK51*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H51*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK51*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F51-$BE51),$D51*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5684596.7857088288},{"$f":"IFERROR(-PV(discountRate,($BE51),$BF51*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F51-$BE51),$E51*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":342.95192282526398},{"$f":"IFERROR(-PV(discountRate,($BE51),$BH51*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU51:CV51,CY51:DB51)*I51+SUM(CW51:CX51)*J51)*(1+'CE Parameters'!$F$12)","v":382333.99701930053},0,{"$f":"(SUM(DC51:DD51,DG51:DJ51)*I51+SUM(DE51:DF51)*J51)*(1+'CE Parameters'!$F$12)","v":382333.99701930053},0,332464.3452341744,0,825372.73768566374,0,332464.3452341744,825372.73768566374,342.95192282526398,0,5684596.7857088288,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CResidentialCoupon Proon ProgramCOUPONSCOUPONSARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.9600953141021282E-3},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1011105},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":61},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M52,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M52,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M52,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M52,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M52,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M52,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M52,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M52,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4817632976258327E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.339249125395598E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2249079696564808E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1801987180452936E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.6059750974258011E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1480984598698027E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7393681968279732E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5692131289929034E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4817632976258327E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.339249125395598E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2249079696564808E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1801987180452936E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.6059750974258011E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1480984598698027E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7393681968279732E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5692131289929034E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12603753045457877},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F52-$BE52,(SUMPRODUCT($V52:$AC52,$N52:$U52)*$D52*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":266325.47530245892},{"$f":"IFERROR(-PV(discountRate,$BE52,(SUMPRODUCT($BL52:$BS52,$N52:$U52)*$BF52*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F52-$BE52,(($E52*SUM($AD52:$AF52))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":68326.517014997255},{"$f":"IFERROR(-PV(discountRate,$BE52,(($BH52*SUM($BT52:$BV52))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F52-$BE52,(SUMPRODUCT($AK52:$AR52,$N52:$U52)*$D52*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":266325.47530245892},{"$f":"-PV(societalDiscountRate,$BE52,(SUMPRODUCT($CA52:$CH52,$N52:$U52)*$BF52*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F52-$BE52,(($E52*SUM($AS52:$AU52))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":68326.517014997255},{"$f":"IFERROR(-PV(societalDiscountRate,$BE52,(($BH52*SUM($CI52:$CK52))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F52-$BE52,($AZ52*$D52+$K52*$BA52+$L52*$BB52)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":819812.33088963281},{"$f":"-PV(discountRate,$F52-$BE52,($CP52*$BF52+$BI52*$CQ52+$BJ52*$CR52)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H52*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK52*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H52*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK52*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F52-$BE52),$D52*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5573134.1036361074},{"$f":"IFERROR(-PV(discountRate,($BE52),$BF52*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F52-$BE52),$E52*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":336.22737531888629},{"$f":"IFERROR(-PV(discountRate,($BE52),$BH52*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU52:CV52,CY52:DB52)*I52+SUM(CW52:CX52)*J52)*(1+'CE Parameters'!$F$12)","v":384849.79116507457},0,{"$f":"(SUM(DC52:DD52,DG52:DJ52)*I52+SUM(DE52:DF52)*J52)*(1+'CE Parameters'!$F$12)","v":384849.79116507457},0,334651.99231745617,0,819812.33088963281,0,334651.99231745617,819812.33088963281,336.22737531888629,0,5573134.1036361074,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"IResidentialHeating anng ProgramECM FURNACEECM FURNACEARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56111033676656685},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1089.5241408498014},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.43888966323343315},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":19},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":959},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46860120183473908},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46860120183473908},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Furnace_ECM_3"},{"$f":"VLOOKUP($M53,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1718873413611309E-2},{"$f":"VLOOKUP($M53,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0410042297760109E-2},{"$f":"VLOOKUP($M53,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1927853621181613},{"$f":"VLOOKUP($M53,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.11595252713320685},{"$f":"VLOOKUP($M53,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15785187112031102},{"$f":"VLOOKUP($M53,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22712660707812535},{"$f":"VLOOKUP($M53,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.25010587717375E-2},{"$f":"VLOOKUP($M53,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.1653658067088441E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4151328823791164E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.274865816990172E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1060237264515367E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1425358177795885E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5305127293811413E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0175619833140983E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7835770743215452E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5656955821621289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4151328823791164E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.274865816990172E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1060237264515367E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1425358177795885E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5305127293811413E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0175619833140983E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7835770743215452E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5656955821621289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12646997870646279},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F53-$BE53,(SUMPRODUCT($V53:$AC53,$N53:$U53)*$D53*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":634.03273452493875},{"$f":"IFERROR(-PV(discountRate,$BE53,(SUMPRODUCT($BL53:$BS53,$N53:$U53)*$BF53*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F53-$BE53,(($E53*SUM($AD53:$AF53))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1075.7463011219359},{"$f":"IFERROR(-PV(discountRate,$BE53,(($BH53*SUM($BT53:$BV53))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F53-$BE53,(SUMPRODUCT($AK53:$AR53,$N53:$U53)*$D53*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":634.03273452493875},{"$f":"-PV(societalDiscountRate,$BE53,(SUMPRODUCT($CA53:$CH53,$N53:$U53)*$BF53*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F53-$BE53,(($E53*SUM($AS53:$AU53))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1075.7463011219359},{"$f":"IFERROR(-PV(societalDiscountRate,$BE53,(($BH53*SUM($CI53:$CK53))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":230.96135650662856},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F53-$BE53,($AZ53*$D53+$K53*$BA53+$L53*$BB53)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1939.7138520467981},{"$f":"-PV(discountRate,$F53-$BE53,($CP53*$BF53+$BI53*$CQ53+$BJ53*$CR53)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H53*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":885.96776355942711},{"$f":"$BK53*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H53*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":885.96776355942711},{"$f":"$BK53*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F53-$BE53),$D53*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12202.082778965771},{"$f":"IFERROR(-PV(discountRate,($BE53),$BF53*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F53-$BE53),$E53*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.9153275276945294},{"$f":"IFERROR(-PV(discountRate,($BE53),$BH53*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU53:CV53,CY53:DB53)*I53+SUM(CW53:CX53)*J53)*(1+'CE Parameters'!$F$12)","v":921.38518762236151},415.16555879078351,{"$f":"(SUM(DC53:DD53,DG53:DJ53)*I53+SUM(DE53:DF53)*J53)*(1+'CE Parameters'!$F$12)","v":921.38518762236151},415.16555879078351,801.20451097596663,230.96135650662856,2170.6752085534267,885.96776355942711,801.20451097596663,1139.9135987912493,2.3033283868890333,230.96135650662856,5717.9106551103332,230.96135650662856]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"IResidentialHeating anng ProgramECM FURNACEECM FURNACEARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56111033676656685},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1089.5241408498014},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.43888966323343315},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":19},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":959},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46860120183473908},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46860120183473908},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Furnace_ECM_3"},{"$f":"VLOOKUP($M54,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1718873413611309E-2},{"$f":"VLOOKUP($M54,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0410042297760109E-2},{"$f":"VLOOKUP($M54,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1927853621181613},{"$f":"VLOOKUP($M54,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.11595252713320685},{"$f":"VLOOKUP($M54,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15785187112031102},{"$f":"VLOOKUP($M54,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22712660707812535},{"$f":"VLOOKUP($M54,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.25010587717375E-2},{"$f":"VLOOKUP($M54,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.1653658067088441E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4302328402428003E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.297106275217983E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1479563827439565E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1670618381766868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5372044064849917E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0496374131877663E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7840214863013748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5767430464672678E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4302328402428003E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.297106275217983E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1479563827439565E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1670618381766868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5372044064849917E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0496374131877663E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7840214863013748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5767430464672678E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12611908262374322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F54-$BE54,(SUMPRODUCT($V54:$AC54,$N54:$U54)*$D54*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":637.57803158341233},{"$f":"IFERROR(-PV(discountRate,$BE54,(SUMPRODUCT($BL54:$BS54,$N54:$U54)*$BF54*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F54-$BE54,(($E54*SUM($AD54:$AF54))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1075.7463011219359},{"$f":"IFERROR(-PV(discountRate,$BE54,(($BH54*SUM($BT54:$BV54))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F54-$BE54,(SUMPRODUCT($AK54:$AR54,$N54:$U54)*$D54*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":637.57803158341233},{"$f":"-PV(societalDiscountRate,$BE54,(SUMPRODUCT($CA54:$CH54,$N54:$U54)*$BF54*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F54-$BE54,(($E54*SUM($AS54:$AU54))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1075.7463011219359},{"$f":"IFERROR(-PV(societalDiscountRate,$BE54,(($BH54*SUM($CI54:$CK54))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":226.43270245747897},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F54-$BE54,($AZ54*$D54+$K54*$BA54+$L54*$BB54)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1934.3320373328108},{"$f":"-PV(discountRate,$F54-$BE54,($CP54*$BF54+$BI54*$CQ54+$BJ54*$CR54)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H54*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":868.59584662688928},{"$f":"$BK54*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H54*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":868.59584662688928},{"$f":"$BK54*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F54-$BE54),$D54*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11962.826253888008},{"$f":"IFERROR(-PV(discountRate,($BE54),$BF54*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F54-$BE54),$E54*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.8189485565632646},{"$f":"IFERROR(-PV(discountRate,($BE54),$BH54*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU54:CV54,CY54:DB54)*I54+SUM(CW54:CX54)*J54)*(1+'CE Parameters'!$F$12)","v":923.2957176541928},407.02505763802299,{"$f":"(SUM(DC54:DD54,DG54:DJ54)*I54+SUM(DE54:DF54)*J54)*(1+'CE Parameters'!$F$12)","v":923.2957176541928},407.02505763802299,802.86584143842856,226.43270245747897,2160.7647397902897,868.59584662688928,802.86584143842856,1132.8630198990736,2.2581650851853268,226.43270245747897,5605.7947599120898,226.43270245747897]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"IResidentialNew Constron ProgramNEW HOME CONSTRUCTIOEW HOME CONSTRUCTIONARCHETYPE - NEW HOME CONSTRUCTIONHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.32596641601368681},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2919.3928424157311},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.67403358398631319},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":540},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.62999999999999978},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.62999999999999978},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Furnace_ECM_3"},{"$f":"VLOOKUP($M55,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1718873413611309E-2},{"$f":"VLOOKUP($M55,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0410042297760109E-2},{"$f":"VLOOKUP($M55,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1927853621181613},{"$f":"VLOOKUP($M55,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.11595252713320685},{"$f":"VLOOKUP($M55,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15785187112031102},{"$f":"VLOOKUP($M55,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22712660707812535},{"$f":"VLOOKUP($M55,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.25010587717375E-2},{"$f":"VLOOKUP($M55,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.1653658067088441E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4578596074621418E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3073955510145395E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1387578082254024E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1440973150178889E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.563999222324143E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0572332310938888E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8051486475598729E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6090461280387641E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4578596074621418E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3073955510145395E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1387578082254024E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1440973150178889E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.563999222324143E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0572332310938888E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8051486475598729E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6090461280387641E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1265589711689275},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F55-$BE55,(SUMPRODUCT($V55:$AC55,$N55:$U55)*$D55*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1301.5239485780894},{"$f":"IFERROR(-PV(discountRate,$BE55,(SUMPRODUCT($BL55:$BS55,$N55:$U55)*$BF55*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F55-$BE55,(($E55*SUM($AD55:$AF55))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1256.0799494412609},{"$f":"IFERROR(-PV(discountRate,$BE55,(($BH55*SUM($BT55:$BV55))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F55-$BE55,(SUMPRODUCT($AK55:$AR55,$N55:$U55)*$D55*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1301.5239485780894},{"$f":"-PV(societalDiscountRate,$BE55,(SUMPRODUCT($CA55:$CH55,$N55:$U55)*$BF55*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F55-$BE55,(($E55*SUM($AS55:$AU55))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1256.0799494412609},{"$f":"IFERROR(-PV(societalDiscountRate,$BE55,(($BH55*SUM($CI55:$CK55))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F55-$BE55,($AZ55*$D55+$K55*$BA55+$L55*$BB55)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":3954.3952612931434},{"$f":"-PV(discountRate,$F55-$BE55,($CP55*$BF55+$BI55*$CQ55+$BJ55*$CR55)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H55*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":498.8765300543177},{"$f":"$BK55*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H55*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":498.8765300543177},{"$f":"$BK55*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F55-$BE55),$D55*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25981.139631150385},{"$f":"IFERROR(-PV(discountRate,($BE55),$BF55*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F55-$BE55),$E55*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.9985625802734441},{"$f":"IFERROR(-PV(discountRate,($BE55),$BH55*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU55:CV55,CY55:DB55)*I55+SUM(CW55:CX55)*J55)*(1+'CE Parameters'!$F$12)","v":1852.9840241150184},314.29221393422006,{"$f":"(SUM(DC55:DD55,DG55:DJ55)*I55+SUM(DE55:DF55)*J55)*(1+'CE Parameters'!$F$12)","v":1852.9840241150184},314.29221393422006,1611.2904557521902,0,3954.3952612931434,498.8765300543177,1611.2904557521902,2491.2690146146797,3.7790944255722687,0,16368.117967624738,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"IResidentialNew Constron ProgramNEW HOME CONSTRUCTIOEW HOME CONSTRUCTIONARCHETYPE - NEW HOME CONSTRUCTIONHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.32596641601368681},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2919.3928424157311},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.67403358398631319},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":540},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.62999999999999978},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.62999999999999978},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Furnace_ECM_3"},{"$f":"VLOOKUP($M56,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1718873413611309E-2},{"$f":"VLOOKUP($M56,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0410042297760109E-2},{"$f":"VLOOKUP($M56,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1927853621181613},{"$f":"VLOOKUP($M56,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.11595252713320685},{"$f":"VLOOKUP($M56,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15785187112031102},{"$f":"VLOOKUP($M56,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22712660707812535},{"$f":"VLOOKUP($M56,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.25010587717375E-2},{"$f":"VLOOKUP($M56,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.1653658067088441E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4777203049903853E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3366480176597923E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1939110616780198E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1763559396495398E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5728006624417922E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0994214554955923E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8057331744829948E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6235766551434873E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4777203049903853E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3366480176597923E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1939110616780198E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1763559396495398E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5728006624417922E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0994214554955923E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8057331744829948E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6235766551434873E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12609744398947093},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F56-$BE56,(SUMPRODUCT($V56:$AC56,$N56:$U56)*$D56*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1311.0236140455036},{"$f":"IFERROR(-PV(discountRate,$BE56,(SUMPRODUCT($BL56:$BS56,$N56:$U56)*$BF56*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F56-$BE56,(($E56*SUM($AD56:$AF56))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1256.0799494412609},{"$f":"IFERROR(-PV(discountRate,$BE56,(($BH56*SUM($BT56:$BV56))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F56-$BE56,(SUMPRODUCT($AK56:$AR56,$N56:$U56)*$D56*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1311.0236140455036},{"$f":"-PV(societalDiscountRate,$BE56,(SUMPRODUCT($CA56:$CH56,$N56:$U56)*$BF56*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F56-$BE56,(($E56*SUM($AS56:$AU56))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1256.0799494412609},{"$f":"IFERROR(-PV(societalDiscountRate,$BE56,(($BH56*SUM($CI56:$CK56))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":536.24038092206786},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F56-$BE56,($AZ56*$D56+$K56*$BA56+$L56*$BB56)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":3939.9746250115395},{"$f":"-PV(discountRate,$F56-$BE56,($CP56*$BF56+$BI56*$CQ56+$BJ56*$CR56)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H56*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":489.09463730815457},{"$f":"$BK56*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H56*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":489.09463730815457},{"$f":"$BK56*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F56-$BE56),$D56*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25471.705520735664},{"$f":"IFERROR(-PV(discountRate,($BE56),$BF56*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F56-$BE56),$E56*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.8809437061504353},{"$f":"IFERROR(-PV(discountRate,($BE56),$BH56*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU56:CV56,CY56:DB56)*I56+SUM(CW56:CX56)*J56)*(1+'CE Parameters'!$F$12)","v":1859.86653174616},308.12962150413728,{"$f":"(SUM(DC56:DD56,DG56:DJ56)*I56+SUM(DE56:DF56)*J56)*(1+'CE Parameters'!$F$12)","v":1859.86653174616},308.12962150413728,1617.2752449966611,536.24038092206786,4476.2150059336072,489.09463730815457,1617.2752449966611,3018.4243946793367,3.704994534874773,536.24038092206786,16047.174478063464,536.24038092206786]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingPast ParticipantPast ParticipantARCHETYPE - PAST PARTICIPANTBUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.16},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1126.5999999999999},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.16},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":383.4},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M57,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M57,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M57,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M57,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M57,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M57,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M57,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M57,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.439822683304967E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2789000994906193E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.136496769813558E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1173007220698395E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5564390774821155E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.052600428045991E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7836397928708292E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5811060851675569E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.439822683304967E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2789000994906193E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.136496769813558E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1173007220698395E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5564390774821155E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.052600428045991E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7836397928708292E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5811060851675569E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12668631179518369},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F57-$BE57,(SUMPRODUCT($V57:$AC57,$N57:$U57)*$D57*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":371.22476183949306},{"$f":"IFERROR(-PV(discountRate,$BE57,(SUMPRODUCT($BL57:$BS57,$N57:$U57)*$BF57*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F57-$BE57,(($E57*SUM($AD57:$AF57))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":222.01372630330536},{"$f":"IFERROR(-PV(discountRate,$BE57,(($BH57*SUM($BT57:$BV57))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F57-$BE57,(SUMPRODUCT($AK57:$AR57,$N57:$U57)*$D57*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":371.22476183949306},{"$f":"-PV(societalDiscountRate,$BE57,(SUMPRODUCT($CA57:$CH57,$N57:$U57)*$BF57*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F57-$BE57,(($E57*SUM($AS57:$AU57))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":222.01372630330536},{"$f":"IFERROR(-PV(societalDiscountRate,$BE57,(($BH57*SUM($CI57:$CK57))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1385.7681390397713},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F57-$BE57,($AZ57*$D57+$K57*$BA57+$L57*$BB57)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1137.412870989328},{"$f":"-PV(discountRate,$F57-$BE57,($CP57*$BF57+$BI57*$CQ57+$BJ57*$CR57)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H57*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":354.20233633856554},{"$f":"$BK57*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H57*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":354.20233633856554},{"$f":"$BK57*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F57-$BE57),$D57*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7712.4762774708643},{"$f":"IFERROR(-PV(discountRate,($BE57),$BF57*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F57-$BE57),$E57*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.095327715600336},{"$f":"IFERROR(-PV(discountRate,($BE57),$BH57*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU57:CV57,CY57:DB57)*I57+SUM(CW57:CX57)*J57)*(1+'CE Parameters'!$F$12)","v":641.29080568236509},332.95019615825157,{"$f":"(SUM(DC57:DD57,DG57:DJ57)*I57+SUM(DE57:DF57)*J57)*(1+'CE Parameters'!$F$12)","v":641.29080568236509},332.95019615825157,557.64417885423052,1385.7681390397713,2523.1810100290995,354.20233633856554,557.64417885423052,2454.9362377697398,1.0296080526643159,1385.7681390397713,7249.727700822612,1385.7681390397713]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingNew Participant GS >w Participant GS >50ARCHETYPE - NEW PARTICIPANT GS >50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.96},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6759.3},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.96},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2875.5},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M58,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M58,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M58,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M58,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M58,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M58,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M58,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M58,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.439822683304967E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2789000994906193E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.136496769813558E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1173007220698395E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5564390774821155E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.052600428045991E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7836397928708292E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5811060851675569E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.439822683304967E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2789000994906193E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.136496769813558E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1173007220698395E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5564390774821155E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.052600428045991E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7836397928708292E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5811060851675569E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12668631179518369},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F58-$BE58,(SUMPRODUCT($V58:$AC58,$N58:$U58)*$D58*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2227.2497183576115},{"$f":"IFERROR(-PV(discountRate,$BE58,(SUMPRODUCT($BL58:$BS58,$N58:$U58)*$BF58*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F58-$BE58,(($E58*SUM($AD58:$AF58))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1332.0823578198324},{"$f":"IFERROR(-PV(discountRate,$BE58,(($BH58*SUM($BT58:$BV58))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F58-$BE58,(SUMPRODUCT($AK58:$AR58,$N58:$U58)*$D58*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2227.2497183576115},{"$f":"-PV(societalDiscountRate,$BE58,(SUMPRODUCT($CA58:$CH58,$N58:$U58)*$BF58*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F58-$BE58,(($E58*SUM($AS58:$AU58))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1332.0823578198324},{"$f":"IFERROR(-PV(societalDiscountRate,$BE58,(($BH58*SUM($CI58:$CK58))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":981.327088433884},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F58-$BE58,($AZ58*$D58+$K58*$BA58+$L58*$BB58)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":6824.1743465987629},{"$f":"-PV(discountRate,$F58-$BE58,($CP58*$BF58+$BI58*$CQ58+$BJ58*$CR58)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H58*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2656.5175225392418},{"$f":"$BK58*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H58*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":2656.5175225392418},{"$f":"$BK58*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F58-$BE58),$D58*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46272.803925358443},{"$f":"IFERROR(-PV(discountRate,($BE58),$BF58*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F58-$BE58),$E58*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.5719662936020153},{"$f":"IFERROR(-PV(discountRate,($BE58),$BH58*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU58:CV58,CY58:DB58)*I58+SUM(CW58:CX58)*J58)*(1+'CE Parameters'!$F$12)","v":3847.637974347816},2497.1264711868871,{"$f":"(SUM(DC58:DD58,DG58:DJ58)*I58+SUM(DE58:DF58)*J58)*(1+'CE Parameters'!$F$12)","v":3847.637974347816},2497.1264711868871,3345.7721516067968,981.327088433884,7805.5014350326474,2656.5175225392418,3345.7721516067968,7396.0509742367212,6.1776483159858939,981.327088433884,43496.435689836937,981.327088433884]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingNew Participant GS <w Participant GS <50ARCHETYPE - NEW PARTICIPANT GS <50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.64},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4506.2},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.64},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1917},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M59,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M59,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M59,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M59,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M59,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M59,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M59,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M59,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.439822683304967E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2789000994906193E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.136496769813558E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1173007220698395E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5564390774821155E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.052600428045991E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7836397928708292E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5811060851675569E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.439822683304967E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2789000994906193E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.136496769813558E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1173007220698395E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5564390774821155E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.052600428045991E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7836397928708292E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5811060851675569E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12668631179518369},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F59-$BE59,(SUMPRODUCT($V59:$AC59,$N59:$U59)*$D59*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1484.8331455717414},{"$f":"IFERROR(-PV(discountRate,$BE59,(SUMPRODUCT($BL59:$BS59,$N59:$U59)*$BF59*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F59-$BE59,(($E59*SUM($AD59:$AF59))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":888.05490521322145},{"$f":"IFERROR(-PV(discountRate,$BE59,(($BH59*SUM($BT59:$BV59))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F59-$BE59,(SUMPRODUCT($AK59:$AR59,$N59:$U59)*$D59*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1484.8331455717414},{"$f":"-PV(societalDiscountRate,$BE59,(SUMPRODUCT($CA59:$CH59,$N59:$U59)*$BF59*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F59-$BE59,(($E59*SUM($AS59:$AU59))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":888.05490521322145},{"$f":"IFERROR(-PV(societalDiscountRate,$BE59,(($BH59*SUM($CI59:$CK59))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":940.75723877235873},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F59-$BE59,($AZ59*$D59+$K59*$BA59+$L59*$BB59)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":4549.449564399175},{"$f":"-PV(discountRate,$F59-$BE59,($CP59*$BF59+$BI59*$CQ59+$BJ59*$CR59)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H59*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1771.0116816928278},{"$f":"$BK59*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H59*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":1771.0116816928278},{"$f":"$BK59*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F59-$BE59),$D59*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30848.535950238966},{"$f":"IFERROR(-PV(discountRate,($BE59),$BF59*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F59-$BE59),$E59*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.3813108624013442},{"$f":"IFERROR(-PV(discountRate,($BE59),$BH59*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU59:CV59,CY59:DB59)*I59+SUM(CW59:CX59)*J59)*(1+'CE Parameters'!$F$12)","v":2565.0919828985448},1664.7509807912579,{"$f":"(SUM(DC59:DD59,DG59:DJ59)*I59+SUM(DE59:DF59)*J59)*(1+'CE Parameters'!$F$12)","v":2565.0919828985448},1664.7509807912579,2230.514767737865,940.75723877235873,5490.2068031715335,1771.0116816928278,2230.514767737865,5217.239829307583,4.1184322106572635,940.75723877235873,28997.623793224626,940.75723877235873]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingPast ParticipantPast ParticipantARCHETYPE - PAST PARTICIPANTBUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.16},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1126.5999999999999},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.16},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":383.4},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M60,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M60,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M60,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M60,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M60,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M60,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M60,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M60,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.48125380827099E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3342796397579965E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2179011415014504E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1690450849615125E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.587154526082915E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1317792912840004E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.787347426687343E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5994496513556247E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.48125380827099E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3342796397579965E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2179011415014504E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1690450849615125E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.587154526082915E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1317792912840004E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.787347426687343E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5994496513556247E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12606648094874548},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F60-$BE60,(SUMPRODUCT($V60:$AC60,$N60:$U60)*$D60*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":375.16686730552635},{"$f":"IFERROR(-PV(discountRate,$BE60,(SUMPRODUCT($BL60:$BS60,$N60:$U60)*$BF60*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F60-$BE60,(($E60*SUM($AD60:$AF60))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":222.01372630330536},{"$f":"IFERROR(-PV(discountRate,$BE60,(($BH60*SUM($BT60:$BV60))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F60-$BE60,(SUMPRODUCT($AK60:$AR60,$N60:$U60)*$D60*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":375.16686730552635},{"$f":"-PV(societalDiscountRate,$BE60,(SUMPRODUCT($CA60:$CH60,$N60:$U60)*$BF60*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F60-$BE60,(($E60*SUM($AS60:$AU60))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":222.01372630330536},{"$f":"IFERROR(-PV(societalDiscountRate,$BE60,(($BH60*SUM($CI60:$CK60))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1358.5962147448738},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F60-$BE60,($AZ60*$D60+$K60*$BA60+$L60*$BB60)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1131.8479163183388},{"$f":"-PV(discountRate,$F60-$BE60,($CP60*$BF60+$BI60*$CQ60+$BJ60*$CR60)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H60*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":347.25719248878971},{"$f":"$BK60*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H60*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":347.25719248878971},{"$f":"$BK60*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F60-$BE60),$D60*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7561.2512524224194},{"$f":"IFERROR(-PV(discountRate,($BE60),$BF60*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F60-$BE60),$E60*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.0738507015689571},{"$f":"IFERROR(-PV(discountRate,($BE60),$BH60*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU60:CV60,CY60:DB60)*I60+SUM(CW60:CX60)*J60)*(1+'CE Parameters'!$F$12)","v":645.552221691147},326.42176093946233,{"$f":"(SUM(DC60:DD60,DG60:DJ60)*I60+SUM(DE60:DF60)*J60)*(1+'CE Parameters'!$F$12)","v":645.552221691147},326.42176093946233,561.34975799230176,1358.5962147448738,2490.4441310632128,347.25719248878971,561.34975799230176,2422.5332560841125,1.0094196594748197,1358.5962147448738,7107.5761772770738,1358.5962147448738]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingNew Participant GS >w Participant GS >50ARCHETYPE - NEW PARTICIPANT GS >50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.96},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6759.3},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.96},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2875.5},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M61,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M61,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M61,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M61,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M61,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M61,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M61,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M61,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.48125380827099E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3342796397579965E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2179011415014504E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1690450849615125E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.587154526082915E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1317792912840004E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.787347426687343E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5994496513556247E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.48125380827099E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3342796397579965E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2179011415014504E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1690450849615125E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.587154526082915E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1317792912840004E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.787347426687343E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5994496513556247E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12606648094874548},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F61-$BE61,(SUMPRODUCT($V61:$AC61,$N61:$U61)*$D61*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2250.9013014186444},{"$f":"IFERROR(-PV(discountRate,$BE61,(SUMPRODUCT($BL61:$BS61,$N61:$U61)*$BF61*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F61-$BE61,(($E61*SUM($AD61:$AF61))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1332.0823578198324},{"$f":"IFERROR(-PV(discountRate,$BE61,(($BH61*SUM($BT61:$BV61))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F61-$BE61,(SUMPRODUCT($AK61:$AR61,$N61:$U61)*$D61*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2250.9013014186444},{"$f":"-PV(societalDiscountRate,$BE61,(SUMPRODUCT($CA61:$CH61,$N61:$U61)*$BF61*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F61-$BE61,(($E61*SUM($AS61:$AU61))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1332.0823578198324},{"$f":"IFERROR(-PV(societalDiscountRate,$BE61,(($BH61*SUM($CI61:$CK61))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":962.08538081753318},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F61-$BE61,($AZ61*$D61+$K61*$BA61+$L61*$BB61)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":6790.7861004531751},{"$f":"-PV(discountRate,$F61-$BE61,($CP61*$BF61+$BI61*$CQ61+$BJ61*$CR61)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H61*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2604.4289436659228},{"$f":"$BK61*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H61*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":2604.4289436659228},{"$f":"$BK61*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F61-$BE61),$D61*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45365.494044469073},{"$f":"IFERROR(-PV(discountRate,($BE61),$BF61*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F61-$BE61),$E61*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.4431042094137423},{"$f":"IFERROR(-PV(discountRate,($BE61),$BH61*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU61:CV61,CY61:DB61)*I61+SUM(CW61:CX61)*J61)*(1+'CE Parameters'!$F$12)","v":3873.2053356367928},2448.1632070459673,{"$f":"(SUM(DC61:DD61,DG61:DJ61)*I61+SUM(DE61:DF61)*J61)*(1+'CE Parameters'!$F$12)","v":3873.2053356367928},2448.1632070459673,3368.0046396841681,962.08538081753318,7752.8714812707085,2604.4289436659228,3368.0046396841681,7345.4243152435174,6.0565179568489178,962.08538081753318,42643.564401800926,962.08538081753318]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingNew Participant GS <w Participant GS <50ARCHETYPE - NEW PARTICIPANT GS <50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.64},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4506.2},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.64},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1917},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M62,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M62,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M62,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M62,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M62,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M62,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M62,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M62,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.48125380827099E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3342796397579965E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2179011415014504E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1690450849615125E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.587154526082915E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1317792912840004E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.787347426687343E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5994496513556247E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.48125380827099E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3342796397579965E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2179011415014504E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1690450849615125E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.587154526082915E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1317792912840004E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.787347426687343E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5994496513556247E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12606648094874548},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F62-$BE62,(SUMPRODUCT($V62:$AC62,$N62:$U62)*$D62*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1500.6008676124293},{"$f":"IFERROR(-PV(discountRate,$BE62,(SUMPRODUCT($BL62:$BS62,$N62:$U62)*$BF62*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F62-$BE62,(($E62*SUM($AD62:$AF62))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":888.05490521322145},{"$f":"IFERROR(-PV(discountRate,$BE62,(($BH62*SUM($BT62:$BV62))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F62-$BE62,(SUMPRODUCT($AK62:$AR62,$N62:$U62)*$D62*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1500.6008676124293},{"$f":"-PV(societalDiscountRate,$BE62,(SUMPRODUCT($CA62:$CH62,$N62:$U62)*$BF62*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F62-$BE62,(($E62*SUM($AS62:$AU62))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":888.05490521322145},{"$f":"IFERROR(-PV(societalDiscountRate,$BE62,(($BH62*SUM($CI62:$CK62))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":922.31101840427311},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F62-$BE62,($AZ62*$D62+$K62*$BA62+$L62*$BB62)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":4527.1907336354498},{"$f":"-PV(discountRate,$F62-$BE62,($CP62*$BF62+$BI62*$CQ62+$BJ62*$CR62)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H62*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1736.2859624439486},{"$f":"$BK62*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H62*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":1736.2859624439486},{"$f":"$BK62*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F62-$BE62),$D62*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30243.662696312713},{"$f":"IFERROR(-PV(discountRate,($BE62),$BF62*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F62-$BE62),$E62*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2954028062758285},{"$f":"IFERROR(-PV(discountRate,($BE62),$BH62*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU62:CV62,CY62:DB62)*I62+SUM(CW62:CX62)*J62)*(1+'CE Parameters'!$F$12)","v":2582.1368904245278},1632.1088046973116,{"$f":"(SUM(DC62:DD62,DG62:DJ62)*I62+SUM(DE62:DF62)*J62)*(1+'CE Parameters'!$F$12)","v":2582.1368904245278},1632.1088046973116,2245.3364264561114,922.31101840427311,5449.5017520397232,1736.2859624439486,2245.3364264561114,5177.8703080215964,4.0376786378992788,922.31101840427311,28429.042934533947,922.31101840427311]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialHigh PerfonstructionHPNC PROJECTHPNC PROJECTARCHETYPE - HPNC PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":33.72},{"$f":"VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":105555.49},{"$f":"VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":33.723799999999997},{"$f":"VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":14},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":90639},{"$f":"VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.54},{"$f":"VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.54},{"$f":"VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M63,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M63,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M63,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M63,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M63,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M63,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M63,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M63,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4481150844352724E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2999766172759378E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1312922696663625E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1437411902326297E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5563620841878108E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0481855592504778E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8002289002181742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5991593325565119E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4481150844352724E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2999766172759378E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1312922696663625E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1437411902326297E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5563620841878108E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0481855592504778E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8002289002181742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5991593325565119E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12653867499368779},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F63-$BE63,(SUMPRODUCT($V63:$AC63,$N63:$U63)*$D63*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":48361.233817905762},{"$f":"IFERROR(-PV(discountRate,$BE63,(SUMPRODUCT($BL63:$BS63,$N63:$U63)*$BF63*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F63-$BE63,(($E63*SUM($AD63:$AF63))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":66479.591165077378},{"$f":"IFERROR(-PV(discountRate,$BE63,(($BH63*SUM($BT63:$BV63))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F63-$BE63,(SUMPRODUCT($AK63:$AR63,$N63:$U63)*$D63*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":48361.233817905762},{"$f":"-PV(societalDiscountRate,$BE63,(SUMPRODUCT($CA63:$CH63,$N63:$U63)*$BF63*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F63-$BE63,(($E63*SUM($AS63:$AU63))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":66479.591165077378},{"$f":"IFERROR(-PV(societalDiscountRate,$BE63,(($BH63*SUM($CI63:$CK63))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F63-$BE63,($AZ63*$D63+$K63*$BA63+$L63*$BB63)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":151221.93779975161},{"$f":"-PV(discountRate,$F63-$BE63,($CP63*$BF63+$BI63*$CQ63+$BJ63*$CR63)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H63*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":83736.425569617219},{"$f":"$BK63*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H63*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":83736.425569617219},{"$f":"$BK63*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F63-$BE63),$D63*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":986049.55738767702},{"$f":"IFERROR(-PV(discountRate,($BE63),$BF63*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F63-$BE63),$E63*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE63,\"_\",$F63-$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":315.03181941015606},{"$f":"IFERROR(-PV(discountRate,($BE63),$BH63*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE63),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B63,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU63:CV63,CY63:DB63)*I63+SUM(CW63:CX63)*J63)*(1+'CE Parameters'!$F$12)","v":71316.152314432518},45217.669807593302,{"$f":"(SUM(DC63:DD63,DG63:DJ63)*I63+SUM(DE63:DF63)*J63)*(1+'CE Parameters'!$F$12)","v":71316.152314432518},45217.669807593302,62014.045490810895,0,151221.93779975161,83736.425569617219,62014.045490810895,81659.846411865874,170.11718248148429,0,532466.76098934561,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND"},{"$f":"VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.13658793749999998},{"$f":"VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1129.9920069374998},{"$f":"VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.13994516393610576},{"$f":"VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":135},{"$f":"VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},{"$f":"VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Refrigeration"},{"$f":"VLOOKUP($M64,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6039424070608102E-2},{"$f":"VLOOKUP($M64,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6309994183029556E-2},{"$f":"VLOOKUP($M64,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18685093322378829},{"$f":"VLOOKUP($M64,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1038645536600163E-2},{"$f":"VLOOKUP($M64,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7469725175593219E-2},{"$f":"VLOOKUP($M64,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18906246915253588},{"$f":"VLOOKUP($M64,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14259440916728233},{"$f":"VLOOKUP($M64,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19063439949055316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4396999377682871E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2935697961980025E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1248452017340335E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1434336490331847E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5497668267949085E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0403721972883687E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7959803192121319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5906213226590329E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4396999377682871E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2935697961980025E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1248452017340335E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1434336490331847E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5497668267949085E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0403721972883687E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7959803192121319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5906213226590329E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12652114768209433},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F64-$BE64,(SUMPRODUCT($V64:$AC64,$N64:$U64)*$D64*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":542.95999901114146},{"$f":"IFERROR(-PV(discountRate,$BE64,(SUMPRODUCT($BL64:$BS64,$N64:$U64)*$BF64*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F64-$BE64,(($E64*SUM($AD64:$AF64))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":290.37498448115849},{"$f":"IFERROR(-PV(discountRate,$BE64,(($BH64*SUM($BT64:$BV64))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F64-$BE64,(SUMPRODUCT($AK64:$AR64,$N64:$U64)*$D64*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":542.95999901114146},{"$f":"-PV(societalDiscountRate,$BE64,(SUMPRODUCT($CA64:$CH64,$N64:$U64)*$BF64*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F64-$BE64,(($E64*SUM($AS64:$AU64))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":290.37498448115849},{"$f":"IFERROR(-PV(societalDiscountRate,$BE64,(($BH64*SUM($CI64:$CK64))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":527.51573826113963},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F64-$BE64,($AZ64*$D64+$K64*$BA64+$L64*$BB64)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1703.7216959699983},{"$f":"-PV(discountRate,$F64-$BE64,($CP64*$BF64+$BI64*$CQ64+$BJ64*$CR64)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H64*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":124.71913251357942},{"$f":"$BK64*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H64*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":124.71913251357942},{"$f":"$BK64*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F64-$BE64),$D64*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11026.710529801629},{"$f":"IFERROR(-PV(discountRate,($BE64),$BF64*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F64-$BE64),$E64*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE64,\"_\",$F64-$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.3656156886908173},{"$f":"IFERROR(-PV(discountRate,($BE64),$BH64*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE64),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B64,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU64:CV64,CY64:DB64)*I64+SUM(CW64:CX64)*J64)*(1+'CE Parameters'!$F$12)","v":656.9239398745442},85.058448374261175,{"$f":"(SUM(DC64:DD64,DG64:DJ64)*I64+SUM(DE64:DF64)*J64)*(1+'CE Parameters'!$F$12)","v":656.9239398745442},85.058448374261175,571.23820858656018,527.51573826113963,2231.2374342311377,124.71913251357942,571.23820858656018,1689.4539349126785,0.94500605657404546,527.51573826113963,7520.2165813247111,527.51573826113963]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND"},{"$f":"VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.069514204545455E-2},{"$f":"VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":171.21091014204546},{"$f":"VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.1203812717591784E-2},{"$f":"VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":135},{"$f":"VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},{"$f":"VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Refrigeration"},{"$f":"VLOOKUP($M65,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6039424070608102E-2},{"$f":"VLOOKUP($M65,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6309994183029556E-2},{"$f":"VLOOKUP($M65,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18685093322378829},{"$f":"VLOOKUP($M65,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1038645536600163E-2},{"$f":"VLOOKUP($M65,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7469725175593219E-2},{"$f":"VLOOKUP($M65,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18906246915253588},{"$f":"VLOOKUP($M65,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14259440916728233},{"$f":"VLOOKUP($M65,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19063439949055316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4396999377682871E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2935697961980025E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1248452017340335E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1434336490331847E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5497668267949085E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0403721972883687E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7959803192121319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5906213226590329E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4396999377682871E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2935697961980025E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1248452017340335E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1434336490331847E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5497668267949085E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0403721972883687E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7959803192121319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5906213226590329E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12652114768209433},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F65-$BE65,(SUMPRODUCT($V65:$AC65,$N65:$U65)*$D65*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":82.266666516839635},{"$f":"IFERROR(-PV(discountRate,$BE65,(SUMPRODUCT($BL65:$BS65,$N65:$U65)*$BF65*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F65-$BE65,(($E65*SUM($AD65:$AF65))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":43.996209769872486},{"$f":"IFERROR(-PV(discountRate,$BE65,(($BH65*SUM($BT65:$BV65))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F65-$BE65,(SUMPRODUCT($AK65:$AR65,$N65:$U65)*$D65*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":82.266666516839635},{"$f":"-PV(societalDiscountRate,$BE65,(SUMPRODUCT($CA65:$CH65,$N65:$U65)*$BF65*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F65-$BE65,(($E65*SUM($AS65:$AU65))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":43.996209769872486},{"$f":"IFERROR(-PV(societalDiscountRate,$BE65,(($BH65*SUM($CI65:$CK65))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F65-$BE65,($AZ65*$D65+$K65*$BA65+$L65*$BB65)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":258.13965090454525},{"$f":"-PV(discountRate,$F65-$BE65,($CP65*$BF65+$BI65*$CQ65+$BJ65*$CR65)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H65*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":124.71913251357942},{"$f":"$BK65*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H65*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":124.71913251357942},{"$f":"$BK65*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F65-$BE65),$D65*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1670.7137166366108},{"$f":"IFERROR(-PV(discountRate,($BE65),$BF65*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F65-$BE65),$E65*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE65,\"_\",$F65-$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.20691146798345714},{"$f":"IFERROR(-PV(discountRate,($BE65),$BH65*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE65),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B65,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU65:CV65,CY65:DB65)*I65+SUM(CW65:CX65)*J65)*(1+'CE Parameters'!$F$12)","v":99.533930284021835},85.058448374261175,{"$f":"(SUM(DC65:DD65,DG65:DJ65)*I65+SUM(DE65:DF65)*J65)*(1+'CE Parameters'!$F$12)","v":99.533930284021835},85.058448374261175,86.55124372523639,0,258.13965090454525,124.71913251357942,86.55124372523639,176.05124191689987,0.14318273584455232,0,1139.4267547461686,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND"},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.365879375},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11299.920069375003},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.3994516393610581},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":388},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Refrigeration"},{"$f":"VLOOKUP($M66,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6039424070608102E-2},{"$f":"VLOOKUP($M66,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6309994183029556E-2},{"$f":"VLOOKUP($M66,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18685093322378829},{"$f":"VLOOKUP($M66,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1038645536600163E-2},{"$f":"VLOOKUP($M66,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7469725175593219E-2},{"$f":"VLOOKUP($M66,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18906246915253588},{"$f":"VLOOKUP($M66,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14259440916728233},{"$f":"VLOOKUP($M66,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19063439949055316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4396999377682871E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2935697961980025E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1248452017340335E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1434336490331847E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5497668267949085E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0403721972883687E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7959803192121319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5906213226590329E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4396999377682871E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2935697961980025E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1248452017340335E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1434336490331847E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5497668267949085E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0403721972883687E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7959803192121319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5906213226590329E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12652114768209433},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F66-$BE66,(SUMPRODUCT($V66:$AC66,$N66:$U66)*$D66*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5429.5999901114164},{"$f":"IFERROR(-PV(discountRate,$BE66,(SUMPRODUCT($BL66:$BS66,$N66:$U66)*$BF66*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F66-$BE66,(($E66*SUM($AD66:$AF66))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2903.7498448115853},{"$f":"IFERROR(-PV(discountRate,$BE66,(($BH66*SUM($BT66:$BV66))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F66-$BE66,(SUMPRODUCT($AK66:$AR66,$N66:$U66)*$D66*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5429.5999901114164},{"$f":"-PV(societalDiscountRate,$BE66,(SUMPRODUCT($CA66:$CH66,$N66:$U66)*$BF66*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F66-$BE66,(($E66*SUM($AS66:$AU66))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2903.7498448115853},{"$f":"IFERROR(-PV(societalDiscountRate,$BE66,(($BH66*SUM($CI66:$CK66))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F66-$BE66,($AZ66*$D66+$K66*$BA66+$L66*$BB66)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":17037.216959699992},{"$f":"-PV(discountRate,$F66-$BE66,($CP66*$BF66+$BI66*$CQ66+$BJ66*$CR66)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H66*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":358.45202529828754},{"$f":"$BK66*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H66*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":358.45202529828754},{"$f":"$BK66*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F66-$BE66),$D66*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110267.10529801634},{"$f":"IFERROR(-PV(discountRate,($BE66),$BF66*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F66-$BE66),$E66*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13.656156886908178},{"$f":"IFERROR(-PV(discountRate,($BE66),$BH66*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU66:CV66,CY66:DB66)*I66+SUM(CW66:CX66)*J66)*(1+'CE Parameters'!$F$12)","v":6569.2393987454434},244.46428125343212,{"$f":"(SUM(DC66:DD66,DG66:DJ66)*I66+SUM(DE66:DF66)*J66)*(1+'CE Parameters'!$F$12)","v":6569.2393987454434},244.46428125343212,5712.3820858656036,0,17037.216959699992,358.45202529828754,5712.3820858656036,11619.381966515395,9.4500605657404577,0,75202.165813247149,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND"},{"$f":"VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.20695142045454551},{"$f":"VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1712.1091014204558},{"$f":"VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.212038127175918},{"$f":"VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":388},{"$f":"VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},{"$f":"VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Refrigeration"},{"$f":"VLOOKUP($M67,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6039424070608102E-2},{"$f":"VLOOKUP($M67,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6309994183029556E-2},{"$f":"VLOOKUP($M67,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18685093322378829},{"$f":"VLOOKUP($M67,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1038645536600163E-2},{"$f":"VLOOKUP($M67,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7469725175593219E-2},{"$f":"VLOOKUP($M67,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18906246915253588},{"$f":"VLOOKUP($M67,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14259440916728233},{"$f":"VLOOKUP($M67,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19063439949055316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4396999377682871E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2935697961980025E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1248452017340335E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1434336490331847E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5497668267949085E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0403721972883687E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7959803192121319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5906213226590329E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4396999377682871E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2935697961980025E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1248452017340335E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1434336490331847E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5497668267949085E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0403721972883687E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7959803192121319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5906213226590329E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12652114768209433},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F67-$BE67,(SUMPRODUCT($V67:$AC67,$N67:$U67)*$D67*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":822.66666516839678},{"$f":"IFERROR(-PV(discountRate,$BE67,(SUMPRODUCT($BL67:$BS67,$N67:$U67)*$BF67*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F67-$BE67,(($E67*SUM($AD67:$AF67))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":439.96209769872519},{"$f":"IFERROR(-PV(discountRate,$BE67,(($BH67*SUM($BT67:$BV67))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F67-$BE67,(SUMPRODUCT($AK67:$AR67,$N67:$U67)*$D67*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":822.66666516839678},{"$f":"-PV(societalDiscountRate,$BE67,(SUMPRODUCT($CA67:$CH67,$N67:$U67)*$BF67*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F67-$BE67,(($E67*SUM($AS67:$AU67))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":439.96209769872519},{"$f":"IFERROR(-PV(societalDiscountRate,$BE67,(($BH67*SUM($CI67:$CK67))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F67-$BE67,($AZ67*$D67+$K67*$BA67+$L67*$BB67)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":2581.3965090454544},{"$f":"-PV(discountRate,$F67-$BE67,($CP67*$BF67+$BI67*$CQ67+$BJ67*$CR67)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H67*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":358.45202529828754},{"$f":"$BK67*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H67*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":358.45202529828754},{"$f":"$BK67*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F67-$BE67),$D67*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16707.137166366119},{"$f":"IFERROR(-PV(discountRate,($BE67),$BF67*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F67-$BE67),$E67*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE67,\"_\",$F67-$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0691146798345734},{"$f":"IFERROR(-PV(discountRate,($BE67),$BH67*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE67),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B67,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU67:CV67,CY67:DB67)*I67+SUM(CW67:CX67)*J67)*(1+'CE Parameters'!$F$12)","v":995.33930284021903},244.46428125343212,{"$f":"(SUM(DC67:DD67,DG67:DJ67)*I67+SUM(DE67:DF67)*J67)*(1+'CE Parameters'!$F$12)","v":995.33930284021903},244.46428125343212,865.51243725236441,0,2581.3965090454544,358.45202529828754,865.51243725236441,1760.5124191689999,1.4318273584455248,0,11394.267547461694,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size > 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND"},{"$f":"VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.41390284090909102},{"$f":"VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3424.2182028409115},{"$f":"VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.42407625435183599},{"$f":"VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":475},{"$f":"VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},{"$f":"VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Refrigeration"},{"$f":"VLOOKUP($M68,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6039424070608102E-2},{"$f":"VLOOKUP($M68,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6309994183029556E-2},{"$f":"VLOOKUP($M68,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18685093322378829},{"$f":"VLOOKUP($M68,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1038645536600163E-2},{"$f":"VLOOKUP($M68,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7469725175593219E-2},{"$f":"VLOOKUP($M68,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18906246915253588},{"$f":"VLOOKUP($M68,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14259440916728233},{"$f":"VLOOKUP($M68,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19063439949055316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4396999377682871E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2935697961980025E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1248452017340335E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1434336490331847E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5497668267949085E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0403721972883687E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7959803192121319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5906213226590329E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4396999377682871E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2935697961980025E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1248452017340335E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1434336490331847E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5497668267949085E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0403721972883687E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7959803192121319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5906213226590329E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12652114768209433},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F68-$BE68,(SUMPRODUCT($V68:$AC68,$N68:$U68)*$D68*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1645.3333303367936},{"$f":"IFERROR(-PV(discountRate,$BE68,(SUMPRODUCT($BL68:$BS68,$N68:$U68)*$BF68*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F68-$BE68,(($E68*SUM($AD68:$AF68))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":879.92419539745038},{"$f":"IFERROR(-PV(discountRate,$BE68,(($BH68*SUM($BT68:$BV68))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F68-$BE68,(SUMPRODUCT($AK68:$AR68,$N68:$U68)*$D68*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1645.3333303367936},{"$f":"-PV(societalDiscountRate,$BE68,(SUMPRODUCT($CA68:$CH68,$N68:$U68)*$BF68*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F68-$BE68,(($E68*SUM($AS68:$AU68))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":879.92419539745038},{"$f":"IFERROR(-PV(societalDiscountRate,$BE68,(($BH68*SUM($CI68:$CK68))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F68-$BE68,($AZ68*$D68+$K68*$BA68+$L68*$BB68)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":5162.7930180909088},{"$f":"-PV(discountRate,$F68-$BE68,($CP68*$BF68+$BI68*$CQ68+$BJ68*$CR68)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H68*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":438.82657736259426},{"$f":"$BK68*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H68*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":438.82657736259426},{"$f":"$BK68*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F68-$BE68),$D68*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33414.274332732239},{"$f":"IFERROR(-PV(discountRate,($BE68),$BF68*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F68-$BE68),$E68*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE68,\"_\",$F68-$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1382293596691468},{"$f":"IFERROR(-PV(discountRate,($BE68),$BH68*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE68),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B68,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU68:CV68,CY68:DB68)*I68+SUM(CW68:CX68)*J68)*(1+'CE Parameters'!$F$12)","v":1990.6786056804381},299.27972576128928,{"$f":"(SUM(DC68:DD68,DG68:DJ68)*I68+SUM(DE68:DF68)*J68)*(1+'CE Parameters'!$F$12)","v":1990.6786056804381},299.27972576128928,1731.0248745047288,0,5162.7930180909088,438.82657736259426,1731.0248745047288,3521.0248383379999,2.8636547168910496,0,22788.535094923387,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND"},{"$f":"VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.13658793749999998},{"$f":"VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1129.9920069374998},{"$f":"VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.13994516393610576},{"$f":"VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":135},{"$f":"VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},{"$f":"VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Refrigeration"},{"$f":"VLOOKUP($M69,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6039424070608102E-2},{"$f":"VLOOKUP($M69,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6309994183029556E-2},{"$f":"VLOOKUP($M69,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18685093322378829},{"$f":"VLOOKUP($M69,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1038645536600163E-2},{"$f":"VLOOKUP($M69,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7469725175593219E-2},{"$f":"VLOOKUP($M69,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18906246915253588},{"$f":"VLOOKUP($M69,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14259440916728233},{"$f":"VLOOKUP($M69,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19063439949055316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4575372305155916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3198420260826841E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1743794502870676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1724057699952959E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5576715775597354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0782622919374616E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7965052946230697E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6036714819180936E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4575372305155916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3198420260826841E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1743794502870676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1724057699952959E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5576715775597354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0782622919374616E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7965052946230697E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6036714819180936E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12610664082003184},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F69-$BE69,(SUMPRODUCT($V69:$AC69,$N69:$U69)*$D69*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":546.27590082907238},{"$f":"IFERROR(-PV(discountRate,$BE69,(SUMPRODUCT($BL69:$BS69,$N69:$U69)*$BF69*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F69-$BE69,(($E69*SUM($AD69:$AF69))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":290.37498448115849},{"$f":"IFERROR(-PV(discountRate,$BE69,(($BH69*SUM($BT69:$BV69))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F69-$BE69,(SUMPRODUCT($AK69:$AR69,$N69:$U69)*$D69*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":546.27590082907238},{"$f":"-PV(societalDiscountRate,$BE69,(SUMPRODUCT($CA69:$CH69,$N69:$U69)*$BF69*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F69-$BE69,(($E69*SUM($AS69:$AU69))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":290.37498448115849},{"$f":"IFERROR(-PV(societalDiscountRate,$BE69,(($BH69*SUM($CI69:$CK69))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":517.17229241288192},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F69-$BE69,($AZ69*$D69+$K69*$BA69+$L69*$BB69)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1698.1399861375935},{"$f":"-PV(discountRate,$F69-$BE69,($CP69*$BF69+$BI69*$CQ69+$BJ69*$CR69)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H69*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":122.27365932703864},{"$f":"$BK69*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H69*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":122.27365932703864},{"$f":"$BK69*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F69-$BE69),$D69*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10810.500519413363},{"$f":"IFERROR(-PV(discountRate,($BE69),$BF69*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F69-$BE69),$E69*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE69,\"_\",$F69-$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.3388389104811933},{"$f":"IFERROR(-PV(discountRate,($BE69),$BH69*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE69),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B69,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU69:CV69,CY69:DB69)*I69+SUM(CW69:CX69)*J69)*(1+'CE Parameters'!$F$12)","v":659.52460167034735},83.390635661040363,{"$f":"(SUM(DC69:DD69,DG69:DJ69)*I69+SUM(DE69:DF69)*J69)*(1+'CE Parameters'!$F$12)","v":659.52460167034735},83.390635661040363,573.49965362638909,517.17229241288192,2215.3122785504756,122.27365932703864,573.49965362638909,1675.3037629587207,0.92647652605298569,517.17229241288192,7372.761354239914,517.17229241288192]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/20 hp to < 1/10 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND"},{"$f":"VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.069514204545455E-2},{"$f":"VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":171.21091014204546},{"$f":"VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.1203812717591784E-2},{"$f":"VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":135},{"$f":"VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},{"$f":"VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Refrigeration"},{"$f":"VLOOKUP($M70,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6039424070608102E-2},{"$f":"VLOOKUP($M70,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6309994183029556E-2},{"$f":"VLOOKUP($M70,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18685093322378829},{"$f":"VLOOKUP($M70,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1038645536600163E-2},{"$f":"VLOOKUP($M70,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7469725175593219E-2},{"$f":"VLOOKUP($M70,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18906246915253588},{"$f":"VLOOKUP($M70,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14259440916728233},{"$f":"VLOOKUP($M70,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19063439949055316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4575372305155916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3198420260826841E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1743794502870676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1724057699952959E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5576715775597354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0782622919374616E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7965052946230697E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6036714819180936E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4575372305155916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3198420260826841E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1743794502870676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1724057699952959E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5576715775597354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0782622919374616E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7965052946230697E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6036714819180936E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12610664082003184},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F70-$BE70,(SUMPRODUCT($V70:$AC70,$N70:$U70)*$D70*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":82.769075883192812},{"$f":"IFERROR(-PV(discountRate,$BE70,(SUMPRODUCT($BL70:$BS70,$N70:$U70)*$BF70*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F70-$BE70,(($E70*SUM($AD70:$AF70))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":43.996209769872486},{"$f":"IFERROR(-PV(discountRate,$BE70,(($BH70*SUM($BT70:$BV70))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F70-$BE70,(SUMPRODUCT($AK70:$AR70,$N70:$U70)*$D70*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":82.769075883192812},{"$f":"-PV(societalDiscountRate,$BE70,(SUMPRODUCT($CA70:$CH70,$N70:$U70)*$BF70*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F70-$BE70,(($E70*SUM($AS70:$AU70))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":43.996209769872486},{"$f":"IFERROR(-PV(societalDiscountRate,$BE70,(($BH70*SUM($CI70:$CK70))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F70-$BE70,($AZ70*$D70+$K70*$BA70+$L70*$BB70)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":257.2939372935748},{"$f":"-PV(discountRate,$F70-$BE70,($CP70*$BF70+$BI70*$CQ70+$BJ70*$CR70)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H70*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":122.27365932703864},{"$f":"$BK70*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H70*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":122.27365932703864},{"$f":"$BK70*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F70-$BE70),$D70*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1637.9546241535402},{"$f":"IFERROR(-PV(discountRate,($BE70),$BF70*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F70-$BE70),$E70*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE70,\"_\",$F70-$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.20285438037593836},{"$f":"IFERROR(-PV(discountRate,($BE70),$BH70*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE70),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B70,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU70:CV70,CY70:DB70)*I70+SUM(CW70:CX70)*J70)*(1+'CE Parameters'!$F$12)","v":99.927969950052642},83.390635661040363,{"$f":"(SUM(DC70:DD70,DG70:DJ70)*I70+SUM(DE70:DF70)*J70)*(1+'CE Parameters'!$F$12)","v":99.927969950052642},83.390635661040363,86.893886913089261,0,257.2939372935748,122.27365932703864,86.893886913089261,175.47446523421803,0.14037523122014933,0,1117.0850536727146,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpShaded Pole Motor (Saded Pole Motor (SP)P-Commercial-RefrigerationNND"},{"$f":"VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.365879375},{"$f":"VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11299.920069375003},{"$f":"VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.3994516393610581},{"$f":"VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":388},{"$f":"VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},{"$f":"VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Refrigeration"},{"$f":"VLOOKUP($M71,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6039424070608102E-2},{"$f":"VLOOKUP($M71,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6309994183029556E-2},{"$f":"VLOOKUP($M71,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18685093322378829},{"$f":"VLOOKUP($M71,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1038645536600163E-2},{"$f":"VLOOKUP($M71,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7469725175593219E-2},{"$f":"VLOOKUP($M71,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18906246915253588},{"$f":"VLOOKUP($M71,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14259440916728233},{"$f":"VLOOKUP($M71,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19063439949055316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4575372305155916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3198420260826841E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1743794502870676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1724057699952959E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5576715775597354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0782622919374616E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7965052946230697E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6036714819180936E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4575372305155916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3198420260826841E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1743794502870676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1724057699952959E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5576715775597354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0782622919374616E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7965052946230697E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6036714819180936E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12610664082003184},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F71-$BE71,(SUMPRODUCT($V71:$AC71,$N71:$U71)*$D71*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5462.7590082907263},{"$f":"IFERROR(-PV(discountRate,$BE71,(SUMPRODUCT($BL71:$BS71,$N71:$U71)*$BF71*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F71-$BE71,(($E71*SUM($AD71:$AF71))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2903.7498448115853},{"$f":"IFERROR(-PV(discountRate,$BE71,(($BH71*SUM($BT71:$BV71))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F71-$BE71,(SUMPRODUCT($AK71:$AR71,$N71:$U71)*$D71*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5462.7590082907263},{"$f":"-PV(societalDiscountRate,$BE71,(SUMPRODUCT($CA71:$CH71,$N71:$U71)*$BF71*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F71-$BE71,(($E71*SUM($AS71:$AU71))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2903.7498448115853},{"$f":"IFERROR(-PV(societalDiscountRate,$BE71,(($BH71*SUM($CI71:$CK71))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F71-$BE71,($AZ71*$D71+$K71*$BA71+$L71*$BB71)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":16981.399861375943},{"$f":"-PV(discountRate,$F71-$BE71,($CP71*$BF71+$BI71*$CQ71+$BJ71*$CR71)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H71*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":351.42355421400737},{"$f":"$BK71*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H71*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":351.42355421400737},{"$f":"$BK71*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F71-$BE71),$D71*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":108105.00519413367},{"$f":"IFERROR(-PV(discountRate,($BE71),$BF71*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F71-$BE71),$E71*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE71,\"_\",$F71-$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13.388389104811937},{"$f":"IFERROR(-PV(discountRate,($BE71),$BH71*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE71),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B71,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU71:CV71,CY71:DB71)*I71+SUM(CW71:CX71)*J71)*(1+'CE Parameters'!$F$12)","v":6595.246016703476},239.67086397395303,{"$f":"(SUM(DC71:DD71,DG71:DJ71)*I71+SUM(DE71:DF71)*J71)*(1+'CE Parameters'!$F$12)","v":6595.246016703476},239.67086397395303,5734.9965362638923,0,16981.399861375943,351.42355421400737,5734.9965362638923,11581.314705458393,9.2647652605298596,0,73727.613542399165,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size ≥ 1/10 hp to ≤ 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND"},{"$f":"VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.20695142045454551},{"$f":"VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1712.1091014204558},{"$f":"VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.212038127175918},{"$f":"VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":388},{"$f":"VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},{"$f":"VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Refrigeration"},{"$f":"VLOOKUP($M72,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6039424070608102E-2},{"$f":"VLOOKUP($M72,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6309994183029556E-2},{"$f":"VLOOKUP($M72,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18685093322378829},{"$f":"VLOOKUP($M72,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1038645536600163E-2},{"$f":"VLOOKUP($M72,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7469725175593219E-2},{"$f":"VLOOKUP($M72,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18906246915253588},{"$f":"VLOOKUP($M72,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14259440916728233},{"$f":"VLOOKUP($M72,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19063439949055316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4575372305155916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3198420260826841E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1743794502870676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1724057699952959E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5576715775597354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0782622919374616E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7965052946230697E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6036714819180936E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4575372305155916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3198420260826841E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1743794502870676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1724057699952959E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5576715775597354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0782622919374616E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7965052946230697E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6036714819180936E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12610664082003184},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F72-$BE72,(SUMPRODUCT($V72:$AC72,$N72:$U72)*$D72*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":827.69075883192852},{"$f":"IFERROR(-PV(discountRate,$BE72,(SUMPRODUCT($BL72:$BS72,$N72:$U72)*$BF72*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F72-$BE72,(($E72*SUM($AD72:$AF72))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":439.96209769872519},{"$f":"IFERROR(-PV(discountRate,$BE72,(($BH72*SUM($BT72:$BV72))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F72-$BE72,(K72*AG72),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE72,($BI72*$CL72),0,0),0)","v":0},{"$f":"-PV(discountRate,$F72-$BE72,($L72*$AJ72),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE72,($BJ72*$BZ72),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F72-$BE72,(SUMPRODUCT($AK72:$AR72,$N72:$U72)*$D72*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":827.69075883192852},{"$f":"-PV(societalDiscountRate,$BE72,(SUMPRODUCT($CA72:$CH72,$N72:$U72)*$BF72*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F72-$BE72,(($E72*SUM($AS72:$AU72))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":439.96209769872519},{"$f":"IFERROR(-PV(societalDiscountRate,$BE72,(($BH72*SUM($CI72:$CK72))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F72-$BE72,($K72*$AV72),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE72,($BI72*$CL72),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F72-$BE72,($L72*$AY72),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE72,($BJ72*$CO72),0,0),0)","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F72-$BE72,($AZ72*$D72+$K72*$BA72+$L72*$BB72)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":2572.9393729357498},{"$f":"-PV(discountRate,$F72-$BE72,($CP72*$BF72+$BI72*$CQ72+$BJ72*$CR72)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H72*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":351.42355421400737},{"$f":"$BK72*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H72*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":351.42355421400737},{"$f":"$BK72*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F72-$BE72),$D72*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16379.54624153541},{"$f":"IFERROR(-PV(discountRate,($BE72),$BF72*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F72-$BE72),$E72*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE72,\"_\",$F72-$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0285438037593857},{"$f":"IFERROR(-PV(discountRate,($BE72),$BH72*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE72),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B72,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU72:CV72,CY72:DB72)*I72+SUM(CW72:CX72)*J72)*(1+'CE Parameters'!$F$12)","v":999.27969950052704},239.67086397395303,{"$f":"(SUM(DC72:DD72,DG72:DJ72)*I72+SUM(DE72:DF72)*J72)*(1+'CE Parameters'!$F$12)","v":999.27969950052704},239.67086397395303,868.93886913089318,0,2572.9393729357498,351.42355421400737,868.93886913089318,1754.7446523421816,1.4037523122014948,0,11170.85053672715,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialSmall BusirigerationECM MOTORS FOR EVAPONS (FREEZER WALK-IN)Motor Size > 1 hpPermanent Split Capaplit Capacitor (PSC)P-Commercial-RefrigerationNND"},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.41390284090909102},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3424.2182028409115},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.42407625435183599},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":475},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Refrigeration"},{"$f":"VLOOKUP($M73,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6039424070608102E-2},{"$f":"VLOOKUP($M73,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6309994183029556E-2},{"$f":"VLOOKUP($M73,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18685093322378829},{"$f":"VLOOKUP($M73,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1038645536600163E-2},{"$f":"VLOOKUP($M73,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7469725175593219E-2},{"$f":"VLOOKUP($M73,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18906246915253588},{"$f":"VLOOKUP($M73,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14259440916728233},{"$f":"VLOOKUP($M73,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19063439949055316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4575372305155916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3198420260826841E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1743794502870676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1724057699952959E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5576715775597354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0782622919374616E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7965052946230697E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6036714819180936E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4575372305155916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3198420260826841E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1743794502870676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1724057699952959E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5576715775597354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0782622919374616E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7965052946230697E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6036714819180936E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12610664082003184},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F73-$BE73,(SUMPRODUCT($V73:$AC73,$N73:$U73)*$D73*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1655.381517663857},{"$f":"IFERROR(-PV(discountRate,$BE73,(SUMPRODUCT($BL73:$BS73,$N73:$U73)*$BF73*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F73-$BE73,(($E73*SUM($AD73:$AF73))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":879.92419539745038},{"$f":"IFERROR(-PV(discountRate,$BE73,(($BH73*SUM($BT73:$BV73))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F73-$BE73,(SUMPRODUCT($AK73:$AR73,$N73:$U73)*$D73*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1655.381517663857},{"$f":"-PV(societalDiscountRate,$BE73,(SUMPRODUCT($CA73:$CH73,$N73:$U73)*$BF73*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F73-$BE73,(($E73*SUM($AS73:$AU73))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":879.92419539745038},{"$f":"IFERROR(-PV(societalDiscountRate,$BE73,(($BH73*SUM($CI73:$CK73))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F73-$BE73,($AZ73*$D73+$K73*$BA73+$L73*$BB73)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":5145.8787458714996},{"$f":"-PV(discountRate,$F73-$BE73,($CP73*$BF73+$BI73*$CQ73+$BJ73*$CR73)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H73*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":430.22213466920999},{"$f":"$BK73*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H73*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":430.22213466920999},{"$f":"$BK73*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F73-$BE73),$D73*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32759.092483070821},{"$f":"IFERROR(-PV(discountRate,($BE73),$BF73*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F73-$BE73),$E73*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.0570876075187714},{"$f":"IFERROR(-PV(discountRate,($BE73),$BH73*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU73:CV73,CY73:DB73)*I73+SUM(CW73:CX73)*J73)*(1+'CE Parameters'!$F$12)","v":1998.5593990010541},{"$f":"DL73+IF(BE73>0,DQ73,DP73)*I73","v":293.41149584440126},{"$f":"(SUM(DC73:DD73,DG73:DJ73)*I73+SUM(DE73:DF73)*J73)*(1+'CE Parameters'!$F$12)","v":1998.5593990010541},{"$f":"DM73+IF(BE73>0,DS73,DR73)*I73","v":293.41149584440126},{"$f":"SUM(CU73:CV73)*I73+SUM(CW73:CX73)*J73","v":1737.8777382617864},{"$f":"DL73+DK73","v":0},{"$f":"DK73+SUM(DN73:DO73)","v":5145.8787458714996},{"$f":"IF(BE73>0,DQ73,DP73)","v":430.22213466920999},{"$f":"SUM(CU73:CV73,CY73:DB73)*I73+SUM(CW73:CX73)*J73","v":1737.8777382617864},{"$f":"DL73+DK73+SUM(DN73:DO73)*I73","v":3509.4893046843631},{"$f":"SUM($DV73:$DW73)*J73","v":2.8075046244029895},{"$f":"SUM($DK73:$DL73)","v":0},{"$f":"SUM($DT73:$DU73)*I73","v":22341.7010734543},{"$f":"SUM($DK73:$DL73)","v":0}]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialExisting BmissioningEBCX MeasuresEBCX MeasuresEBCx MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1000},{"$f":"VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M74,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M74,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M74,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M74,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M74,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M74,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M74,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M74,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.426913355148835E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1706793817080465E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9582444985146473E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8328620696279882E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4280313618341643E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8678734426425353E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7162102099293513E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4306523502676892E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.426913355148835E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1706793817080465E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9582444985146473E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8328620696279882E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4280313618341643E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8678734426425353E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7162102099293513E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4306523502676892E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12805848024341623},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.4106829855600001},{"$f":"VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F74-$BE74,(SUMPRODUCT($V74:$AC74,$N74:$U74)*$D74*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":218.60344410592211},{"$f":"IFERROR(-PV(discountRate,$BE74,(SUMPRODUCT($BL74:$BS74,$N74:$U74)*$BF74*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F74-$BE74,(($E74*SUM($AD74:$AF74))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE74,(($BH74*SUM($BT74:$BV74))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F74-$BE74,(SUMPRODUCT($AK74:$AR74,$N74:$U74)*$D74*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":218.60344410592211},{"$f":"-PV(societalDiscountRate,$BE74,(SUMPRODUCT($CA74:$CH74,$N74:$U74)*$BF74*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F74-$BE74,(($E74*SUM($AS74:$AU74))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE74,(($BH74*SUM($CI74:$CK74))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F74-$BE74,($AZ74*$D74+$K74*$BA74+$L74*$BB74)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":719.50705155727485},{"$f":"-PV(discountRate,$F74-$BE74,($CP74*$BF74+$BI74*$CQ74+$BJ74*$CR74)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H74*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.94232233454704462},{"$f":"$BK74*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H74*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.94232233454704462},{"$f":"$BK74*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F74-$BE74),$D74*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5053.0783429871535},{"$f":"IFERROR(-PV(discountRate,($BE74),$BF74*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F74-$BE74),$E74*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE74,\"_\",$F74-$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE74),$BH74*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE74),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B74,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU74:CV74,CY74:DB74)*I74+SUM(CW74:CX74)*J74)*(1+'CE Parameters'!$F$12)","v":251.3939607218104},0.94232233454704462,{"$f":"(SUM(DC74:DD74,DG74:DJ74)*I74+SUM(DE74:DF74)*J74)*(1+'CE Parameters'!$F$12)","v":251.3939607218104},0.94232233454704462,218.60344410592211,0,719.50705155727485,0.94232233454704462,218.60344410592211,719.50705155727485,0,0,5053.0783429871535,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialExisting BmissioningEBCX MeasuresEBCX MeasuresEBCx MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1000},{"$f":"VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M75,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M75,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M75,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M75,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M75,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M75,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M75,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M75,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4530569568822446E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2867609734635298E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1067695932566484E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.141399662863797E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.6017149795185341E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0837310146346714E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7763627747354901E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5480124425632073E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4530569568822446E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2867609734635298E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1067695932566484E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.141399662863797E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.6017149795185341E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0837310146346714E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7763627747354901E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5480124425632073E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12730705553919458},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.4106829855600001},{"$f":"VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F75-$BE75,(SUMPRODUCT($V75:$AC75,$N75:$U75)*$D75*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":226.64334989605271},{"$f":"IFERROR(-PV(discountRate,$BE75,(SUMPRODUCT($BL75:$BS75,$N75:$U75)*$BF75*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F75-$BE75,(($E75*SUM($AD75:$AF75))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE75,(($BH75*SUM($BT75:$BV75))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F75-$BE75,(SUMPRODUCT($AK75:$AR75,$N75:$U75)*$D75*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":226.64334989605271},{"$f":"-PV(societalDiscountRate,$BE75,(SUMPRODUCT($CA75:$CH75,$N75:$U75)*$BF75*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F75-$BE75,(($E75*SUM($AS75:$AU75))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE75,(($BH75*SUM($CI75:$CK75))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F75-$BE75,($AZ75*$D75+$K75*$BA75+$L75*$BB75)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":715.28511035998645},{"$f":"-PV(discountRate,$F75-$BE75,($CP75*$BF75+$BI75*$CQ75+$BJ75*$CR75)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H75*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.9238454260265142},{"$f":"$BK75*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H75*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.9238454260265142},{"$f":"$BK75*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F75-$BE75),$D75*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4953.9983754776031},{"$f":"IFERROR(-PV(discountRate,($BE75),$BF75*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F75-$BE75),$E75*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE75,\"_\",$F75-$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE75),$BH75*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE75),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B75,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU75:CV75,CY75:DB75)*I75+SUM(CW75:CX75)*J75)*(1+'CE Parameters'!$F$12)","v":260.63985238046058},0.9238454260265142,{"$f":"(SUM(DC75:DD75,DG75:DJ75)*I75+SUM(DE75:DF75)*J75)*(1+'CE Parameters'!$F$12)","v":260.63985238046058},0.9238454260265142,226.64334989605271,0,715.28511035998645,0.9238454260265142,226.64334989605271,715.28511035998645,0,0,4953.9983754776031,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialExisting BmissioningEBCX MeasuresEBCX MeasuresEBCx MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1000},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M76,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M76,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M76,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M76,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M76,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M76,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M76,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M76,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5213733823582118E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3755751138071605E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2504545522595222E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1981465947862596E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.6228628927781248E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1754403166353225E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7709461821973121E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6042965609319556E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5213733823582118E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3755751138071605E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2504545522595222E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1981465947862596E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.6228628927781248E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1754403166353225E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7709461821973121E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6042965609319556E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12611936623943976},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.4106829855600001},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F76-$BE76,(SUMPRODUCT($V76:$AC76,$N76:$U76)*$D76*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":230.57546126872001},{"$f":"IFERROR(-PV(discountRate,$BE76,(SUMPRODUCT($BL76:$BS76,$N76:$U76)*$BF76*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F76-$BE76,(($E76*SUM($AD76:$AF76))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE76,(($BH76*SUM($BT76:$BV76))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F76-$BE76,(SUMPRODUCT($AK76:$AR76,$N76:$U76)*$D76*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":230.57546126872001},{"$f":"-PV(societalDiscountRate,$BE76,(SUMPRODUCT($CA76:$CH76,$N76:$U76)*$BF76*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F76-$BE76,(($E76*SUM($AS76:$AU76))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE76,(($BH76*SUM($CI76:$CK76))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F76-$BE76,($AZ76*$D76+$K76*$BA76+$L76*$BB76)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":708.61198082878821},{"$f":"-PV(discountRate,$F76-$BE76,($CP76*$BF76+$BI76*$CQ76+$BJ76*$CR76)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H76*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.90573080982991583},{"$f":"$BK76*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H76*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.90573080982991583},{"$f":"$BK76*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F76-$BE76),$D76*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4856.8611524290227},{"$f":"IFERROR(-PV(discountRate,($BE76),$BF76*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F76-$BE76),$E76*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE76),$BH76*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU76:CV76,CY76:DB76)*I76+SUM(CW76:CX76)*J76)*(1+'CE Parameters'!$F$12)","v":265.16178045902797},0.90573080982991583,{"$f":"(SUM(DC76:DD76,DG76:DJ76)*I76+SUM(DE76:DF76)*J76)*(1+'CE Parameters'!$F$12)","v":265.16178045902797},0.90573080982991583,230.57546126872001,0,708.61198082878821,0.90573080982991583,230.57546126872001,708.61198082878821,0,0,4856.8611524290227,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialMonitoringTargetingM&T MeasuresM&T MeasuresM&T MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1000},{"$f":"VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M77,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M77,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M77,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M77,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M77,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M77,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M77,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M77,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1798001787196427E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7703075451451996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4918850575986891E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4111828197938301E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1276841300475341E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4270070228814099E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8012489198014421E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3881146704382102E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":135.05340186710154},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1798001787196427E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7703075451451996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4918850575986891E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4111828197938301E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1276841300475341E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4270070228814099E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8012489198014421E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3881146704382102E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":135.05340186710154},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.129011314632026},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.4106829855600001},{"$f":"VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F77-$BE77,(SUMPRODUCT($V77:$AC77,$N77:$U77)*$D77*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":203.81921470265456},{"$f":"IFERROR(-PV(discountRate,$BE77,(SUMPRODUCT($BL77:$BS77,$N77:$U77)*$BF77*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F77-$BE77,(($E77*SUM($AD77:$AF77))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE77,(($BH77*SUM($BT77:$BV77))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F77-$BE77,(SUMPRODUCT($AK77:$AR77,$N77:$U77)*$D77*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":203.81921470265456},{"$f":"-PV(societalDiscountRate,$BE77,(SUMPRODUCT($CA77:$CH77,$N77:$U77)*$BF77*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F77-$BE77,(($E77*SUM($AS77:$AU77))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE77,(($BH77*SUM($CI77:$CK77))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F77-$BE77,($AZ77*$D77+$K77*$BA77+$L77*$BB77)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":724.86062954967213},{"$f":"-PV(discountRate,$F77-$BE77,($CP77*$BF77+$BI77*$CQ77+$BJ77*$CR77)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H77*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.98039215686274506},{"$f":"$BK77*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H77*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.98039215686274506},{"$f":"$BK77*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F77-$BE77),$D77*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5257.2227080438333},{"$f":"IFERROR(-PV(discountRate,($BE77),$BF77*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F77-$BE77),$E77*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE77,\"_\",$F77-$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE77),$BH77*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE77),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B77,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU77:CV77,CY77:DB77)*I77+SUM(CW77:CX77)*J77)*(1+'CE Parameters'!$F$12)","v":234.39209690805274},0.98039215686274506,{"$f":"(SUM(DC77:DD77,DG77:DJ77)*I77+SUM(DE77:DF77)*J77)*(1+'CE Parameters'!$F$12)","v":234.39209690805274},0.98039215686274506,203.81921470265456,0,724.86062954967213,0.98039215686274506,203.81921470265456,724.86062954967213,0,0,5257.2227080438333,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialMonitoringTargetingM&T MeasuresM&T MeasuresM&T MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1000},{"$f":"VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M78,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M78,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M78,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M78,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M78,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M78,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M78,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M78,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3882229272077848E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0308422998912373E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7163267090128391E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5900094234092662E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2930644938582063E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6647460864918685E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7613831095352115E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4282504630416655E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3882229272077848E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0308422998912373E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7163267090128391E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5900094234092662E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2930644938582063E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6647460864918685E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7613831095352115E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4282504630416655E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12868658134237532},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.4106829855600001},{"$f":"VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F78-$BE78,(SUMPRODUCT($V78:$AC78,$N78:$U78)*$D78*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":212.08043801338584},{"$f":"IFERROR(-PV(discountRate,$BE78,(SUMPRODUCT($BL78:$BS78,$N78:$U78)*$BF78*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F78-$BE78,(($E78*SUM($AD78:$AF78))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE78,(($BH78*SUM($BT78:$BV78))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F78-$BE78,(SUMPRODUCT($AK78:$AR78,$N78:$U78)*$D78*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":212.08043801338584},{"$f":"-PV(societalDiscountRate,$BE78,(SUMPRODUCT($CA78:$CH78,$N78:$U78)*$BF78*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F78-$BE78,(($E78*SUM($AS78:$AU78))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE78,(($BH78*SUM($CI78:$CK78))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F78-$BE78,($AZ78*$D78+$K78*$BA78+$L78*$BB78)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":723.03608898558821},{"$f":"-PV(discountRate,$F78-$BE78,($CP78*$BF78+$BI78*$CQ78+$BJ78*$CR78)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H78*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.96116878123798544},{"$f":"$BK78*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H78*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.96116878123798544},{"$f":"$BK78*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F78-$BE78),$D78*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5154.1399098468974},{"$f":"IFERROR(-PV(discountRate,($BE78),$BF78*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F78-$BE78),$E78*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE78,\"_\",$F78-$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE78),$BH78*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE78),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B78,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU78:CV78,CY78:DB78)*I78+SUM(CW78:CX78)*J78)*(1+'CE Parameters'!$F$12)","v":243.8925037153937},0.96116878123798544,{"$f":"(SUM(DC78:DD78,DG78:DJ78)*I78+SUM(DE78:DF78)*J78)*(1+'CE Parameters'!$F$12)","v":243.8925037153937},0.96116878123798544,212.08043801338584,0,723.03608898558821,0.96116878123798544,212.08043801338584,723.03608898558821,0,0,5154.1399098468974,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialMonitoringTargetingM&T MeasuresM&T MeasuresM&T MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1000},{"$f":"VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M79,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M79,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M79,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M79,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M79,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M79,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M79,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M79,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.426913355148835E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1706793817080465E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9582444985146473E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8328620696279882E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4280313618341643E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8678734426425353E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7162102099293513E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4306523502676892E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.426913355148835E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1706793817080465E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9582444985146473E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8328620696279882E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4280313618341643E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8678734426425353E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7162102099293513E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4306523502676892E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12805848024341623},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.4106829855600001},{"$f":"VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F79-$BE79,(SUMPRODUCT($V79:$AC79,$N79:$U79)*$D79*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":218.60344410592211},{"$f":"IFERROR(-PV(discountRate,$BE79,(SUMPRODUCT($BL79:$BS79,$N79:$U79)*$BF79*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F79-$BE79,(($E79*SUM($AD79:$AF79))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE79,(($BH79*SUM($BT79:$BV79))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F79-$BE79,(SUMPRODUCT($AK79:$AR79,$N79:$U79)*$D79*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":218.60344410592211},{"$f":"-PV(societalDiscountRate,$BE79,(SUMPRODUCT($CA79:$CH79,$N79:$U79)*$BF79*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F79-$BE79,(($E79*SUM($AS79:$AU79))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE79,(($BH79*SUM($CI79:$CK79))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F79-$BE79,($AZ79*$D79+$K79*$BA79+$L79*$BB79)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":719.50705155727485},{"$f":"-PV(discountRate,$F79-$BE79,($CP79*$BF79+$BI79*$CQ79+$BJ79*$CR79)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H79*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.94232233454704462},{"$f":"$BK79*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H79*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.94232233454704462},{"$f":"$BK79*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F79-$BE79),$D79*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5053.0783429871535},{"$f":"IFERROR(-PV(discountRate,($BE79),$BF79*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F79-$BE79),$E79*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE79,\"_\",$F79-$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE79),$BH79*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE79),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B79,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU79:CV79,CY79:DB79)*I79+SUM(CW79:CX79)*J79)*(1+'CE Parameters'!$F$12)","v":251.3939607218104},0.94232233454704462,{"$f":"(SUM(DC79:DD79,DG79:DJ79)*I79+SUM(DE79:DF79)*J79)*(1+'CE Parameters'!$F$12)","v":251.3939607218104},0.94232233454704462,218.60344410592211,0,719.50705155727485,0.94232233454704462,218.60344410592211,719.50705155727485,0,0,5053.0783429871535,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialMonitoringTargetingM&T MeasuresM&T MeasuresM&T MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1000},{"$f":"VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M80,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M80,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M80,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M80,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M80,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M80,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M80,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M80,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4530569568822446E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2867609734635298E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1067695932566484E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.141399662863797E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.6017149795185341E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0837310146346714E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7763627747354901E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5480124425632073E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4530569568822446E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2867609734635298E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1067695932566484E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.141399662863797E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.6017149795185341E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0837310146346714E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7763627747354901E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5480124425632073E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12730705553919458},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.4106829855600001},{"$f":"VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F80-$BE80,(SUMPRODUCT($V80:$AC80,$N80:$U80)*$D80*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":226.64334989605271},{"$f":"IFERROR(-PV(discountRate,$BE80,(SUMPRODUCT($BL80:$BS80,$N80:$U80)*$BF80*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F80-$BE80,(($E80*SUM($AD80:$AF80))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE80,(($BH80*SUM($BT80:$BV80))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F80-$BE80,(SUMPRODUCT($AK80:$AR80,$N80:$U80)*$D80*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":226.64334989605271},{"$f":"-PV(societalDiscountRate,$BE80,(SUMPRODUCT($CA80:$CH80,$N80:$U80)*$BF80*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F80-$BE80,(($E80*SUM($AS80:$AU80))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE80,(($BH80*SUM($CI80:$CK80))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F80-$BE80,($AZ80*$D80+$K80*$BA80+$L80*$BB80)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":715.28511035998645},{"$f":"-PV(discountRate,$F80-$BE80,($CP80*$BF80+$BI80*$CQ80+$BJ80*$CR80)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H80*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.9238454260265142},{"$f":"$BK80*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H80*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.9238454260265142},{"$f":"$BK80*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F80-$BE80),$D80*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4953.9983754776031},{"$f":"IFERROR(-PV(discountRate,($BE80),$BF80*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F80-$BE80),$E80*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE80,\"_\",$F80-$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE80),$BH80*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE80),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B80,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU80:CV80,CY80:DB80)*I80+SUM(CW80:CX80)*J80)*(1+'CE Parameters'!$F$12)","v":260.63985238046058},0.9238454260265142,{"$f":"(SUM(DC80:DD80,DG80:DJ80)*I80+SUM(DE80:DF80)*J80)*(1+'CE Parameters'!$F$12)","v":260.63985238046058},0.9238454260265142,226.64334989605271,0,715.28511035998645,0.9238454260265142,226.64334989605271,715.28511035998645,0,0,4953.9983754776031,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialMonitoringTargetingM&T MeasuresM&T MeasuresM&T MeasuresHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1000},{"$f":"VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M81,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M81,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M81,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M81,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M81,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M81,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M81,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M81,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5213733823582118E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3755751138071605E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2504545522595222E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1981465947862596E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.6228628927781248E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1754403166353225E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7709461821973121E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6042965609319556E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5213733823582118E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3755751138071605E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2504545522595222E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1981465947862596E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.6228628927781248E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1754403166353225E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7709461821973121E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6042965609319556E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12611936623943976},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.4106829855600001},{"$f":"VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F81-$BE81,(SUMPRODUCT($V81:$AC81,$N81:$U81)*$D81*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":230.57546126872001},{"$f":"IFERROR(-PV(discountRate,$BE81,(SUMPRODUCT($BL81:$BS81,$N81:$U81)*$BF81*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F81-$BE81,(($E81*SUM($AD81:$AF81))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE81,(($BH81*SUM($BT81:$BV81))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F81-$BE81,(SUMPRODUCT($AK81:$AR81,$N81:$U81)*$D81*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":230.57546126872001},{"$f":"-PV(societalDiscountRate,$BE81,(SUMPRODUCT($CA81:$CH81,$N81:$U81)*$BF81*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F81-$BE81,(($E81*SUM($AS81:$AU81))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE81,(($BH81*SUM($CI81:$CK81))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F81-$BE81,($AZ81*$D81+$K81*$BA81+$L81*$BB81)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":708.61198082878821},{"$f":"-PV(discountRate,$F81-$BE81,($CP81*$BF81+$BI81*$CQ81+$BJ81*$CR81)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H81*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.90573080982991583},{"$f":"$BK81*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H81*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.90573080982991583},{"$f":"$BK81*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F81-$BE81),$D81*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4856.8611524290227},{"$f":"IFERROR(-PV(discountRate,($BE81),$BF81*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F81-$BE81),$E81*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE81,\"_\",$F81-$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE81),$BH81*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE81),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B81,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU81:CV81,CY81:DB81)*I81+SUM(CW81:CX81)*J81)*(1+'CE Parameters'!$F$12)","v":265.16178045902797},0.90573080982991583,{"$f":"(SUM(DC81:DD81,DG81:DJ81)*I81+SUM(DE81:DF81)*J81)*(1+'CE Parameters'!$F$12)","v":265.16178045902797},0.90573080982991583,230.57546126872001,0,708.61198082878821,0.90573080982991583,230.57546126872001,708.61198082878821,0,0,4856.8611524290227,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialEnergy Mangy ManagerEnergy ManagerEnergy ManagerEnergy ManagerMiscellaneousMiscellaneousPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":130},{"$f":"VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1124174},{"$f":"VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":130},{"$f":"VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M82,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M82,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M82,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M82,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M82,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M82,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M82,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M82,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1798001787196427E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7703075451451996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4918850575986891E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4111828197938301E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1276841300475341E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4270070228814099E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8012489198014421E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3881146704382102E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":135.05340186710154},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1798001787196427E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7703075451451996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4918850575986891E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4111828197938301E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1276841300475341E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4270070228814099E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8012489198014421E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3881146704382102E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":135.05340186710154},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.129011314632026},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.4106829855600001},{"$f":"VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F82-$BE82,(SUMPRODUCT($V82:$AC82,$N82:$U82)*$D82*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":229128.26186914198},{"$f":"IFERROR(-PV(discountRate,$BE82,(SUMPRODUCT($BL82:$BS82,$N82:$U82)*$BF82*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F82-$BE82,(($E82*SUM($AD82:$AF82))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":105019.4029035111},{"$f":"IFERROR(-PV(discountRate,$BE82,(($BH82*SUM($BT82:$BV82))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F82-$BE82,(SUMPRODUCT($AK82:$AR82,$N82:$U82)*$D82*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":229128.26186914198},{"$f":"-PV(societalDiscountRate,$BE82,(SUMPRODUCT($CA82:$CH82,$N82:$U82)*$BF82*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F82-$BE82,(($E82*SUM($AS82:$AU82))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":105019.4029035111},{"$f":"IFERROR(-PV(societalDiscountRate,$BE82,(($BH82*SUM($CI82:$CK82))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":88235.294117647049},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F82-$BE82,($AZ82*$D82+$K82*$BA82+$L82*$BB82)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":814869.47336337308},{"$f":"-PV(discountRate,$F82-$BE82,($CP82*$BF82+$BI82*$CQ82+$BJ82*$CR82)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H82*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.98039215686274506},{"$f":"$BK82*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H82*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.98039215686274506},{"$f":"$BK82*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F82-$BE82),$D82*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5910033.0805924684},{"$f":"IFERROR(-PV(discountRate,($BE82),$BF82*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F82-$BE82),$E82*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE82,\"_\",$F82-$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":683.43895204569833},{"$f":"IFERROR(-PV(discountRate,($BE82),$BH82*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE82),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B82,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU82:CV82,CY82:DB82)*I82+SUM(CW82:CX82)*J82)*(1+'CE Parameters'!$F$12)","v":384269.814488551},0.98039215686274506,{"$f":"(SUM(DC82:DD82,DG82:DJ82)*I82+SUM(DE82:DF82)*J82)*(1+'CE Parameters'!$F$12)","v":384269.814488551},0.98039215686274506,334147.66477265308,88235.294117647049,903104.76748102019,0.98039215686274506,334147.66477265308,903104.76748102019,683.43895204569833,88235.294117647049,5910033.0805924684,88235.294117647049]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialEnergy Mangy ManagerEnergy ManagerEnergy ManagerEnergy ManagerMiscellaneousMiscellaneousPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":130},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1124174},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":130},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M83,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M83,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M83,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M83,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M83,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M83,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M83,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M83,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3882229272077848E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0308422998912373E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7163267090128391E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5900094234092662E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2930644938582063E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6647460864918685E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7613831095352115E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4282504630416655E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3882229272077848E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0308422998912373E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7163267090128391E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5900094234092662E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2930644938582063E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6647460864918685E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7613831095352115E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4282504630416655E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12868658134237532},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.4106829855600001},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F83-$BE83,(SUMPRODUCT($V83:$AC83,$N83:$U83)*$D83*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":238415.31432326004},{"$f":"IFERROR(-PV(discountRate,$BE83,(SUMPRODUCT($BL83:$BS83,$N83:$U83)*$BF83*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F83-$BE83,(($E83*SUM($AD83:$AF83))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":127177.7707620218},{"$f":"IFERROR(-PV(discountRate,$BE83,(($BH83*SUM($BT83:$BV83))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F83-$BE83,(SUMPRODUCT($AK83:$AR83,$N83:$U83)*$D83*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":238415.31432326004},{"$f":"-PV(societalDiscountRate,$BE83,(SUMPRODUCT($CA83:$CH83,$N83:$U83)*$BF83*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F83-$BE83,(($E83*SUM($AS83:$AU83))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":127177.7707620218},{"$f":"IFERROR(-PV(societalDiscountRate,$BE83,(($BH83*SUM($CI83:$CK83))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1486341.004884874},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F83-$BE83,($AZ83*$D83+$K83*$BA83+$L83*$BB83)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":812818.37229928456},{"$f":"-PV(discountRate,$F83-$BE83,($CP83*$BF83+$BI83*$CQ83+$BJ83*$CR83)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H83*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.96116878123798544},{"$f":"$BK83*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H83*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.96116878123798544},{"$f":"$BK83*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F83-$BE83),$D83*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5794150.0790122254},{"$f":"IFERROR(-PV(discountRate,($BE83),$BF83*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F83-$BE83),$E83*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":670.03818828009651},{"$f":"IFERROR(-PV(discountRate,($BE83),$BH83*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU83:CV83,CY83:DB83)*I83+SUM(CW83:CX83)*J83)*(1+'CE Parameters'!$F$12)","v":420432.04784807411},0.96116878123798544,{"$f":"(SUM(DC83:DD83,DG83:DJ83)*I83+SUM(DE83:DF83)*J83)*(1+'CE Parameters'!$F$12)","v":420432.04784807411},0.96116878123798544,365593.08508528187,1486341.004884874,2299159.3771841587,0.96116878123798544,365593.08508528187,2299159.3771841587,670.03818828009651,1486341.004884874,5794150.0790122254,1486341.004884874]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialEnergy Mangy ManagerEnergy ManagerEnergy ManagerEnergy ManagerMiscellaneousMiscellaneousPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":130},{"$f":"VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1124174},{"$f":"VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":130},{"$f":"VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M84,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M84,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M84,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M84,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M84,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M84,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M84,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M84,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.426913355148835E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1706793817080465E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9582444985146473E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8328620696279882E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4280313618341643E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8678734426425353E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7162102099293513E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4306523502676892E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.426913355148835E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1706793817080465E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9582444985146473E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8328620696279882E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4280313618341643E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8678734426425353E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7162102099293513E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4306523502676892E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12805848024341623},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.4106829855600001},{"$f":"VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F84-$BE84,(SUMPRODUCT($V84:$AC84,$N84:$U84)*$D84*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":245748.30817433089},{"$f":"IFERROR(-PV(discountRate,$BE84,(SUMPRODUCT($BL84:$BS84,$N84:$U84)*$BF84*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F84-$BE84,(($E84*SUM($AD84:$AF84))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":127177.7707620218},{"$f":"IFERROR(-PV(discountRate,$BE84,(($BH84*SUM($BT84:$BV84))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F84-$BE84,(SUMPRODUCT($AK84:$AR84,$N84:$U84)*$D84*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":245748.30817433089},{"$f":"-PV(societalDiscountRate,$BE84,(SUMPRODUCT($CA84:$CH84,$N84:$U84)*$BF84*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F84-$BE84,(($E84*SUM($AS84:$AU84))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":127177.7707620218},{"$f":"IFERROR(-PV(societalDiscountRate,$BE84,(($BH84*SUM($CI84:$CK84))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":617327.66207289638},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F84-$BE84,($AZ84*$D84+$K84*$BA84+$L84*$BB84)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":808851.1201773478},{"$f":"-PV(discountRate,$F84-$BE84,($CP84*$BF84+$BI84*$CQ84+$BJ84*$CR84)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H84*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.94232233454704462},{"$f":"$BK84*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H84*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.94232233454704462},{"$f":"$BK84*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F84-$BE84),$D84*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5680539.2931492403},{"$f":"IFERROR(-PV(discountRate,($BE84),$BF84*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F84-$BE84),$E84*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE84,\"_\",$F84-$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":656.90018458832992},{"$f":"IFERROR(-PV(discountRate,($BE84),$BH84*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE84),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B84,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU84:CV84,CY84:DB84)*I84+SUM(CW84:CX84)*J84)*(1+'CE Parameters'!$F$12)","v":428864.99077680556},0.94232233454704462,{"$f":"(SUM(DC84:DD84,DG84:DJ84)*I84+SUM(DE84:DF84)*J84)*(1+'CE Parameters'!$F$12)","v":428864.99077680556},0.94232233454704462,372926.07893635269,617327.66207289638,1426178.7822502442,0.94232233454704462,372926.07893635269,1426178.7822502442,656.90018458832992,617327.66207289638,5680539.2931492403,617327.66207289638]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialEnergy Mangy ManagerEnergy ManagerEnergy ManagerEnergy ManagerMiscellaneousMiscellaneousPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":130},{"$f":"VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1124174},{"$f":"VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":130},{"$f":"VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M85,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M85,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M85,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M85,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M85,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M85,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M85,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M85,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4530569568822446E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2867609734635298E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1067695932566484E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.141399662863797E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.6017149795185341E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0837310146346714E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7763627747354901E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5480124425632073E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4530569568822446E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2867609734635298E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1067695932566484E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.141399662863797E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.6017149795185341E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0837310146346714E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7763627747354901E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5480124425632073E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12730705553919458},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.4106829855600001},{"$f":"VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F85-$BE85,(SUMPRODUCT($V85:$AC85,$N85:$U85)*$D85*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":254786.56122604522},{"$f":"IFERROR(-PV(discountRate,$BE85,(SUMPRODUCT($BL85:$BS85,$N85:$U85)*$BF85*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F85-$BE85,(($E85*SUM($AD85:$AF85))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":127177.7707620218},{"$f":"IFERROR(-PV(discountRate,$BE85,(($BH85*SUM($BT85:$BV85))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F85-$BE85,(SUMPRODUCT($AK85:$AR85,$N85:$U85)*$D85*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":254786.56122604522},{"$f":"-PV(societalDiscountRate,$BE85,(SUMPRODUCT($CA85:$CH85,$N85:$U85)*$BF85*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F85-$BE85,(($E85*SUM($AS85:$AU85))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":127177.7707620218},{"$f":"IFERROR(-PV(societalDiscountRate,$BE85,(($BH85*SUM($CI85:$CK85))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":453917.39858301199},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F85-$BE85,($AZ85*$D85+$K85*$BA85+$L85*$BB85)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":804104.92365382751},{"$f":"-PV(discountRate,$F85-$BE85,($CP85*$BF85+$BI85*$CQ85+$BJ85*$CR85)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H85*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.9238454260265142},{"$f":"$BK85*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H85*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.9238454260265142},{"$f":"$BK85*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F85-$BE85),$D85*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5569156.1697541578},{"$f":"IFERROR(-PV(discountRate,($BE85),$BF85*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F85-$BE85),$E85*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE85,\"_\",$F85-$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":644.01978881208834},{"$f":"IFERROR(-PV(discountRate,($BE85),$BH85*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE85),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B85,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU85:CV85,CY85:DB85)*I85+SUM(CW85:CX85)*J85)*(1+'CE Parameters'!$F$12)","v":439258.98178627703},0.9238454260265142,{"$f":"(SUM(DC85:DD85,DG85:DJ85)*I85+SUM(DE85:DF85)*J85)*(1+'CE Parameters'!$F$12)","v":439258.98178627703},0.9238454260265142,381964.33198806702,453917.39858301199,1258022.3222368394,0.9238454260265142,381964.33198806702,1258022.3222368394,644.01978881208834,453917.39858301199,5569156.1697541578,453917.39858301199]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialEnergy Mangy ManagerEnergy ManagerEnergy ManagerEnergy ManagerMiscellaneousMiscellaneousPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":130},{"$f":"VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1124174},{"$f":"VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":130},{"$f":"VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M86,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M86,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M86,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M86,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M86,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M86,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M86,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M86,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5213733823582118E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3755751138071605E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2504545522595222E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1981465947862596E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.6228628927781248E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1754403166353225E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7709461821973121E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6042965609319556E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5213733823582118E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3755751138071605E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2504545522595222E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1981465947862596E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.6228628927781248E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1754403166353225E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7709461821973121E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6042965609319556E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12611936623943976},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.4106829855600001},{"$f":"VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F86-$BE86,(SUMPRODUCT($V86:$AC86,$N86:$U86)*$D86*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":259206.938596302},{"$f":"IFERROR(-PV(discountRate,$BE86,(SUMPRODUCT($BL86:$BS86,$N86:$U86)*$BF86*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F86-$BE86,(($E86*SUM($AD86:$AF86))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":127177.7707620218},{"$f":"IFERROR(-PV(discountRate,$BE86,(($BH86*SUM($BT86:$BV86))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F86-$BE86,(SUMPRODUCT($AK86:$AR86,$N86:$U86)*$D86*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":259206.938596302},{"$f":"-PV(societalDiscountRate,$BE86,(SUMPRODUCT($CA86:$CH86,$N86:$U86)*$BF86*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F86-$BE86,(($E86*SUM($AS86:$AU86))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":127177.7707620218},{"$f":"IFERROR(-PV(societalDiscountRate,$BE86,(($BH86*SUM($CI86:$CK86))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F86-$BE86,($AZ86*$D86+$K86*$BA86+$L86*$BB86)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":796603.16493622202},{"$f":"-PV(discountRate,$F86-$BE86,($CP86*$BF86+$BI86*$CQ86+$BJ86*$CR86)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H86*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.90573080982991583},{"$f":"$BK86*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H86*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.90573080982991583},{"$f":"$BK86*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F86-$BE86),$D86*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5459957.0291707451},{"$f":"IFERROR(-PV(discountRate,($BE86),$BF86*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F86-$BE86),$E86*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE86,\"_\",$F86-$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":631.39194981577293},{"$f":"IFERROR(-PV(discountRate,($BE86),$BH86*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE86),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B86,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU86:CV86,CY86:DB86)*I86+SUM(CW86:CX86)*J86)*(1+'CE Parameters'!$F$12)","v":444342.41576207237},0.90573080982991583,{"$f":"(SUM(DC86:DD86,DG86:DJ86)*I86+SUM(DE86:DF86)*J86)*(1+'CE Parameters'!$F$12)","v":444342.41576207237},0.90573080982991583,386384.70935832383,0,796603.16493622202,0.90573080982991583,386384.70935832383,796603.16493622202,631.39194981577293,0,5459957.0291707451,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CResidential2015 Bi-Aniler EventBI-ANNUAL COUPONSBI-ANNUAL COUPONSARCHETYPE - BI-ANNUAL COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},{"$f":"VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":96},{"$f":"VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1423383},{"$f":"VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":96},{"$f":"VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":441248.73},{"$f":"VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M87,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M87,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M87,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M87,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M87,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M87,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M87,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M87,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12761449404723268},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F87-$BE87,(SUMPRODUCT($V87:$AC87,$N87:$U87)*$D87*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":478401.42730462324},{"$f":"IFERROR(-PV(discountRate,$BE87,(SUMPRODUCT($BL87:$BS87,$N87:$U87)*$BF87*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F87-$BE87,(($E87*SUM($AD87:$AF87))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":113214.50108688115},{"$f":"IFERROR(-PV(discountRate,$BE87,(($BH87*SUM($BT87:$BV87))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F87-$BE87,(SUMPRODUCT($AK87:$AR87,$N87:$U87)*$D87*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":478401.42730462324},{"$f":"-PV(societalDiscountRate,$BE87,(SUMPRODUCT($CA87:$CH87,$N87:$U87)*$BF87*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F87-$BE87,(($E87*SUM($AS87:$AU87))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":113214.50108688115},{"$f":"IFERROR(-PV(societalDiscountRate,$BE87,(($BH87*SUM($CI87:$CK87))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F87-$BE87,($AZ87*$D87+$K87*$BA87+$L87*$BB87)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1579097.5320583514},{"$f":"-PV(discountRate,$F87-$BE87,($CP87*$BF87+$BI87*$CQ87+$BJ87*$CR87)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H87*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":441248.72999999992},{"$f":"$BK87*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H87*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":441248.72999999992},{"$f":"$BK87*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F87-$BE87),$D87*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11409820.611226669},{"$f":"IFERROR(-PV(discountRate,($BE87),$BF87*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F87-$BE87),$E87*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE87,\"_\",$F87-$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":769.53481858204032},{"$f":"IFERROR(-PV(discountRate,($BE87),$BH87*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE87),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B87,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU87:CV87,CY87:DB87)*I87+SUM(CW87:CX87)*J87)*(1+'CE Parameters'!$F$12)","v":680358.3176502299},441248.72999999992,{"$f":"(SUM(DC87:DD87,DG87:DJ87)*I87+SUM(DE87:DF87)*J87)*(1+'CE Parameters'!$F$12)","v":680358.3176502299},441248.72999999992,591615.92839150433,0,1579097.5320583514,441248.72999999992,591615.92839150433,1579097.5320583514,769.53481858204032,0,11409820.611226669,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CResidential2015 Coupoon ProgramCOUPONSCOUPONSARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},{"$f":"VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":59},{"$f":"VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":902073},{"$f":"VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":59},{"$f":"VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2},{"$f":"VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M88,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M88,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M88,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M88,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M88,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M88,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M88,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M88,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.27056922622195E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8752076602623663E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5495371108497958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4144902323421454E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1009039843902848E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3988225656504827E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9692978711366414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5114658933803646E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":113.41763755008897},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.27056922622195E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8752076602623663E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5495371108497958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4144902323421454E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1009039843902848E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3988225656504827E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9692978711366414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5114658933803646E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":113.41763755008897},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1287579333956774},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F88-$BE88,(SUMPRODUCT($V88:$AC88,$N88:$U88)*$D88*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":217312.46820339642},{"$f":"IFERROR(-PV(discountRate,$BE88,(SUMPRODUCT($BL88:$BS88,$N88:$U88)*$BF88*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F88-$BE88,(($E88*SUM($AD88:$AF88))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":46360.111364191405},{"$f":"IFERROR(-PV(discountRate,$BE88,(($BH88*SUM($BT88:$BV88))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F88-$BE88,(SUMPRODUCT($AK88:$AR88,$N88:$U88)*$D88*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":217312.46820339642},{"$f":"-PV(societalDiscountRate,$BE88,(SUMPRODUCT($CA88:$CH88,$N88:$U88)*$BF88*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F88-$BE88,(($E88*SUM($AS88:$AU88))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":46360.111364191405},{"$f":"IFERROR(-PV(societalDiscountRate,$BE88,(($BH88*SUM($CI88:$CK88))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F88-$BE88,($AZ88*$D88+$K88*$BA88+$L88*$BB88)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":747195.04768016818},{"$f":"-PV(discountRate,$F88-$BE88,($CP88*$BF88+$BI88*$CQ88+$BJ88*$CR88)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H88*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1.9999999999999998},{"$f":"$BK88*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H88*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":1.9999999999999998},{"$f":"$BK88*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F88-$BE88),$D88*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5489664.182639787},{"$f":"IFERROR(-PV(discountRate,($BE88),$BF88*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F88-$BE88),$E88*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE88,\"_\",$F88-$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":359.05097123597255},{"$f":"IFERROR(-PV(discountRate,($BE88),$BH88*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE88),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B88,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU88:CV88,CY88:DB88)*I88+SUM(CW88:CX88)*J88)*(1+'CE Parameters'!$F$12)","v":303223.46650272596},1.9999999999999998,{"$f":"(SUM(DC88:DD88,DG88:DJ88)*I88+SUM(DE88:DF88)*J88)*(1+'CE Parameters'!$F$12)","v":303223.46650272596},1.9999999999999998,263672.57956758782,0,747195.04768016818,1.9999999999999998,263672.57956758782,747195.04768016818,359.05097123597255,0,5489664.182639787,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-Residential2015 PSUIInitiativeCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGBTM 1NO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":38},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":162019},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":38},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":100000},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M89,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M89,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M89,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M89,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M89,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M89,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M89,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M89,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1905943540375454E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7692869024373937E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.406161344620106E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.2601582290149582E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9795813559139345E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.2287355409062392E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9504654237129934E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4439396674327868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":105.88354049323448},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1905943540375454E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7692869024373937E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.406161344620106E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.2601582290149582E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9795813559139345E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.2287355409062392E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9504654237129934E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4439396674327868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":105.88354049323448},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12907107417045366},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.4106829855600001},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F89-$BE89,(SUMPRODUCT($V89:$AC89,$N89:$U89)*$D89*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":32645.114697870631},{"$f":"IFERROR(-PV(discountRate,$BE89,(SUMPRODUCT($BL89:$BS89,$N89:$U89)*$BF89*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F89-$BE89,(($E89*SUM($AD89:$AF89))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":24470.035681385758},{"$f":"IFERROR(-PV(discountRate,$BE89,(($BH89*SUM($BT89:$BV89))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F89-$BE89,(SUMPRODUCT($AK89:$AR89,$N89:$U89)*$D89*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":32645.114697870631},{"$f":"-PV(societalDiscountRate,$BE89,(SUMPRODUCT($CA89:$CH89,$N89:$U89)*$BF89*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F89-$BE89,(($E89*SUM($AS89:$AU89))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":24470.035681385758},{"$f":"IFERROR(-PV(societalDiscountRate,$BE89,(($BH89*SUM($CI89:$CK89))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F89-$BE89,($AZ89*$D89+$K89*$BA89+$L89*$BB89)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":117495.59446341687},{"$f":"-PV(discountRate,$F89-$BE89,($CP89*$BF89+$BI89*$CQ89+$BJ89*$CR89)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H89*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":99999.999999999985},{"$f":"$BK89*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H89*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":99999.999999999985},{"$f":"$BK89*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F89-$BE89),$D89*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":868805.36525324511},{"$f":"IFERROR(-PV(discountRate,($BE89),$BF89*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F89-$BE89),$E89*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":203.76995216377901},{"$f":"IFERROR(-PV(discountRate,($BE89),$BH89*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU89:CV89,CY89:DB89)*I89+SUM(CW89:CX89)*J89)*(1+'CE Parameters'!$F$12)","v":65682.422936144838},99999.999999999985,{"$f":"(SUM(DC89:DD89,DG89:DJ89)*I89+SUM(DE89:DF89)*J89)*(1+'CE Parameters'!$F$12)","v":65682.422936144838},99999.999999999985,57115.150379256389,0,117495.59446341687,99999.999999999985,57115.150379256389,117495.59446341687,203.76995216377901,0,868805.36525324511,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10.976010430247717},{"$f":"VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":54941.441441441435},{"$f":"VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10.976010430247717},{"$f":"VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4986.07},{"$f":"VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.77700000000000002},{"$f":"VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.76700000000000002},{"$f":"VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":26.4},{"$f":"VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M90,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M90,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M90,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M90,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M90,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M90,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M90,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M90,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3643584041459203E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0683364592531204E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8072652292349962E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6774180436586285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2771889627313327E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6746042029252295E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9067082384870409E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5461407602304214E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":129.78225719163683},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3643584041459203E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0683364592531204E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8072652292349962E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6774180436586285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2771889627313327E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6746042029252295E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9067082384870409E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5461407602304214E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":129.78225719163683},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12734884532831819},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F90-$BE90,(SUMPRODUCT($V90:$AC90,$N90:$U90)*$D90*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":19879.40786150044},{"$f":"IFERROR(-PV(discountRate,$BE90,(SUMPRODUCT($BL90:$BS90,$N90:$U90)*$BF90*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F90-$BE90,(($E90*SUM($AD90:$AF90))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":14274.772220285635},{"$f":"IFERROR(-PV(discountRate,$BE90,(($BH90*SUM($BT90:$BV90))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1955.6285488656306,0,0,0,{"$f":"-PV(societalDiscountRate,$F90-$BE90,(SUMPRODUCT($AK90:$AR90,$N90:$U90)*$D90*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":19879.40786150044},{"$f":"-PV(societalDiscountRate,$BE90,(SUMPRODUCT($CA90:$CH90,$N90:$U90)*$BF90*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F90-$BE90,(($E90*SUM($AS90:$AU90))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":14274.772220285635},{"$f":"IFERROR(-PV(societalDiscountRate,$BE90,(($BH90*SUM($CI90:$CK90))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1955.6285488656306,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F90-$BE90,($AZ90*$D90+$K90*$BA90+$L90*$BB90)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":65739.094364838442},{"$f":"-PV(discountRate,$F90-$BE90,($CP90*$BF90+$BI90*$CQ90+$BJ90*$CR90)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H90*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":4986.0699999999988},{"$f":"$BK90*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H90*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":4986.0699999999988},{"$f":"$BK90*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F90-$BE90),$D90*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":471789.702886143},{"$f":"IFERROR(-PV(discountRate,($BE90),$BF90*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F90-$BE90),$E90*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE90,\"_\",$F90-$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":94.252508924089099},{"$f":"IFERROR(-PV(discountRate,($BE90),$BH90*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE90),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B90,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU90:CV90,CY90:DB90)*I90+SUM(CW90:CX90)*J90)*(1+'CE Parameters'!$F$12)","v":32101.759621385547},3874.1763899999992,{"$f":"(SUM(DC90:DD90,DG90:DJ90)*I90+SUM(DE90:DF90)*J90)*(1+'CE Parameters'!$F$12)","v":32101.759621385547},3874.1763899999992,26395.050201344926,0,65739.094364838442,4986.0699999999988,27914.573583813522,51079.276321479469,72.291674344776339,0,366580.59914253314,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitPRESCRIPTIVE NON-LIGRIPTIVE NON-LIGHTINGARCHETYPE - PRESCRIPTIVE NON-LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.8563583815028899},{"$f":"VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11585.973607038122},{"$f":"VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.8563583815028899},{"$f":"VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":16},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":76614.92},{"$f":"VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.69199999999999995},{"$f":"VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M91,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M91,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M91,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M91,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M91,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M91,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M91,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M91,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3864232736567102E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1280607153756747E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8952654056652651E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7948126842658553E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3422740894908857E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.768010868496622E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.893213033810701E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5728218498515964E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":138.6192549680411},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3864232736567102E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1280607153756747E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8952654056652651E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7948126842658553E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3422740894908857E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.768010868496622E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.893213033810701E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5728218498515964E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":138.6192549680411},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12702237019131749},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F91-$BE91,(SUMPRODUCT($V91:$AC91,$N91:$U91)*$D91*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5639.486937447823},{"$f":"IFERROR(-PV(discountRate,$BE91,(SUMPRODUCT($BL91:$BS91,$N91:$U91)*$BF91*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F91-$BE91,(($E91*SUM($AD91:$AF91))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8936.7472206269122},{"$f":"IFERROR(-PV(discountRate,$BE91,(($BH91*SUM($BT91:$BV91))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F91-$BE91,(SUMPRODUCT($AK91:$AR91,$N91:$U91)*$D91*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5639.486937447823},{"$f":"-PV(societalDiscountRate,$BE91,(SUMPRODUCT($CA91:$CH91,$N91:$U91)*$BF91*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F91-$BE91,(($E91*SUM($AS91:$AU91))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8936.7472206269122},{"$f":"IFERROR(-PV(societalDiscountRate,$BE91,(($BH91*SUM($CI91:$CK91))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F91-$BE91,($AZ91*$D91+$K91*$BA91+$L91*$BB91)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":18379.876846380568},{"$f":"-PV(discountRate,$F91-$BE91,($CP91*$BF91+$BI91*$CQ91+$BJ91*$CR91)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H91*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":76614.919999999984},{"$f":"$BK91*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H91*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":76614.919999999984},{"$f":"$BK91*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F91-$BE91),$D91*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":127304.36551418528},{"$f":"IFERROR(-PV(discountRate,($BE91),$BF91*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F91-$BE91),$E91*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE91,\"_\",$F91-$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":53.360696600513741},{"$f":"IFERROR(-PV(discountRate,($BE91),$BH91*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE91),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B91,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU91:CV91,CY91:DB91)*I91+SUM(CW91:CX91)*J91)*(1+'CE Parameters'!$F$12)","v":11534.913043215223},52251.375439999996,{"$f":"(SUM(DC91:DD91,DG91:DJ91)*I91+SUM(DE91:DF91)*J91)*(1+'CE Parameters'!$F$12)","v":11534.913043215223},52251.375439999996,10030.359168013238,0,18379.876846380568,76614.919999999984,10030.359168013238,12535.076009231549,36.925602047555508,0,86821.577280674363,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitENGINEERED LIGHTINGENGINEERED LIGHTINGARCHETYPE - ENGINEERED LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11.998587570621469},{"$f":"VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":72377.938440492479},{"$f":"VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11.998587570621469},{"$f":"VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":16101.4},{"$f":"VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73099999999999998},{"$f":"VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.70799999999999996},{"$f":"VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":30.7},{"$f":"VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M92,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M92,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M92,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M92,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M92,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M92,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M92,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M92,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3456406913516286E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0169995555202433E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7327419633106818E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5855444326790428E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2204988042382388E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5944148863011664E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9603596371835539E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5525016602914267E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":123.43613776542772},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3456406913516286E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0169995555202433E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7327419633106818E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5855444326790428E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2204988042382388E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5944148863011664E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9603596371835539E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5525016602914267E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":123.43613776542772},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1279336198173377},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F92-$BE92,(SUMPRODUCT($V92:$AC92,$N92:$U92)*$D92*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":22033.900106431214},{"$f":"IFERROR(-PV(discountRate,$BE92,(SUMPRODUCT($BL92:$BS92,$N92:$U92)*$BF92*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F92-$BE92,(($E92*SUM($AD92:$AF92))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":12637.434997591365},{"$f":"IFERROR(-PV(discountRate,$BE92,(($BH92*SUM($BT92:$BV92))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1930.1604848920128,0,0,0,{"$f":"-PV(societalDiscountRate,$F92-$BE92,(SUMPRODUCT($AK92:$AR92,$N92:$U92)*$D92*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":22033.900106431214},{"$f":"-PV(societalDiscountRate,$BE92,(SUMPRODUCT($CA92:$CH92,$N92:$U92)*$BF92*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F92-$BE92,(($E92*SUM($AS92:$AU92))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":12637.434997591365},{"$f":"IFERROR(-PV(societalDiscountRate,$BE92,(($BH92*SUM($CI92:$CK92))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1930.1604848920128,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F92-$BE92,($AZ92*$D92+$K92*$BA92+$L92*$BB92)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":73834.253809989983},{"$f":"-PV(discountRate,$F92-$BE92,($CP92*$BF92+$BI92*$CQ92+$BJ92*$CR92)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H92*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":16101.399999999998},{"$f":"$BK92*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H92*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":16101.399999999998},{"$f":"$BK92*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F92-$BE92),$D92*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":536328.64152976754},{"$f":"IFERROR(-PV(discountRate,($BE92),$BF92*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F92-$BE92),$E92*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE92,\"_\",$F92-$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":88.910879622776676},{"$f":"IFERROR(-PV(discountRate,($BE92),$BH92*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE92),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B92,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU92:CV92,CY92:DB92)*I92+SUM(CW92:CX92)*J92)*(1+'CE Parameters'!$F$12)","v":30434.787111134756},11770.123399999999,{"$f":"(SUM(DC92:DD92,DG92:DJ92)*I92+SUM(DE92:DF92)*J92)*(1+'CE Parameters'!$F$12)","v":30434.787111134756},11770.123399999999,25054.084956095903,0,73834.253809989983,16101.399999999998,26465.032270551965,53972.839535102677,62.948902772925884,0,392056.23695826007,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitENGINEERED NON-LIGHTINEERED NON-LIGHTINGARCHETYPE - ENGINEERED NON-LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.6920821114369504},{"$f":"VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":18019.101283880173},{"$f":"VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.6920821114369504},{"$f":"VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":16},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":29017.77},{"$f":"VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.70099999999999996},{"$f":"VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68200000000000005},{"$f":"VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M93,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M93,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M93,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M93,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M93,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M93,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M93,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M93,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3864232736567102E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1280607153756747E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8952654056652651E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7948126842658553E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3422740894908857E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.768010868496622E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.893213033810701E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5728218498515964E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":138.6192549680411},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3864232736567102E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1280607153756747E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8952654056652651E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7948126842658553E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3422740894908857E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.768010868496622E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.893213033810701E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5728218498515964E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":138.6192549680411},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12702237019131749},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F93-$BE93,(SUMPRODUCT($V93:$AC93,$N93:$U93)*$D93*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8770.8197654844826},{"$f":"IFERROR(-PV(discountRate,$BE93,(SUMPRODUCT($BL93:$BS93,$N93:$U93)*$BF93*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F93-$BE93,(($E93*SUM($AD93:$AF93))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8634.4434397695331},{"$f":"IFERROR(-PV(discountRate,$BE93,(($BH93*SUM($BT93:$BV93))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F93-$BE93,(SUMPRODUCT($AK93:$AR93,$N93:$U93)*$D93*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8770.8197654844826},{"$f":"-PV(societalDiscountRate,$BE93,(SUMPRODUCT($CA93:$CH93,$N93:$U93)*$BF93*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F93-$BE93,(($E93*SUM($AS93:$AU93))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8634.4434397695331},{"$f":"IFERROR(-PV(societalDiscountRate,$BE93,(($BH93*SUM($CI93:$CK93))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F93-$BE93,($AZ93*$D93+$K93*$BA93+$L93*$BB93)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":28585.32858032651},{"$f":"-PV(discountRate,$F93-$BE93,($CP93*$BF93+$BI93*$CQ93+$BJ93*$CR93)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H93*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":29017.769999999997},{"$f":"$BK93*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H93*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":29017.769999999997},{"$f":"$BK93*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F93-$BE93),$D93*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":197990.28841967383},{"$f":"IFERROR(-PV(discountRate,($BE93),$BF93*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F93-$BE93),$E93*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE93,\"_\",$F93-$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":51.555661733432977},{"$f":"IFERROR(-PV(discountRate,($BE93),$BH93*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE93),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B93,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU93:CV93,CY93:DB93)*I93+SUM(CW93:CX93)*J93)*(1+'CE Parameters'!$F$12)","v":13842.590343756559},20341.456769999997,{"$f":"(SUM(DC93:DD93,DG93:DJ93)*I93+SUM(DE93:DF93)*J93)*(1+'CE Parameters'!$F$12)","v":13842.590343756559},20341.456769999997,12037.035081527443,0,28585.32858032651,29017.769999999997,12037.035081527443,20038.315334808882,35.160961302201294,0,138791.19218219136,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitCUSTOM LIGHTINGCUSTOM LIGHTINGARCHETYPE - CUSTOM LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.2352941176470589},{"$f":"VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":44006.117647058818},{"$f":"VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.2352941176470589},{"$f":"VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":50111.14},{"$f":"VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68},{"$f":"VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73099999999999998},{"$f":"VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":31.3},{"$f":"VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M94,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M94,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M94,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M94,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M94,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M94,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M94,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M94,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12761449404723268},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F94-$BE94,(SUMPRODUCT($V94:$AC94,$N94:$U94)*$D94*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":14674.667868726423},{"$f":"IFERROR(-PV(discountRate,$BE94,(SUMPRODUCT($BL94:$BS94,$N94:$U94)*$BF94*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F94-$BE94,(($E94*SUM($AD94:$AF94))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4994.7574008918155},{"$f":"IFERROR(-PV(discountRate,$BE94,(($BH94*SUM($BT94:$BV94))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},2146.6827222225006,0,0,0,{"$f":"-PV(societalDiscountRate,$F94-$BE94,(SUMPRODUCT($AK94:$AR94,$N94:$U94)*$D94*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":14674.667868726423},{"$f":"-PV(societalDiscountRate,$BE94,(SUMPRODUCT($CA94:$CH94,$N94:$U94)*$BF94*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F94-$BE94,(($E94*SUM($AS94:$AU94))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4994.7574008918155},{"$f":"IFERROR(-PV(societalDiscountRate,$BE94,(($BH94*SUM($CI94:$CK94))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},2146.6827222225006,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F94-$BE94,($AZ94*$D94+$K94*$BA94+$L94*$BB94)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":48867.210939884819},{"$f":"-PV(discountRate,$F94-$BE94,($CP94*$BF94+$BI94*$CQ94+$BJ94*$CR94)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H94*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":50111.139999999992},{"$f":"$BK94*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H94*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":50111.139999999992},{"$f":"$BK94*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F94-$BE94),$D94*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":352752.49750030553},{"$f":"IFERROR(-PV(discountRate,($BE94),$BF94*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F94-$BE94),$E94*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE94,\"_\",$F94-$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.950065525678248},{"$f":"IFERROR(-PV(discountRate,($BE94),$BH94*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE94),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B94,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU94:CV94,CY94:DB94)*I94+SUM(CW94:CX94)*J94)*(1+'CE Parameters'!$F$12)","v":17353.138971181761},34075.575199999999,{"$f":"(SUM(DC94:DD94,DG94:DJ94)*I94+SUM(DE94:DF94)*J94)*(1+'CE Parameters'!$F$12)","v":17353.138971181761},34075.575199999999,13629.941810785886,0,48867.210939884819,50111.139999999992,15089.686061897186,33229.70343912168,24.817497899270798,0,239871.69830020779,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"IResidentialHome Assisce ProgramHAP HOMEHAP HOMEARCHETYPE - HAP HOMEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8.8255055551281991E-2},{"$f":"VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":784.39508333084814},{"$f":"VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.91174494444871801},{"$f":"VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":484},{"$f":"VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Furnace_ECM_3"},{"$f":"VLOOKUP($M95,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1718873413611309E-2},{"$f":"VLOOKUP($M95,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0410042297760109E-2},{"$f":"VLOOKUP($M95,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1927853621181613},{"$f":"VLOOKUP($M95,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.11595252713320685},{"$f":"VLOOKUP($M95,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15785187112031102},{"$f":"VLOOKUP($M95,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22712660707812535},{"$f":"VLOOKUP($M95,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.25010587717375E-2},{"$f":"VLOOKUP($M95,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.1653658067088441E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2983015922221535E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9875618556252164E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7565424228579676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6712647313280104E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3016333378260489E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.702028667442573E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7984932425399201E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4518984847244798E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":144.00178479018044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2983015922221535E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9875618556252164E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7565424228579676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6712647313280104E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3016333378260489E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.702028667442573E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7984932425399201E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4518984847244798E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":144.00178479018044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12763935101113252},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F95-$BE95,(SUMPRODUCT($V95:$AC95,$N95:$U95)*$D95*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":241.56447933425247},{"$f":"IFERROR(-PV(discountRate,$BE95,(SUMPRODUCT($BL95:$BS95,$N95:$U95)*$BF95*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F95-$BE95,(($E95*SUM($AD95:$AF95))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1109.7183294532058},{"$f":"IFERROR(-PV(discountRate,$BE95,(($BH95*SUM($BT95:$BV95))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F95-$BE95,(SUMPRODUCT($AK95:$AR95,$N95:$U95)*$D95*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":241.56447933425247},{"$f":"-PV(societalDiscountRate,$BE95,(SUMPRODUCT($CA95:$CH95,$N95:$U95)*$BF95*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F95-$BE95,(($E95*SUM($AS95:$AU95))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1109.7183294532058},{"$f":"IFERROR(-PV(societalDiscountRate,$BE95,(($BH95*SUM($CI95:$CK95))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F95-$BE95,($AZ95*$D95+$K95*$BA95+$L95*$BB95)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":797.88104702645796},{"$f":"-PV(discountRate,$F95-$BE95,($CP95*$BF95+$BI95*$CQ95+$BJ95*$CR95)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H95*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":474.50980392156862},{"$f":"$BK95*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H95*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":474.50980392156862},{"$f":"$BK95*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F95-$BE95),$D95*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5698.4858262824337},{"$f":"IFERROR(-PV(discountRate,($BE95),$BF95*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F95-$BE95),$E95*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE95,\"_\",$F95-$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.6236591145667072},{"$f":"IFERROR(-PV(discountRate,($BE95),$BH95*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE95),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B95,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU95:CV95,CY95:DB95)*I95+SUM(CW95:CX95)*J95)*(1+'CE Parameters'!$F$12)","v":1553.9752301055769},474.50980392156862,{"$f":"(SUM(DC95:DD95,DG95:DJ95)*I95+SUM(DE95:DF95)*J95)*(1+'CE Parameters'!$F$12)","v":1553.9752301055769},474.50980392156862,1351.2828087874582,0,797.88104702645796,474.50980392156862,1351.2828087874582,797.88104702645796,6.6236591145667072,0,5698.4858262824337,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialAudit Fundit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13.21},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":75853.53},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13.21},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":57985.78},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":346.06},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M96,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M96,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M96,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M96,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M96,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M96,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M96,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M96,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0652812327959156E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5907721122819106E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.2479037843790491E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1022512976296674E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9377039833115843E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1730143851065845E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.814370756582313E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3057632158168267E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":121.57917837136827},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0652812327959156E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5907721122819106E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.2479037843790491E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1022512976296674E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9377039833115843E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1730143851065845E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.814370756582313E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3057632158168267E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":121.57917837136827},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12884433409449025},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F96-$BE96,(SUMPRODUCT($V96:$AC96,$N96:$U96)*$D96*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":10224.958504778349},{"$f":"IFERROR(-PV(discountRate,$BE96,(SUMPRODUCT($BL96:$BS96,$N96:$U96)*$BF96*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F96-$BE96,(($E96*SUM($AD96:$AF96))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6696.9959685832901},{"$f":"IFERROR(-PV(discountRate,$BE96,(($BH96*SUM($BT96:$BV96))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},10621.850760978046,0,0,0,{"$f":"-PV(societalDiscountRate,$F96-$BE96,(SUMPRODUCT($AK96:$AR96,$N96:$U96)*$D96*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":10224.958504778349},{"$f":"-PV(societalDiscountRate,$BE96,(SUMPRODUCT($CA96:$CH96,$N96:$U96)*$BF96*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F96-$BE96,(($E96*SUM($AS96:$AU96))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6696.9959685832901},{"$f":"IFERROR(-PV(societalDiscountRate,$BE96,(($BH96*SUM($CI96:$CK96))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},10621.850760978046,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":13953.830005290853},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F96-$BE96,($AZ96*$D96+$K96*$BA96+$L96*$BB96)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":38255.86182023774},{"$f":"-PV(discountRate,$F96-$BE96,($CP96*$BF96+$BI96*$CQ96+$BJ96*$CR96)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H96*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":56848.803921568622},{"$f":"$BK96*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H96*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":56848.803921568622},{"$f":"$BK96*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F96-$BE96),$D96*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":281200.12518748216},{"$f":"IFERROR(-PV(discountRate,($BE96),$BF96*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F96-$BE96),$E96*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48.971401248256193},{"$f":"IFERROR(-PV(discountRate,($BE96),$BH96*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU96:CV96,CY96:DB96)*I96+SUM(CW96:CX96)*J96)*(1+'CE Parameters'!$F$12)","v":31675.376019490639},56848.803921568622,{"$f":"(SUM(DC96:DD96,DG96:DJ96)*I96+SUM(DE96:DF96)*J96)*(1+'CE Parameters'!$F$12)","v":31675.376019490639},56848.803921568622,16921.954473361639,13953.830005290853,52209.691825528593,56848.803921568622,27543.805234339688,52209.691825528593,48.971401248256193,13953.830005290853,281200.12518748216,13953.830005290853]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingPast ParticipantPast ParticipantARCHETYPE - PAST PARTICIPANTBUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.16},{"$f":"VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1126.5999999999999},{"$f":"VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.16},{"$f":"VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":383.4},{"$f":"VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M97,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M97,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M97,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M97,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M97,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M97,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M97,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M97,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2983015922221535E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9875618556252164E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7565424228579676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6712647313280104E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3016333378260489E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.702028667442573E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7984932425399201E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4518984847244798E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":144.00178479018044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2983015922221535E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9875618556252164E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7565424228579676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6712647313280104E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3016333378260489E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.702028667442573E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7984932425399201E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4518984847244798E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":144.00178479018044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12763935101113252},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F97-$BE97,(SUMPRODUCT($V97:$AC97,$N97:$U97)*$D97*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":349.06189402716456},{"$f":"IFERROR(-PV(discountRate,$BE97,(SUMPRODUCT($BL97:$BS97,$N97:$U97)*$BF97*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F97-$BE97,(($E97*SUM($AD97:$AF97))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":194.74188893898454},{"$f":"IFERROR(-PV(discountRate,$BE97,(($BH97*SUM($BT97:$BV97))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F97-$BE97,(SUMPRODUCT($AK97:$AR97,$N97:$U97)*$D97*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":349.06189402716456},{"$f":"-PV(societalDiscountRate,$BE97,(SUMPRODUCT($CA97:$CH97,$N97:$U97)*$BF97*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F97-$BE97,(($E97*SUM($AS97:$AU97))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":194.74188893898454},{"$f":"IFERROR(-PV(societalDiscountRate,$BE97,(($BH97*SUM($CI97:$CK97))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":980.39215686274508},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F97-$BE97,($AZ97*$D97+$K97*$BA97+$L97*$BB97)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1145.9694313265675},{"$f":"-PV(discountRate,$F97-$BE97,($CP97*$BF97+$BI97*$CQ97+$BJ97*$CR97)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H97*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":375.88235294117641},{"$f":"$BK97*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H97*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":375.88235294117641},{"$f":"$BK97*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F97-$BE97),$D97*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8184.5415254623003},{"$f":"IFERROR(-PV(discountRate,($BE97),$BF97*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F97-$BE97),$E97*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE97,\"_\",$F97-$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1623705344168014},{"$f":"IFERROR(-PV(discountRate,($BE97),$BH97*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE97),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B97,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU97:CV97,CY97:DB97)*I97+SUM(CW97:CX97)*J97)*(1+'CE Parameters'!$F$12)","v":587.85188938640715},353.32941176470581,{"$f":"(SUM(DC97:DD97,DG97:DJ97)*I97+SUM(DE97:DF97)*J97)*(1+'CE Parameters'!$F$12)","v":587.85188938640715},353.32941176470581,511.17555598818012,980.39215686274508,2126.3615881893124,375.88235294117641,511.17555598818012,2057.6034223097186,1.0926283023517933,980.39215686274508,7693.4690339345616,980.39215686274508]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingNew Participant GS >w Participant GS >50ARCHETYPE - NEW PARTICIPANT GS >50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.96},{"$f":"VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6759.3},{"$f":"VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.96},{"$f":"VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2875.5},{"$f":"VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M98,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M98,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M98,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M98,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M98,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M98,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M98,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M98,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2983015922221535E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9875618556252164E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7565424228579676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6712647313280104E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3016333378260489E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.702028667442573E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7984932425399201E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4518984847244798E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":144.00178479018044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2983015922221535E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9875618556252164E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7565424228579676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6712647313280104E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3016333378260489E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.702028667442573E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7984932425399201E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4518984847244798E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":144.00178479018044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12763935101113252},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F98-$BE98,(SUMPRODUCT($V98:$AC98,$N98:$U98)*$D98*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2094.2784131881886},{"$f":"IFERROR(-PV(discountRate,$BE98,(SUMPRODUCT($BL98:$BS98,$N98:$U98)*$BF98*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F98-$BE98,(($E98*SUM($AD98:$AF98))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1168.4513336339071},{"$f":"IFERROR(-PV(discountRate,$BE98,(($BH98*SUM($BT98:$BV98))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F98-$BE98,(SUMPRODUCT($AK98:$AR98,$N98:$U98)*$D98*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2094.2784131881886},{"$f":"-PV(societalDiscountRate,$BE98,(SUMPRODUCT($CA98:$CH98,$N98:$U98)*$BF98*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F98-$BE98,(($E98*SUM($AS98:$AU98))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1168.4513336339071},{"$f":"IFERROR(-PV(societalDiscountRate,$BE98,(($BH98*SUM($CI98:$CK98))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F98-$BE98,($AZ98*$D98+$K98*$BA98+$L98*$BB98)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":6875.5114301133199},{"$f":"-PV(discountRate,$F98-$BE98,($CP98*$BF98+$BI98*$CQ98+$BJ98*$CR98)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H98*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2819.1176470588234},{"$f":"$BK98*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H98*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":2819.1176470588234},{"$f":"$BK98*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F98-$BE98),$D98*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49105.069708021787},{"$f":"IFERROR(-PV(discountRate,($BE98),$BF98*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F98-$BE98),$E98*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE98,\"_\",$F98-$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.974223206500807},{"$f":"IFERROR(-PV(discountRate,($BE98),$BH98*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE98),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B98,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU98:CV98,CY98:DB98)*I98+SUM(CW98:CX98)*J98)*(1+'CE Parameters'!$F$12)","v":3527.0108563146846},2649.9705882352937,{"$f":"(SUM(DC98:DD98,DG98:DJ98)*I98+SUM(DE98:DF98)*J98)*(1+'CE Parameters'!$F$12)","v":3527.0108563146846},2649.9705882352937,3066.9659620127695,0,6875.5114301133199,2819.1176470588234,3066.9659620127695,6462.9807443065201,6.5557698141107581,0,46158.765525540475,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialSmall Busis LightingNew Participant GS <w Participant GS <50ARCHETYPE - NEW PARTICIPANT GS <50BUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.64},{"$f":"VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4506.2},{"$f":"VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.64},{"$f":"VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1917},{"$f":"VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M99,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M99,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M99,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M99,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M99,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M99,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M99,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M99,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2983015922221535E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9875618556252164E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7565424228579676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6712647313280104E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3016333378260489E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.702028667442573E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7984932425399201E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4518984847244798E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":144.00178479018044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2983015922221535E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9875618556252164E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7565424228579676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6712647313280104E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3016333378260489E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.702028667442573E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7984932425399201E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4518984847244798E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":144.00178479018044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12763935101113252},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F99-$BE99,(SUMPRODUCT($V99:$AC99,$N99:$U99)*$D99*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1396.185608792126},{"$f":"IFERROR(-PV(discountRate,$BE99,(SUMPRODUCT($BL99:$BS99,$N99:$U99)*$BF99*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F99-$BE99,(($E99*SUM($AD99:$AF99))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":778.96755575593818},{"$f":"IFERROR(-PV(discountRate,$BE99,(($BH99*SUM($BT99:$BV99))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F99-$BE99,(SUMPRODUCT($AK99:$AR99,$N99:$U99)*$D99*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1396.185608792126},{"$f":"-PV(societalDiscountRate,$BE99,(SUMPRODUCT($CA99:$CH99,$N99:$U99)*$BF99*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F99-$BE99,(($E99*SUM($AS99:$AU99))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":778.96755575593818},{"$f":"IFERROR(-PV(societalDiscountRate,$BE99,(($BH99*SUM($CI99:$CK99))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":980.39215686274508},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F99-$BE99,($AZ99*$D99+$K99*$BA99+$L99*$BB99)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":4583.6742867422126},{"$f":"-PV(discountRate,$F99-$BE99,($CP99*$BF99+$BI99*$CQ99+$BJ99*$CR99)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H99*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1879.4117647058822},{"$f":"$BK99*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H99*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":1879.4117647058822},{"$f":"$BK99*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F99-$BE99),$D99*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32736.713138681189},{"$f":"IFERROR(-PV(discountRate,($BE99),$BF99*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F99-$BE99),$E99*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE99,\"_\",$F99-$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6494821376672055},{"$f":"IFERROR(-PV(discountRate,($BE99),$BH99*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE99),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B99,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU99:CV99,CY99:DB99)*I99+SUM(CW99:CX99)*J99)*(1+'CE Parameters'!$F$12)","v":2351.3405708764572},1766.6470588235293,{"$f":"(SUM(DC99:DD99,DG99:DJ99)*I99+SUM(DE99:DF99)*J99)*(1+'CE Parameters'!$F$12)","v":2351.3405708764572},1766.6470588235293,2044.6439746751803,980.39215686274508,5564.0664436049574,1879.4117647058822,2044.6439746751803,5289.0459864004242,4.3705132094071732,980.39215686274508,30772.510350360317,980.39215686274508]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialHigh PerfonstructionHPNC PROJECTHPNC PROJECTARCHETYPE - HPNC PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":33.72},{"$f":"VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":105555.49},{"$f":"VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":33.723799999999997},{"$f":"VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":14},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":90639},{"$f":"VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.54},{"$f":"VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.54},{"$f":"VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M100,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M100,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M100,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M100,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M100,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M100,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M100,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M100,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.34604615134037E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0854836439059128E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8829689632555578E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8029227737971891E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.360931905905982E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8011683452284645E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8124833858920432E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5202674098812205E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":150.33495489225808},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.34604615134037E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0854836439059128E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8829689632555578E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8029227737971891E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.360931905905982E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8011683452284645E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8124833858920432E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5202674098812205E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":150.33495489225808},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12702768586625593},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F100-$BE100,(SUMPRODUCT($V100:$AC100,$N100:$U100)*$D100*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":46412.321004829086},{"$f":"IFERROR(-PV(discountRate,$BE100,(SUMPRODUCT($BL100:$BS100,$N100:$U100)*$BF100*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F100-$BE100,(($E100*SUM($AD100:$AF100))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":60731.403734409374},{"$f":"IFERROR(-PV(discountRate,$BE100,(($BH100*SUM($BT100:$BV100))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F100-$BE100,(SUMPRODUCT($AK100:$AR100,$N100:$U100)*$D100*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":46412.321004829086},{"$f":"-PV(societalDiscountRate,$BE100,(SUMPRODUCT($CA100:$CH100,$N100:$U100)*$BF100*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F100-$BE100,(($E100*SUM($AS100:$AU100))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":60731.403734409374},{"$f":"IFERROR(-PV(societalDiscountRate,$BE100,(($BH100*SUM($CI100:$CK100))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F100-$BE100,($AZ100*$D100+$K100*$BA100+$L100*$BB100)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":151806.33756337006},{"$f":"-PV(discountRate,$F100-$BE100,($CP100*$BF100+$BI100*$CQ100+$BJ100*$CR100)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H100*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":88861.76470588235},{"$f":"$BK100*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H100*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":88861.76470588235},{"$f":"$BK100*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F100-$BE100),$D100*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1046403.6786962623},{"$f":"IFERROR(-PV(discountRate,($BE100),$BF100*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F100-$BE100),$E100*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE100,\"_\",$F100-$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":334.31428701261302},{"$f":"IFERROR(-PV(discountRate,($BE100),$BH100*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE100),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B100,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU100:CV100,CY100:DB100)*I100+SUM(CW100:CX100)*J100)*(1+'CE Parameters'!$F$12)","v":66536.253063067081},47985.352941176468,{"$f":"(SUM(DC100:DD100,DG100:DJ100)*I100+SUM(DE100:DF100)*J100)*(1+'CE Parameters'!$F$12)","v":66536.253063067081},47985.352941176468,57857.61135918877,0,151806.33756337006,88861.76470588235,57857.61135918877,81975.422284219836,180.52971498681103,0,565057.98649598169,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"INon-ResidentialHigh PerfonstructionHPNC PROJECTHPNC PROJECTARCHETYPE - HPNC PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":33.72},{"$f":"VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":105555.49},{"$f":"VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":33.723799999999997},{"$f":"VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":14},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":90639},{"$f":"VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.54},{"$f":"VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.54},{"$f":"VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M101,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M101,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M101,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M101,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M101,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M101,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M101,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M101,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4668900180254635E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3276298816103287E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1834303513920049E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1742362689834576E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.56468235861281E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.088067396749067E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8007814716546851E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6128954906664526E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4668900180254635E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3276298816103287E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1834303513920049E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1742362689834576E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.56468235861281E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.088067396749067E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8007814716546851E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6128954906664526E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12610237903116972},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F101-$BE101,(SUMPRODUCT($V101:$AC101,$N101:$U101)*$D101*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":48656.967911978631},{"$f":"IFERROR(-PV(discountRate,$BE101,(SUMPRODUCT($BL101:$BS101,$N101:$U101)*$BF101*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F101-$BE101,(($E101*SUM($AD101:$AF101))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":66479.591165077378},{"$f":"IFERROR(-PV(discountRate,$BE101,(($BH101*SUM($BT101:$BV101))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F101-$BE101,(SUMPRODUCT($AK101:$AR101,$N101:$U101)*$D101*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":48656.967911978631},{"$f":"-PV(societalDiscountRate,$BE101,(SUMPRODUCT($CA101:$CH101,$N101:$U101)*$BF101*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F101-$BE101,(($E101*SUM($AS101:$AU101))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":66479.591165077378},{"$f":"IFERROR(-PV(societalDiscountRate,$BE101,(($BH101*SUM($CI101:$CK101))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F101-$BE101,($AZ101*$D101+$K101*$BA101+$L101*$BB101)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":150700.53577851597},{"$f":"-PV(discountRate,$F101-$BE101,($CP101*$BF101+$BI101*$CQ101+$BJ101*$CR101)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H101*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":82094.534872173739},{"$f":"$BK101*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H101*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":82094.534872173739},{"$f":"$BK101*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F101-$BE101),$D101*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":966715.25234086008},{"$f":"IFERROR(-PV(discountRate,($BE101),$BF101*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F101-$BE101),$E101*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE101,\"_\",$F101-$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":308.8547249119178},{"$f":"IFERROR(-PV(discountRate,($BE101),$BH101*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE101),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B101,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU101:CV101,CY101:DB101)*I101+SUM(CW101:CX101)*J101)*(1+'CE Parameters'!$F$12)","v":71499.803186851786},44331.048830973821,{"$f":"(SUM(DC101:DD101,DG101:DJ101)*I101+SUM(DE101:DF101)*J101)*(1+'CE Parameters'!$F$12)","v":71499.803186851786},44331.048830973821,62173.74190161025,0,150700.53577851597,82094.534872173739,62173.74190161025,81378.289320398631,166.78155145243562,0,522026.2362640645,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-Residential2015 Auditit FundingAUDIT PROJECTAUDIT PROJECTARCHETYPE - AUDIT PROJECTHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":35},{"$f":"VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":152318},{"$f":"VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":35},{"$f":"VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":346.06},{"$f":"VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M102,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M102,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M102,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M102,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M102,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M102,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M102,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M102,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1905943540375454E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7692869024373937E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.406161344620106E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.2601582290149582E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9795813559139345E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.2287355409062392E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9504654237129934E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4439396674327868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":105.88354049323448},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1905943540375454E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7692869024373937E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.406161344620106E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.2601582290149582E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9795813559139345E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.2287355409062392E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9504654237129934E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4439396674327868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":105.88354049323448},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12907107417045366},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.4106829855600001},{"$f":"VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F102-$BE102,(SUMPRODUCT($V102:$AC102,$N102:$U102)*$D102*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":30690.465812961804},{"$f":"IFERROR(-PV(discountRate,$BE102,(SUMPRODUCT($BL102:$BS102,$N102:$U102)*$BF102*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F102-$BE102,(($E102*SUM($AD102:$AF102))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":22538.190759171088},{"$f":"IFERROR(-PV(discountRate,$BE102,(($BH102*SUM($BT102:$BV102))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},15339.615035963441,0,0,0,{"$f":"-PV(societalDiscountRate,$F102-$BE102,(SUMPRODUCT($AK102:$AR102,$N102:$U102)*$D102*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":30690.465812961804},{"$f":"-PV(societalDiscountRate,$BE102,(SUMPRODUCT($CA102:$CH102,$N102:$U102)*$BF102*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F102-$BE102,(($E102*SUM($AS102:$AU102))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":22538.190759171088},{"$f":"IFERROR(-PV(societalDiscountRate,$BE102,(($BH102*SUM($CI102:$CK102))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},15339.615035963441,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F102-$BE102,($AZ102*$D102+$K102*$BA102+$L102*$BB102)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":110795.84434839714},{"$f":"-PV(discountRate,$F102-$BE102,($CP102*$BF102+$BI102*$CQ102+$BJ102*$CR102)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H102*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.99999999999999989},{"$f":"$BK102*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H102*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.99999999999999989},{"$f":"$BK102*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F102-$BE102),$D102*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":816785.04141269729},{"$f":"IFERROR(-PV(discountRate,($BE102),$BF102*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F102-$BE102),$E102*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE102,\"_\",$F102-$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":187.68285067716485},{"$f":"IFERROR(-PV(discountRate,($BE102),$BH102*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE102),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B102,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU102:CV102,CY102:DB102)*I102+SUM(CW102:CX102)*J102)*(1+'CE Parameters'!$F$12)","v":78853.512349310768},0.99999999999999989,{"$f":"(SUM(DC102:DD102,DG102:DJ102)*I102+SUM(DE102:DF102)*J102)*(1+'CE Parameters'!$F$12)","v":78853.512349310768},0.99999999999999989,53228.656572132895,0,110795.84434839714,0.99999999999999989,68568.271608096329,110795.84434839714,187.68285067716485,0,816785.04141269729,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CResidentialHeating anng ProgramSEER 18 CACSEER 18 CACSEER 18 CACSEER 14.5 CACSEER 14.5 CACPer-Residential-AC_CentralNND"},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.39},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":281},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.39},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":18},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3060},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-AC_Central"},{"$f":"VLOOKUP($M103,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M103,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M103,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M103,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.23252392684910811},{"$f":"VLOOKUP($M103,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.31434668766858098},{"$f":"VLOOKUP($M103,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.43444866211133348},{"$f":"VLOOKUP($M103,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":1.285301592330124E-2},{"$f":"VLOOKUP($M103,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":5.8277074476761276E-3},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4148731548368805E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.235263071760257E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0550488101475581E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0230051568130205E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4782568511626542E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.952112768934523E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7473987519058803E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5139670591658762E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4148731548368805E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.235263071760257E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0550488101475581E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0230051568130205E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4782568511626542E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.952112768934523E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7473987519058803E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5139670591658762E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12667309363736759},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F103-$BE103,(SUMPRODUCT($V103:$AC103,$N103:$U103)*$D103*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":157.41950154024366},{"$f":"IFERROR(-PV(discountRate,$BE103,(SUMPRODUCT($BL103:$BS103,$N103:$U103)*$BF103*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F103-$BE103,(($E103*SUM($AD103:$AF103))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":921.36921220606428},{"$f":"IFERROR(-PV(discountRate,$BE103,(($BH103*SUM($BT103:$BV103))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F103-$BE103,(SUMPRODUCT($AK103:$AR103,$N103:$U103)*$D103*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":157.41950154024366},{"$f":"-PV(societalDiscountRate,$BE103,(SUMPRODUCT($CA103:$CH103,$N103:$U103)*$BF103*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F103-$BE103,(($E103*SUM($AS103:$AU103))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":921.36921220606428},{"$f":"IFERROR(-PV(societalDiscountRate,$BE103,(($BH103*SUM($CI103:$CK103))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":565.39340072822677},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F103-$BE103,($AZ103*$D103+$K103*$BA103+$L103*$BB103)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":482.96831662197604},{"$f":"-PV(discountRate,$F103-$BE103,($CP103*$BF103+$BI103*$CQ103+$BJ103*$CR103)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H103*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2883.5063437139565},{"$f":"$BK103*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H103*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":2883.5063437139565},{"$f":"$BK103*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F103-$BE103),$D103*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3115.6729326974032},{"$f":"IFERROR(-PV(discountRate,($BE103),$BF103*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F103-$BE103),$E103*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.3242435720711283},{"$f":"IFERROR(-PV(discountRate,($BE103),$BH103*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU103:CV103,CY103:DB103)*I103+SUM(CW103:CX103)*J103)*(1+'CE Parameters'!$F$12)","v":1240.607020808254},2883.5063437139565,{"$f":"(SUM(DC103:DD103,DG103:DJ103)*I103+SUM(DE103:DF103)*J103)*(1+'CE Parameters'!$F$12)","v":1240.607020808254},2883.5063437139565,1078.7887137463078,565.39340072822677,1048.3617173502028,2883.5063437139565,1078.7887137463078,1048.3617173502028,4.3242435720711283,565.39340072822677,3115.6729326974032,565.39340072822677]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CResidentialHeating anng ProgramSEER 18 CACSEER 18 CACSEER 18 CACSEER 14.5 CACSEER 14.5 CACPer-Residential-AC_CentralNND"},{"$f":"VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.39},{"$f":"VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":281},{"$f":"VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.39},{"$f":"VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":18},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":50},{"$f":"VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3060},{"$f":"VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-AC_Central"},{"$f":"VLOOKUP($M104,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M104,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M104,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M104,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.23252392684910811},{"$f":"VLOOKUP($M104,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.31434668766858098},{"$f":"VLOOKUP($M104,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.43444866211133348},{"$f":"VLOOKUP($M104,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":1.285301592330124E-2},{"$f":"VLOOKUP($M104,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":5.8277074476761276E-3},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4202139839167487E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2787342829502653E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.109916493634394E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1427215124707477E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5344949739938988E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0222797246739141E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7861423856983809E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5708508690436513E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4202139839167487E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2787342829502653E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.109916493634394E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1427215124707477E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5344949739938988E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0222797246739141E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7861423856983809E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5708508690436513E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12648056177214329},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F104-$BE104,(SUMPRODUCT($V104:$AC104,$N104:$U104)*$D104*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":160.34875654829315},{"$f":"IFERROR(-PV(discountRate,$BE104,(SUMPRODUCT($BL104:$BS104,$N104:$U104)*$BF104*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F104-$BE104,(($E104*SUM($AD104:$AF104))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":921.36921220606428},{"$f":"IFERROR(-PV(discountRate,$BE104,(($BH104*SUM($BT104:$BV104))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F104-$BE104,(K104*AG104),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE104,($BI104*$CL104),0,0),0)","v":0},{"$f":"-PV(discountRate,$F104-$BE104,($L104*$AJ104),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE104,($BJ104*$BZ104),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F104-$BE104,(SUMPRODUCT($AK104:$AR104,$N104:$U104)*$D104*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":160.34875654829315},{"$f":"-PV(societalDiscountRate,$BE104,(SUMPRODUCT($CA104:$CH104,$N104:$U104)*$BF104*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F104-$BE104,(($E104*SUM($AS104:$AU104))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":921.36921220606428},{"$f":"IFERROR(-PV(societalDiscountRate,$BE104,(($BH104*SUM($CI104:$CK104))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F104-$BE104,($K104*$AV104),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE104,($BI104*$CL104),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F104-$BE104,($L104*$AY104),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE104,($BJ104*$CO104),0,0),0)","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":554.3072556159085},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":46.192271301325711},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":46.192271301325711},{"$f":"-PV(discountRate,$F104-$BE104,($AZ104*$D104+$K104*$BA104+$L104*$BB104)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":482.23424762457972},{"$f":"-PV(discountRate,$F104-$BE104,($CP104*$BF104+$BI104*$CQ104+$BJ104*$CR104)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H104*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2826.9670036411335},{"$f":"$BK104*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H104*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":2826.9670036411335},{"$f":"$BK104*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F104-$BE104),$D104*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3054.5813065660818},{"$f":"IFERROR(-PV(discountRate,($BE104),$BF104*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F104-$BE104),$E104*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE104,\"_\",$F104-$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2394544824226754},{"$f":"IFERROR(-PV(discountRate,($BE104),$BH104*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE104),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B104,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU104:CV104,CY104:DB104)*I104+SUM(CW104:CX104)*J104)*(1+'CE Parameters'!$F$12)","v":1243.9756640675109},2873.159274942459,{"$f":"(SUM(DC104:DD104,DG104:DJ104)*I104+SUM(DE104:DF104)*J104)*(1+'CE Parameters'!$F$12)","v":1243.9756640675109},2873.159274942459,1081.7179687543573,600.49952691723422,1036.5415032404883,2826.9670036411335,1081.7179687543573,1082.733774541814,4.2394544824226754,600.49952691723422,3054.5813065660818,600.49952691723422]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CResidentialHeating anng ProgramSEER 18 CACSEER 18 CACSEER 18 CACSEER 14.5 CACSEER 14.5 CACPer-Residential-AC_CentralNND"},{"$f":"VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.39},{"$f":"VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":281},{"$f":"VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.39},{"$f":"VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":18},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":50},{"$f":"VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3060},{"$f":"VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-AC_Central"},{"$f":"VLOOKUP($M105,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M105,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M105,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M105,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.23252392684910811},{"$f":"VLOOKUP($M105,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.31434668766858098},{"$f":"VLOOKUP($M105,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.43444866211133348},{"$f":"VLOOKUP($M105,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":1.285301592330124E-2},{"$f":"VLOOKUP($M105,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":5.8277074476761276E-3},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4358800933303771E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3018086156836131E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1534213555294797E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1681671012922854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5414375460603874E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0555577773960759E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7866034602764422E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5823125423880331E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4358800933303771E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3018086156836131E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1534213555294797E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1681671012922854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5414375460603874E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0555577773960759E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7866034602764422E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5823125423880331E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1261165093374064},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F105-$BE105,(SUMPRODUCT($V105:$AC105,$N105:$U105)*$D105*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":161.2115512909219},{"$f":"IFERROR(-PV(discountRate,$BE105,(SUMPRODUCT($BL105:$BS105,$N105:$U105)*$BF105*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F105-$BE105,(($E105*SUM($AD105:$AF105))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":921.36921220606428},{"$f":"IFERROR(-PV(discountRate,$BE105,(($BH105*SUM($BT105:$BV105))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F105-$BE105,(SUMPRODUCT($AK105:$AR105,$N105:$U105)*$D105*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":161.2115512909219},{"$f":"-PV(societalDiscountRate,$BE105,(SUMPRODUCT($CA105:$CH105,$N105:$U105)*$BF105*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F105-$BE105,(($E105*SUM($AS105:$AU105))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":921.36921220606428},{"$f":"IFERROR(-PV(societalDiscountRate,$BE105,(($BH105*SUM($CI105:$CK105))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":543.43848589794948},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":45.286540491495792},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":45.286540491495792},{"$f":"-PV(discountRate,$F105-$BE105,($AZ105*$D105+$K105*$BA105+$L105*$BB105)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":480.84621969758871},{"$f":"-PV(discountRate,$F105-$BE105,($CP105*$BF105+$BI105*$CQ105+$BJ105*$CR105)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H105*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2771.5362780795426},{"$f":"$BK105*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H105*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":2771.5362780795426},{"$f":"$BK105*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F105-$BE105),$D105*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2994.6875554569428},{"$f":"IFERROR(-PV(discountRate,($BE105),$BF105*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F105-$BE105),$E105*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE105,\"_\",$F105-$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1563279239437998},{"$f":"IFERROR(-PV(discountRate,($BE105),$BH105*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE105),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B105,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU105:CV105,CY105:DB105)*I105+SUM(CW105:CX105)*J105)*(1+'CE Parameters'!$F$12)","v":1244.967878021534},2816.8228185710386,{"$f":"(SUM(DC105:DD105,DG105:DJ105)*I105+SUM(DE105:DF105)*J105)*(1+'CE Parameters'!$F$12)","v":1244.967878021534},2816.8228185710386,1082.5807634969863,588.72502638944525,1024.2847055955381,2771.5362780795426,1082.5807634969863,1069.5712460870341,4.1563279239437998,588.72502638944525,2994.6875554569428,588.72502638944525]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-Residential2015 ERIII RetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2006},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13523896},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2006},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":401200},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":26.4},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M106,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M106,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M106,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M106,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M106,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M106,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M106,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M106,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3643584041459203E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0683364592531204E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8072652292349962E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6774180436586285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2771889627313327E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6746042029252295E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9067082384870409E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5461407602304214E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":129.78225719163683},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3643584041459203E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0683364592531204E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8072652292349962E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6774180436586285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2771889627313327E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6746042029252295E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9067082384870409E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5461407602304214E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":129.78225719163683},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12734884532831819},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F106-$BE106,(SUMPRODUCT($V106:$AC106,$N106:$U106)*$D106*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4893338.0233036159},{"$f":"IFERROR(-PV(discountRate,$BE106,(SUMPRODUCT($BL106:$BS106,$N106:$U106)*$BF106*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F106-$BE106,(($E106*SUM($AD106:$AF106))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2608889.0180880334},{"$f":"IFERROR(-PV(discountRate,$BE106,(($BH106*SUM($BT106:$BV106))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1955.6285488656306,0,0,0,{"$f":"-PV(societalDiscountRate,$F106-$BE106,(SUMPRODUCT($AK106:$AR106,$N106:$U106)*$D106*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4893338.0233036159},{"$f":"-PV(societalDiscountRate,$BE106,(SUMPRODUCT($CA106:$CH106,$N106:$U106)*$BF106*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F106-$BE106,(($E106*SUM($AS106:$AU106))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2608889.0180880334},{"$f":"IFERROR(-PV(societalDiscountRate,$BE106,(($BH106*SUM($CI106:$CK106))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1955.6285488656306,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F106-$BE106,($AZ106*$D106+$K106*$BA106+$L106*$BB106)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":16171268.123181552},{"$f":"-PV(discountRate,$F106-$BE106,($CP106*$BF106+$BI106*$CQ106+$BJ106*$CR106)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H106*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":401199.99999999994},{"$f":"$BK106*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H106*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":401199.99999999994},{"$f":"$BK106*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F106-$BE106),$D106*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":116131552.21825761},{"$f":"IFERROR(-PV(discountRate,($BE106),$BF106*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F106-$BE106),$E106*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":17225.797488373522},{"$f":"IFERROR(-PV(discountRate,($BE106),$BH106*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU106:CV106,CY106:DB106)*I106+SUM(CW106:CX106)*J106)*(1+'CE Parameters'!$F$12)","v":8629810.0704315901},401199.99999999994,{"$f":"(SUM(DC106:DD106,DG106:DJ106)*I106+SUM(DE106:DF106)*J106)*(1+'CE Parameters'!$F$12)","v":8629810.0704315901},401199.99999999994,7502227.0413916493,0,16171268.123181552,401199.99999999994,7504182.6699405145,16171268.123181552,17225.797488373522,0,116131552.21825761,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-Residential2015 PSUIIncentiveCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGCustom ProjectNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":185},{"$f":"VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1654892},{"$f":"VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":185},{"$f":"VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":538034.2857142858},{"$f":"VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M107,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M107,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M107,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M107,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M107,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M107,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M107,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M107,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3772346074664313E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1400491931967397E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9136147846614372E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8451703046094791E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3562011940407375E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7872506039676151E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8756465659651566E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5663883597857361E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":142.43687032376471},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3772346074664313E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1400491931967397E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9136147846614372E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8451703046094791E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3562011940407375E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7872506039676151E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8756465659651566E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5663883597857361E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":142.43687032376471},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12690334532558492},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F107-$BE107,(SUMPRODUCT($V107:$AC107,$N107:$U107)*$D107*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":941366.50068583654},{"$f":"IFERROR(-PV(discountRate,$BE107,(SUMPRODUCT($BL107:$BS107,$N107:$U107)*$BF107*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F107-$BE107,(($E107*SUM($AD107:$AF107))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":407350.0477689426},{"$f":"IFERROR(-PV(discountRate,$BE107,(($BH107*SUM($BT107:$BV107))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F107-$BE107,(SUMPRODUCT($AK107:$AR107,$N107:$U107)*$D107*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":941366.50068583654},{"$f":"-PV(societalDiscountRate,$BE107,(SUMPRODUCT($CA107:$CH107,$N107:$U107)*$BF107*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F107-$BE107,(($E107*SUM($AS107:$AU107))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":407350.0477689426},{"$f":"IFERROR(-PV(societalDiscountRate,$BE107,(($BH107*SUM($CI107:$CK107))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F107-$BE107,($AZ107*$D107+$K107*$BA107+$L107*$BB107)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":3059080.9472520272},{"$f":"-PV(discountRate,$F107-$BE107,($CP107*$BF107+$BI107*$CQ107+$BJ107*$CR107)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H107*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":538034.28571428568},{"$f":"$BK107*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H107*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":538034.28571428568},{"$f":"$BK107*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F107-$BE107),$D107*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":20617358.421426523},{"$f":"IFERROR(-PV(discountRate,($BE107),$BF107*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F107-$BE107),$E107*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE107,\"_\",$F107-$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2304.8098050893391},{"$f":"IFERROR(-PV(discountRate,($BE107),$BH107*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE107),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B107,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU107:CV107,CY107:DB107)*I107+SUM(CW107:CX107)*J107)*(1+'CE Parameters'!$F$12)","v":1551024.030722996},538034.28571428568,{"$f":"(SUM(DC107:DD107,DG107:DJ107)*I107+SUM(DE107:DF107)*J107)*(1+'CE Parameters'!$F$12)","v":1551024.030722996},538034.28571428568,1348716.5484547792,0,3059080.9472520272,538034.28571428568,1348716.5484547792,3059080.9472520272,2304.8098050893391,0,20617358.421426523,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CResidentialCoupon Proon Program2016 Coupons2016 CouponsARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},{"$f":"VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":454},{"$f":"VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6996736},{"$f":"VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":454},{"$f":"VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":36876},{"$f":"VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":106545},{"$f":"VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M108,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M108,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M108,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M108,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M108,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M108,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M108,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M108,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2747320291042168E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9060193898969586E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.64069854904756E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5278455193706461E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2041899577375891E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5604952792369936E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8490785353039549E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4663270318948294E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":138.89431409216462},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2747320291042168E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9060193898969586E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.64069854904756E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5278455193706461E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2041899577375891E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5604952792369936E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8490785353039549E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4663270318948294E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":138.89431409216462},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12850399304727295},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F108-$BE108,(SUMPRODUCT($V108:$AC108,$N108:$U108)*$D108*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1699572.3026708879},{"$f":"IFERROR(-PV(discountRate,$BE108,(SUMPRODUCT($BL108:$BS108,$N108:$U108)*$BF108*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F108-$BE108,(($E108*SUM($AD108:$AF108))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":431144.66516412923},{"$f":"IFERROR(-PV(discountRate,$BE108,(($BH108*SUM($BT108:$BV108))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F108-$BE108,(SUMPRODUCT($AK108:$AR108,$N108:$U108)*$D108*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1699572.3026708879},{"$f":"-PV(societalDiscountRate,$BE108,(SUMPRODUCT($CA108:$CH108,$N108:$U108)*$BF108*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F108-$BE108,(($E108*SUM($AS108:$AU108))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":431144.66516412923},{"$f":"IFERROR(-PV(societalDiscountRate,$BE108,(($BH108*SUM($CI108:$CK108))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":369239.21568627452},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":36152.941176470587},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":36152.941176470587},{"$f":"-PV(discountRate,$F108-$BE108,($AZ108*$D108+$K108*$BA108+$L108*$BB108)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":5784028.3569456805},{"$f":"-PV(discountRate,$F108-$BE108,($CP108*$BF108+$BI108*$CQ108+$BJ108*$CR108)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H108*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":104455.88235294117},{"$f":"$BK108*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H108*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":104455.88235294117},{"$f":"$BK108*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F108-$BE108),$D108*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":41744514.062507384},{"$f":"IFERROR(-PV(discountRate,($BE108),$BF108*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F108-$BE108),$E108*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE108,\"_\",$F108-$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2708.6929368749011},{"$f":"IFERROR(-PV(discountRate,($BE108),$BH108*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE108),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B108,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU108:CV108,CY108:DB108)*I108+SUM(CW108:CX108)*J108)*(1+'CE Parameters'!$F$12)","v":2450324.5130102695},140608.82352941175,{"$f":"(SUM(DC108:DD108,DG108:DJ108)*I108+SUM(DE108:DF108)*J108)*(1+'CE Parameters'!$F$12)","v":2450324.5130102695},140608.82352941175,2130716.967835017,405392.15686274512,6153267.5726319551,104455.88235294117,2130716.967835017,6189420.5138084255,2708.6929368749011,405392.15686274512,41744514.062507384,405392.15686274512]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CResidentialCoupon Proon Program2017 Coupons2017 CouponsARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},{"$f":"VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":394},{"$f":"VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":5638884},{"$f":"VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":394},{"$f":"VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":84547},{"$f":"VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2768121},{"$f":"VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M109,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M109,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M109,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M109,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M109,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M109,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M109,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M109,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3871366622139252E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0737943936818566E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7935079666706888E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6760860185981084E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3458859554844256E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7506096103529576E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7481158005865024E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.428670780427065E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3871366622139252E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0737943936818566E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7935079666706888E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6760860185981084E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3458859554844256E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7506096103529576E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7481158005865024E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.428670780427065E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12808538167434053},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F109-$BE109,(SUMPRODUCT($V109:$AC109,$N109:$U109)*$D109*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1398627.6335415833},{"$f":"IFERROR(-PV(discountRate,$BE109,(SUMPRODUCT($BL109:$BS109,$N109:$U109)*$BF109*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F109-$BE109,(($E109*SUM($AD109:$AF109))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":441322.09350670356},{"$f":"IFERROR(-PV(discountRate,$BE109,(($BH109*SUM($BT109:$BV109))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F109-$BE109,(SUMPRODUCT($AK109:$AR109,$N109:$U109)*$D109*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1398627.6335415833},{"$f":"-PV(societalDiscountRate,$BE109,(SUMPRODUCT($CA109:$CH109,$N109:$U109)*$BF109*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F109-$BE109,(($E109*SUM($AS109:$AU109))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":441322.09350670356},{"$f":"IFERROR(-PV(societalDiscountRate,$BE109,(($BH109*SUM($CI109:$CK109))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":886877.16262975777},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":81263.936947327951},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":81263.936947327951},{"$f":"-PV(discountRate,$F109-$BE109,($AZ109*$D109+$K109*$BA109+$L109*$BB109)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":4646340.4707434354},{"$f":"-PV(discountRate,$F109-$BE109,($CP109*$BF109+$BI109*$CQ109+$BJ109*$CR109)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H109*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2660631.4878892736},{"$f":"$BK109*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H109*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":2660631.4878892736},{"$f":"$BK109*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F109-$BE109),$D109*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32983513.135218292},{"$f":"IFERROR(-PV(discountRate,($BE109),$BF109*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F109-$BE109),$E109*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE109,\"_\",$F109-$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2304.6234281953671},{"$f":"IFERROR(-PV(discountRate,($BE109),$BH109*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE109),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B109,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU109:CV109,CY109:DB109)*I109+SUM(CW109:CX109)*J109)*(1+'CE Parameters'!$F$12)","v":2115942.1861055298},2741895.4248366016,{"$f":"(SUM(DC109:DD109,DG109:DJ109)*I109+SUM(DE109:DF109)*J109)*(1+'CE Parameters'!$F$12)","v":2115942.1861055298},2741895.4248366016,1839949.7270482869,968141.0995770857,5533217.6333731934,2660631.4878892736,1839949.7270482869,5614481.5703205215,2304.6234281953671,968141.0995770857,32983513.135218292,968141.0995770857]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CResidentialInstant Dint ProgramCOUPONSCOUPONSARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},{"$f":"VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":331},{"$f":"VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4780890},{"$f":"VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":331},{"$f":"VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":10637},{"$f":"VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":681435},{"$f":"VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M110,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M110,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M110,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M110,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M110,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M110,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M110,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M110,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3871366622139252E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0737943936818566E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7935079666706888E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6760860185981084E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3458859554844256E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7506096103529576E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7481158005865024E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.428670780427065E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3871366622139252E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0737943936818566E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7935079666706888E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6760860185981084E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3458859554844256E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7506096103529576E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7481158005865024E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.428670780427065E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12808538167434053},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F110-$BE110,(SUMPRODUCT($V110:$AC110,$N110:$U110)*$D110*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1185817.0636109239},{"$f":"IFERROR(-PV(discountRate,$BE110,(SUMPRODUCT($BL110:$BS110,$N110:$U110)*$BF110*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F110-$BE110,(($E110*SUM($AD110:$AF110))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":370755.3628190835},{"$f":"IFERROR(-PV(discountRate,$BE110,(($BH110*SUM($BT110:$BV110))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F110-$BE110,(SUMPRODUCT($AK110:$AR110,$N110:$U110)*$D110*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1185817.0636109239},{"$f":"-PV(societalDiscountRate,$BE110,(SUMPRODUCT($CA110:$CH110,$N110:$U110)*$BF110*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F110-$BE110,(($E110*SUM($AS110:$AU110))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":370755.3628190835},{"$f":"IFERROR(-PV(societalDiscountRate,$BE110,(($BH110*SUM($CI110:$CK110))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":218324.68281430221},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":10223.952326028451},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":10223.952326028451},{"$f":"-PV(discountRate,$F110-$BE110,($AZ110*$D110+$K110*$BA110+$L110*$BB110)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":3939368.6220841901},{"$f":"-PV(discountRate,$F110-$BE110,($CP110*$BF110+$BI110*$CQ110+$BJ110*$CR110)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H110*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":654974.04844290658},{"$f":"$BK110*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H110*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":654974.04844290658},{"$f":"$BK110*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F110-$BE110),$D110*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27964850.511738449},{"$f":"IFERROR(-PV(discountRate,($BE110),$BF110*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F110-$BE110),$E110*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE110,\"_\",$F110-$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1936.1176516057526},{"$f":"IFERROR(-PV(discountRate,($BE110),$BH110*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE110),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B110,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU110:CV110,CY110:DB110)*I110+SUM(CW110:CX110)*J110)*(1+'CE Parameters'!$F$12)","v":1790058.2903945085},665198.00076893508,{"$f":"(SUM(DC110:DD110,DG110:DJ110)*I110+SUM(DE110:DF110)*J110)*(1+'CE Parameters'!$F$12)","v":1790058.2903945085},665198.00076893508,1556572.4264300074,228548.63514033068,4157693.3048984925,654974.04844290658,1556572.4264300074,4167917.2572245207,1936.1176516057526,228548.63514033068,27964850.511738449,228548.63514033068]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGChrysler Chiller ProjectNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1092.5999999999999},{"$f":"VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":5008155.5999999996},{"$f":"VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1092.5999999999999},{"$f":"VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":723000},{"$f":"VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M111,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M111,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M111,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M111,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M111,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M111,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M111,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M111,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.393615722791E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1857702912006176E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9736704276429585E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9441611018255163E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4366125578215947E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8923364739390613E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7582002167481234E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5043169756851102E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.393615722791E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1857702912006176E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9736704276429585E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9441611018255163E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4366125578215947E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8923364739390613E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7582002167481234E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5043169756851102E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1267666930117301},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F111-$BE111,(SUMPRODUCT($V111:$AC111,$N111:$U111)*$D111*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2862944.7579684299},{"$f":"IFERROR(-PV(discountRate,$BE111,(SUMPRODUCT($BL111:$BS111,$N111:$U111)*$BF111*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F111-$BE111,(($E111*SUM($AD111:$AF111))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2771089.6912588701},{"$f":"IFERROR(-PV(discountRate,$BE111,(($BH111*SUM($BT111:$BV111))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F111-$BE111,(SUMPRODUCT($AK111:$AR111,$N111:$U111)*$D111*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2862944.7579684299},{"$f":"-PV(societalDiscountRate,$BE111,(SUMPRODUCT($CA111:$CH111,$N111:$U111)*$BF111*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F111-$BE111,(($E111*SUM($AS111:$AU111))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2771089.6912588701},{"$f":"IFERROR(-PV(societalDiscountRate,$BE111,(($BH111*SUM($CI111:$CK111))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":859156.0938100731},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F111-$BE111,($AZ111*$D111+$K111*$BA111+$L111*$BB111)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":9247646.4224261343},{"$f":"-PV(discountRate,$F111-$BE111,($CP111*$BF111+$BI111*$CQ111+$BJ111*$CR111)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H111*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":694925.02883506345},{"$f":"$BK111*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H111*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":694925.02883506345},{"$f":"$BK111*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F111-$BE111),$D111*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":59970937.021587744},{"$f":"IFERROR(-PV(discountRate,($BE111),$BF111*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F111-$BE111),$E111*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE111,\"_\",$F111-$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13083.508385759174},{"$f":"IFERROR(-PV(discountRate,($BE111),$BH111*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE111),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B111,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU111:CV111,CY111:DB111)*I111+SUM(CW111:CX111)*J111)*(1+'CE Parameters'!$F$12)","v":6479139.6166113941},694925.02883506345,{"$f":"(SUM(DC111:DD111,DG111:DJ111)*I111+SUM(DE111:DF111)*J111)*(1+'CE Parameters'!$F$12)","v":6479139.6166113941},694925.02883506345,5634034.4492272995,859156.0938100731,10106802.516236208,694925.02883506345,5634034.4492272995,10106802.516236208,13083.508385759174,859156.0938100731,59970937.021587744,859156.0938100731]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CResidentialASHP - Ducless PilotAir Source Heat Pumpat Pump 2016 ProgramAir Source Heat PumpHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":32},{"$f":"VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":157963},{"$f":"VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":32},{"$f":"VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":19},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":141000},{"$f":"VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Furnace_ECM_3"},{"$f":"VLOOKUP($M112,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1718873413611309E-2},{"$f":"VLOOKUP($M112,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0410042297760109E-2},{"$f":"VLOOKUP($M112,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1927853621181613},{"$f":"VLOOKUP($M112,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.11595252713320685},{"$f":"VLOOKUP($M112,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15785187112031102},{"$f":"VLOOKUP($M112,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22712660707812535},{"$f":"VLOOKUP($M112,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.25010587717375E-2},{"$f":"VLOOKUP($M112,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.1653658067088441E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3491273978234671E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1183451775055273E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9183245460451932E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8766416058312707E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3863279051679804E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8280742140114642E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8014428653759147E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5213370231121401E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":153.28181683974626},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3491273978234671E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1183451775055273E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9183245460451932E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8766416058312707E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3863279051679804E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8280742140114642E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8014428653759147E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5213370231121401E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":153.28181683974626},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12686327136633774},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F112-$BE112,(SUMPRODUCT($V112:$AC112,$N112:$U112)*$D112*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":88529.246652972186},{"$f":"IFERROR(-PV(discountRate,$BE112,(SUMPRODUCT($BL112:$BS112,$N112:$U112)*$BF112*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F112-$BE112,(($E112*SUM($AD112:$AF112))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":72979.654833085748},{"$f":"IFERROR(-PV(discountRate,$BE112,(($BH112*SUM($BT112:$BV112))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F112-$BE112,(SUMPRODUCT($AK112:$AR112,$N112:$U112)*$D112*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":88529.246652972186},{"$f":"-PV(societalDiscountRate,$BE112,(SUMPRODUCT($CA112:$CH112,$N112:$U112)*$BF112*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F112-$BE112,(($E112*SUM($AS112:$AU112))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":72979.654833085748},{"$f":"IFERROR(-PV(societalDiscountRate,$BE112,(($BH112*SUM($CI112:$CK112))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F112-$BE112,($AZ112*$D112+$K112*$BA112+$L112*$BB112)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":282101.01169933594},{"$f":"-PV(discountRate,$F112-$BE112,($CP112*$BF112+$BI112*$CQ112+$BJ112*$CR112)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H112*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":138235.29411764705},{"$f":"$BK112*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H112*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":138235.29411764705},{"$f":"$BK112*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F112-$BE112),$D112*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1877383.5056857266},{"$f":"IFERROR(-PV(discountRate,($BE112),$BF112*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F112-$BE112),$E112*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE112,\"_\",$F112-$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":380.31863273009026},{"$f":"IFERROR(-PV(discountRate,($BE112),$BH112*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE112),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B112,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU112:CV112,CY112:DB112)*I112+SUM(CW112:CX112)*J112)*(1+'CE Parameters'!$F$12)","v":185735.23670896661},138235.29411764705,{"$f":"(SUM(DC112:DD112,DG112:DJ112)*I112+SUM(DE112:DF112)*J112)*(1+'CE Parameters'!$F$12)","v":185735.23670896661},138235.29411764705,161508.90148605793,0,282101.01169933594,138235.29411764705,161508.90148605793,282101.01169933594,380.31863273009026,0,1877383.5056857266,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialRetrocommition PilotRetrocommissioningRetrocommissioningRetrocommissioning ProgramHISTORICAL PERFORMANSTORICAL PERFORMANCEPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":403},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1799960},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":403},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":621507.37},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":346.06},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M113,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M113,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M113,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M113,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M113,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M113,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M113,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M113,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1798001787196427E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7703075451451996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4918850575986891E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4111828197938301E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1276841300475341E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4270070228814099E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8012489198014421E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3881146704382102E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":135.05340186710154},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1798001787196427E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7703075451451996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4918850575986891E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4111828197938301E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1276841300475341E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4270070228814099E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8012489198014421E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3881146704382102E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":135.05340186710154},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.129011314632026},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.4106829855600001},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F113-$BE113,(SUMPRODUCT($V113:$AC113,$N113:$U113)*$D113*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":366866.43369619007},{"$f":"IFERROR(-PV(discountRate,$BE113,(SUMPRODUCT($BL113:$BS113,$N113:$U113)*$BF113*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F113-$BE113,(($E113*SUM($AD113:$AF113))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":325560.14900088444},{"$f":"IFERROR(-PV(discountRate,$BE113,(($BH113*SUM($BT113:$BV113))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},15339.615035963441,0,0,0,{"$f":"-PV(societalDiscountRate,$F113-$BE113,(SUMPRODUCT($AK113:$AR113,$N113:$U113)*$D113*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":366866.43369619007},{"$f":"-PV(societalDiscountRate,$BE113,(SUMPRODUCT($CA113:$CH113,$N113:$U113)*$BF113*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F113-$BE113,(($E113*SUM($AS113:$AU113))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":325560.14900088444},{"$f":"IFERROR(-PV(societalDiscountRate,$BE113,(($BH113*SUM($CI113:$CK113))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},15339.615035963441,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F113-$BE113,($AZ113*$D113+$K113*$BA113+$L113*$BB113)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1305055.5188616498},{"$f":"-PV(discountRate,$F113-$BE113,($CP113*$BF113+$BI113*$CQ113+$BJ113*$CR113)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H113*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":609320.95098039217},{"$f":"$BK113*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H113*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":609320.95098039217},{"$f":"$BK113*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F113-$BE113),$D113*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9462790.5855705813},{"$f":"IFERROR(-PV(discountRate,($BE113),$BF113*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F113-$BE113),$E113*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2118.6607513416648},{"$f":"IFERROR(-PV(discountRate,($BE113),$BH113*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU113:CV113,CY113:DB113)*I113+SUM(CW113:CX113)*J113)*(1+'CE Parameters'!$F$12)","v":813931.12739299354},609320.95098039217,{"$f":"(SUM(DC113:DD113,DG113:DJ113)*I113+SUM(DE113:DF113)*J113)*(1+'CE Parameters'!$F$12)","v":813931.12739299354},609320.95098039217,692426.58269707451,0,1305055.5188616498,609320.95098039217,707766.19773303787,1305055.5188616498,2118.6607513416648,0,9462790.5855705813,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CResidentialWhole Homeot ProgramWhole Home Pilot Hisome Pilot HistoricalARCHETYPE - ECM FURNACEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":47},{"$f":"VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":259670},{"$f":"VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":47},{"$f":"VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":19},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":294000},{"$f":"VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Furnace_ECM_3"},{"$f":"VLOOKUP($M114,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1718873413611309E-2},{"$f":"VLOOKUP($M114,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0410042297760109E-2},{"$f":"VLOOKUP($M114,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1927853621181613},{"$f":"VLOOKUP($M114,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.11595252713320685},{"$f":"VLOOKUP($M114,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15785187112031102},{"$f":"VLOOKUP($M114,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22712660707812535},{"$f":"VLOOKUP($M114,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.25010587717375E-2},{"$f":"VLOOKUP($M114,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.1653658067088441E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3975771431070072E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1862595947939923E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9726791032152618E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9374399439227006E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4370403552508472E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8923574083694179E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7596959090517905E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5069620178953292E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3975771431070072E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1862595947939923E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9726791032152618E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9374399439227006E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4370403552508472E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8923574083694179E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7596959090517905E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5069620178953292E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1267868117168848},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F114-$BE114,(SUMPRODUCT($V114:$AC114,$N114:$U114)*$D114*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":147193.3324023342},{"$f":"IFERROR(-PV(discountRate,$BE114,(SUMPRODUCT($BL114:$BS114,$N114:$U114)*$BF114*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F114-$BE114,(($E114*SUM($AD114:$AF114))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":115199.97026186394},{"$f":"IFERROR(-PV(discountRate,$BE114,(($BH114*SUM($BT114:$BV114))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F114-$BE114,(SUMPRODUCT($AK114:$AR114,$N114:$U114)*$D114*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":147193.3324023342},{"$f":"-PV(societalDiscountRate,$BE114,(SUMPRODUCT($CA114:$CH114,$N114:$U114)*$BF114*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F114-$BE114,(($E114*SUM($AS114:$AU114))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":115199.97026186394},{"$f":"IFERROR(-PV(societalDiscountRate,$BE114,(($BH114*SUM($CI114:$CK114))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F114-$BE114,($AZ114*$D114+$K114*$BA114+$L114*$BB114)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":463456.76209010865},{"$f":"-PV(discountRate,$F114-$BE114,($CP114*$BF114+$BI114*$CQ114+$BJ114*$CR114)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H114*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":282583.62168396771},{"$f":"$BK114*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H114*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":282583.62168396771},{"$f":"$BK114*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F114-$BE114),$D114*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3025653.7794430912},{"$f":"IFERROR(-PV(discountRate,($BE114),$BF114*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F114-$BE114),$E114*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE114,\"_\",$F114-$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":547.64018806109789},{"$f":"IFERROR(-PV(discountRate,($BE114),$BH114*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE114),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B114,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU114:CV114,CY114:DB114)*I114+SUM(CW114:CX114)*J114)*(1+'CE Parameters'!$F$12)","v":301752.29806382785},282583.62168396771,{"$f":"(SUM(DC114:DD114,DG114:DJ114)*I114+SUM(DE114:DF114)*J114)*(1+'CE Parameters'!$F$12)","v":301752.29806382785},282583.62168396771,262393.30266419816,0,463456.76209010865,282583.62168396771,262393.30266419816,463456.76209010865,547.64018806109789,0,3025653.7794430912,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialSOE Energyance PilotPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGHistorical ResultHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":786718},{"$f":"VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":26.4},{"$f":"VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M115,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M115,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M115,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M115,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M115,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M115,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M115,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M115,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3943385246744127E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1346472496054831E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9194125311189688E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8147424424321667E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3998673883829269E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8444885910840512E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.740831269979808E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4756826404467284E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3943385246744127E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1346472496054831E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9194125311189688E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8147424424321667E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3998673883829269E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8444885910840512E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.740831269979808E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4756826404467284E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12708589654567626},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F115-$BE115,(SUMPRODUCT($V115:$AC115,$N115:$U115)*$D115*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":287330.17096264474},{"$f":"IFERROR(-PV(discountRate,$BE115,(SUMPRODUCT($BL115:$BS115,$N115:$U115)*$BF115*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F115-$BE115,(($E115*SUM($AD115:$AF115))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE115,(($BH115*SUM($BT115:$BV115))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1955.6285488656306,0,0,0,{"$f":"-PV(societalDiscountRate,$F115-$BE115,(SUMPRODUCT($AK115:$AR115,$N115:$U115)*$D115*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":287330.17096264474},{"$f":"-PV(societalDiscountRate,$BE115,(SUMPRODUCT($CA115:$CH115,$N115:$U115)*$BF115*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F115-$BE115,(($E115*SUM($AS115:$AU115))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE115,(($BH115*SUM($CI115:$CK115))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1955.6285488656306,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F115-$BE115,($AZ115*$D115+$K115*$BA115+$L115*$BB115)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":938819.9706799516},{"$f":"-PV(discountRate,$F115-$BE115,($CP115*$BF115+$BI115*$CQ115+$BJ115*$CR115)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H115*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK115*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H115*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK115*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F115-$BE115),$D115*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6493325.1708054626},{"$f":"IFERROR(-PV(discountRate,($BE115),$BF115*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F115-$BE115),$E115*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE115,\"_\",$F115-$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE115),$BH115*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE115),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B115,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU115:CV115,CY115:DB115)*I115+SUM(CW115:CX115)*J115)*(1+'CE Parameters'!$F$12)","v":332678.66943823686},0,{"$f":"(SUM(DC115:DD115,DG115:DJ115)*I115+SUM(DE115:DF115)*J115)*(1+'CE Parameters'!$F$12)","v":332678.66943823686},0,287330.17096264474,0,938819.9706799516,0,289285.79951151035,938819.9706799516,0,0,6493325.1708054626,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramCUSTOM NON-LIGHTINGCUSTOM NON-LIGHTINGADM CHPNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6165},{"$f":"VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":54001559.439999998},{"$f":"VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6165},{"$f":"VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":17385714.285714287},{"$f":"VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M116,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M116,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M116,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M116,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M116,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M116,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M116,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M116,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4251747844587699E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2928945460778516E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1430615893322392E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1660718909566789E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5334129248952908E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0443347409039147E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7817088985359126E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5717546351778706E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4251747844587699E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2928945460778516E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1430615893322392E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1660718909566789E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5334129248952908E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0443347409039147E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7817088985359126E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5717546351778706E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12612138743028153},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F116-$BE116,(SUMPRODUCT($V116:$AC116,$N116:$U116)*$D116*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":31719522.23728206},{"$f":"IFERROR(-PV(discountRate,$BE116,(SUMPRODUCT($BL116:$BS116,$N116:$U116)*$BF116*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F116-$BE116,(($E116*SUM($AD116:$AF116))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":15635884.995982917},{"$f":"IFERROR(-PV(discountRate,$BE116,(($BH116*SUM($BT116:$BV116))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F116-$BE116,(SUMPRODUCT($AK116:$AR116,$N116:$U116)*$D116*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":31719522.23728206},{"$f":"-PV(societalDiscountRate,$BE116,(SUMPRODUCT($CA116:$CH116,$N116:$U116)*$BF116*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F116-$BE116,(($E116*SUM($AS116:$AU116))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":15635884.995982917},{"$f":"IFERROR(-PV(societalDiscountRate,$BE116,(($BH116*SUM($CI116:$CK116))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2871166.6671608333},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F116-$BE116,($AZ116*$D116+$K116*$BA116+$L116*$BB116)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":99207220.683949798},{"$f":"-PV(discountRate,$F116-$BE116,($CP116*$BF116+$BI116*$CQ116+$BJ116*$CR116)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H116*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":15746777.079471538},{"$f":"$BK116*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H116*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":15746777.079471538},{"$f":"$BK116*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F116-$BE116),$D116*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":609352794.36505938},{"$f":"IFERROR(-PV(discountRate,($BE116),$BF116*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F116-$BE116),$E116*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE116,\"_\",$F116-$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":69565.768400346613},{"$f":"IFERROR(-PV(discountRate,($BE116),$BH116*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE116),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B116,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU116:CV116,CY116:DB116)*I116+SUM(CW116:CX116)*J116)*(1+'CE Parameters'!$F$12)","v":54458718.318254717},15746777.079471538,{"$f":"(SUM(DC116:DD116,DG116:DJ116)*I116+SUM(DE116:DF116)*J116)*(1+'CE Parameters'!$F$12)","v":54458718.318254717},15746777.079471538,47355407.233264975,2871166.6671608333,102078387.35111064,15746777.079471538,47355407.233264975,102078387.35111064,69565.768400346613,2871166.6671608333,609352794.36505938,2871166.6671608333]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramCHPCHPwfcu - chp 2017NO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":516},{"$f":"VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4493455},{"$f":"VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":516},{"$f":"VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1349714.2857142859},{"$f":"VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M117,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M117,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M117,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M117,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M117,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M117,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M117,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M117,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4056069634831357E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2309078224711916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0514282293570611E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0308545225179238E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.474560535373711E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9479764159140354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7451899781308931E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5080912803011718E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4056069634831357E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2309078224711916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0514282293570611E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0308545225179238E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.474560535373711E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9479764159140354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7451899781308931E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5080912803011718E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12663984193724656},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F117-$BE117,(SUMPRODUCT($V117:$AC117,$N117:$U117)*$D117*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2592517.3711198536},{"$f":"IFERROR(-PV(discountRate,$BE117,(SUMPRODUCT($BL117:$BS117,$N117:$U117)*$BF117*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F117-$BE117,(($E117*SUM($AD117:$AF117))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1308696.9437027064},{"$f":"IFERROR(-PV(discountRate,$BE117,(($BH117*SUM($BT117:$BV117))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F117-$BE117,(SUMPRODUCT($AK117:$AR117,$N117:$U117)*$D117*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2592517.3711198536},{"$f":"-PV(societalDiscountRate,$BE117,(SUMPRODUCT($CA117:$CH117,$N117:$U117)*$BF117*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F117-$BE117,(($E117*SUM($AS117:$AU117))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1308696.9437027064},{"$f":"IFERROR(-PV(societalDiscountRate,$BE117,(($BH117*SUM($CI117:$CK117))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":890306.14168004773},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F117-$BE117,($AZ117*$D117+$K117*$BA117+$L117*$BB117)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":8288940.04649942},{"$f":"-PV(discountRate,$F117-$BE117,($CP117*$BF117+$BI117*$CQ117+$BJ117*$CR117)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H117*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1271865.9166857826},{"$f":"$BK117*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H117*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":1271865.9166857826},{"$f":"$BK117*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F117-$BE117),$D117*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":52752524.266214699},{"$f":"IFERROR(-PV(discountRate,($BE117),$BF117*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F117-$BE117),$E117*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE117,\"_\",$F117-$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6057.7668011289279},{"$f":"IFERROR(-PV(discountRate,($BE117),$BH117*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE117),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B117,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU117:CV117,CY117:DB117)*I117+SUM(CW117:CX117)*J117)*(1+'CE Parameters'!$F$12)","v":4486396.4620459443},1271865.9166857826,{"$f":"(SUM(DC117:DD117,DG117:DJ117)*I117+SUM(DE117:DF117)*J117)*(1+'CE Parameters'!$F$12)","v":4486396.4620459443},1271865.9166857826,3901214.3148225602,890306.14168004773,9179246.1881794669,1271865.9166857826,3901214.3148225602,9179246.1881794669,6057.7668011289279,890306.14168004773,52752524.266214699,890306.14168004773]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramCHPCHPh.lodge chp 2017NO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":253},{"$f":"VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2203475.0817327304},{"$f":"VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":253},{"$f":"VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":723142.85714285716},{"$f":"VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M118,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M118,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M118,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M118,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M118,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M118,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M118,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M118,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4056069634831357E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2309078224711916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0514282293570611E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0308545225179238E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.474560535373711E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9479764159140354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7451899781308931E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5080912803011718E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4056069634831357E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2309078224711916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0514282293570611E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0308545225179238E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.474560535373711E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9479764159140354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7451899781308931E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5080912803011718E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12663984193724656},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F118-$BE118,(SUMPRODUCT($V118:$AC118,$N118:$U118)*$D118*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1271304.0246807509},{"$f":"IFERROR(-PV(discountRate,$BE118,(SUMPRODUCT($BL118:$BS118,$N118:$U118)*$BF118*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F118-$BE118,(($E118*SUM($AD118:$AF118))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":641667.29991624935},{"$f":"IFERROR(-PV(discountRate,$BE118,(($BH118*SUM($BT118:$BV118))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F118-$BE118,(SUMPRODUCT($AK118:$AR118,$N118:$U118)*$D118*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1271304.0246807509},{"$f":"-PV(societalDiscountRate,$BE118,(SUMPRODUCT($CA118:$CH118,$N118:$U118)*$BF118*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F118-$BE118,(($E118*SUM($AS118:$AU118))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":641667.29991624935},{"$f":"IFERROR(-PV(societalDiscountRate,$BE118,(($BH118*SUM($CI118:$CK118))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":477003.56574771396},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F118-$BE118,($AZ118*$D118+$K118*$BA118+$L118*$BB118)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":4064683.6001335289},{"$f":"-PV(discountRate,$F118-$BE118,($CP118*$BF118+$BI118*$CQ118+$BJ118*$CR118)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H118*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":681433.66535387712},{"$f":"$BK118*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H118*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":681433.66535387712},{"$f":"$BK118*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F118-$BE118),$D118*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25868484.878363147},{"$f":"IFERROR(-PV(discountRate,($BE118),$BF118*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F118-$BE118),$E118*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE118,\"_\",$F118-$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2970.1841098558498},{"$f":"IFERROR(-PV(discountRate,($BE118),$BH118*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE118),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B118,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU118:CV118,CY118:DB118)*I118+SUM(CW118:CX118)*J118)*(1+'CE Parameters'!$F$12)","v":2199917.0232865498},681433.66535387712,{"$f":"(SUM(DC118:DD118,DG118:DJ118)*I118+SUM(DE118:DF118)*J118)*(1+'CE Parameters'!$F$12)","v":2199917.0232865498},681433.66535387712,1912971.3245970001,477003.56574771396,4541687.1658812426,681433.66535387712,1912971.3245970001,4541687.1658812426,2970.1841098558498,477003.56574771396,25868484.878363147,477003.56574771396]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramCHPCHPc.salt chpNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1498},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13035825.865212718},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1498},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4650000},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M119,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M119,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M119,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M119,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M119,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M119,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M119,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M119,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4056069634831357E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2309078224711916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0514282293570611E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0308545225179238E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.474560535373711E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9479764159140354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7451899781308931E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5080912803011718E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4056069634831357E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2309078224711916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0514282293570611E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0308545225179238E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.474560535373711E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9479764159140354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7451899781308931E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5080912803011718E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12663984193724656},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F119-$BE119,(SUMPRODUCT($V119:$AC119,$N119:$U119)*$D119*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":7521073.4284548247},{"$f":"IFERROR(-PV(discountRate,$BE119,(SUMPRODUCT($BL119:$BS119,$N119:$U119)*$BF119*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F119-$BE119,(($E119*SUM($AD119:$AF119))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":3799279.1117570815},{"$f":"IFERROR(-PV(discountRate,$BE119,(($BH119*SUM($BT119:$BV119))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F119-$BE119,(SUMPRODUCT($AK119:$AR119,$N119:$U119)*$D119*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":7521073.4284548247},{"$f":"-PV(societalDiscountRate,$BE119,(SUMPRODUCT($CA119:$CH119,$N119:$U119)*$BF119*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F119-$BE119,(($E119*SUM($AS119:$AU119))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":3799279.1117570815},{"$f":"IFERROR(-PV(societalDiscountRate,$BE119,(($BH119*SUM($CI119:$CK119))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2377125.8791867383},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F119-$BE119,($AZ119*$D119+$K119*$BA119+$L119*$BB119)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":24046792.2908663},{"$f":"-PV(discountRate,$F119-$BE119,($CP119*$BF119+$BI119*$CQ119+$BJ119*$CR119)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H119*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":4381798.8556437576},{"$f":"$BK119*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H119*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":4381798.8556437576},{"$f":"$BK119*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F119-$BE119),$D119*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":153038746.41779724},{"$f":"IFERROR(-PV(discountRate,($BE119),$BF119*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F119-$BE119),$E119*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":17586.307496300644},{"$f":"IFERROR(-PV(discountRate,($BE119),$BH119*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU119:CV119,CY119:DB119)*I119+SUM(CW119:CX119)*J119)*(1+'CE Parameters'!$F$12)","v":13018405.421243692},4381798.8556437576,{"$f":"(SUM(DC119:DD119,DG119:DJ119)*I119+SUM(DE119:DF119)*J119)*(1+'CE Parameters'!$F$12)","v":13018405.421243692},4381798.8556437576,11320352.540211907,2377125.8791867383,26423918.170053039,4381798.8556437576,11320352.540211907,26423918.170053039,17586.307496300644,2377125.8791867383,153038746.41779724,2377125.8791867383]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramCHPCHPintnl nutrientsNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":36},{"$f":"VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":312379.23732306977},{"$f":"VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":36},{"$f":"VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":111428.57142857143},{"$f":"VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M120,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M120,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M120,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M120,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M120,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M120,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M120,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M120,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4056069634831357E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2309078224711916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0514282293570611E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0308545225179238E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.474560535373711E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9479764159140354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7451899781308931E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5080912803011718E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4056069634831357E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2309078224711916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0514282293570611E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0308545225179238E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.474560535373711E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9479764159140354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7451899781308931E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5080912803011718E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12663984193724656},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F120-$BE120,(SUMPRODUCT($V120:$AC120,$N120:$U120)*$D120*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":180228.48768647507},{"$f":"IFERROR(-PV(discountRate,$BE120,(SUMPRODUCT($BL120:$BS120,$N120:$U120)*$BF120*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F120-$BE120,(($E120*SUM($AD120:$AF120))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":91304.437932746951},{"$f":"IFERROR(-PV(discountRate,$BE120,(($BH120*SUM($BT120:$BV120))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F120-$BE120,(SUMPRODUCT($AK120:$AR120,$N120:$U120)*$D120*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":180228.48768647507},{"$f":"-PV(societalDiscountRate,$BE120,(SUMPRODUCT($CA120:$CH120,$N120:$U120)*$BF120*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F120-$BE120,(($E120*SUM($AS120:$AU120))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":91304.437932746951},{"$f":"IFERROR(-PV(societalDiscountRate,$BE120,(($BH120*SUM($CI120:$CK120))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":73501.142094669485},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F120-$BE120,($AZ120*$D120+$K120*$BA120+$L120*$BB120)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":576236.49729264877},{"$f":"-PV(discountRate,$F120-$BE120,($CP120*$BF120+$BI120*$CQ120+$BJ120*$CR120)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H120*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":105001.63156381354},{"$f":"$BK120*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H120*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":105001.63156381354},{"$f":"$BK120*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F120-$BE120),$D120*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3667287.9325923766},{"$f":"IFERROR(-PV(discountRate,($BE120),$BF120*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F120-$BE120),$E120*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE120,\"_\",$F120-$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":422.63489310201822},{"$f":"IFERROR(-PV(discountRate,($BE120),$BH120*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE120),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B120,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU120:CV120,CY120:DB120)*I120+SUM(CW120:CX120)*J120)*(1+'CE Parameters'!$F$12)","v":312262.86446210527},105001.63156381354,{"$f":"(SUM(DC120:DD120,DG120:DJ120)*I120+SUM(DE120:DF120)*J120)*(1+'CE Parameters'!$F$12)","v":312262.86446210527},105001.63156381354,271532.92561922199,73501.142094669485,649737.63938731828,105001.63156381354,271532.92561922199,649737.63938731828,422.63489310201822,73501.142094669485,3667287.9325923766,73501.142094669485]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramCHPCHPwfcu-eeNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":46},{"$f":"VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":401287.17409963574},{"$f":"VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":46},{"$f":"VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":106234.28571428572},{"$f":"VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M121,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M121,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M121,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M121,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M121,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M121,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M121,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M121,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4056069634831357E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2309078224711916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0514282293570611E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0308545225179238E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.474560535373711E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9479764159140354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7451899781308931E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5080912803011718E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4056069634831357E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2309078224711916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0514282293570611E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0308545225179238E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.474560535373711E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9479764159140354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7451899781308931E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5080912803011718E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12663984193724656},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F121-$BE121,(SUMPRODUCT($V121:$AC121,$N121:$U121)*$D121*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":231524.2880280102},{"$f":"IFERROR(-PV(discountRate,$BE121,(SUMPRODUCT($BL121:$BS121,$N121:$U121)*$BF121*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F121-$BE121,(($E121*SUM($AD121:$AF121))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":116666.78180295446},{"$f":"IFERROR(-PV(discountRate,$BE121,(($BH121*SUM($BT121:$BV121))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F121-$BE121,(SUMPRODUCT($AK121:$AR121,$N121:$U121)*$D121*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":231524.2880280102},{"$f":"-PV(societalDiscountRate,$BE121,(SUMPRODUCT($CA121:$CH121,$N121:$U121)*$BF121*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F121-$BE121,(($E121*SUM($AS121:$AU121))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":116666.78180295446},{"$f":"IFERROR(-PV(societalDiscountRate,$BE121,(($BH121*SUM($CI121:$CK121))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":70074.858086256427},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F121-$BE121,($AZ121*$D121+$K121*$BA121+$L121*$BB121)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":740242.2695990178},{"$f":"-PV(discountRate,$F121-$BE121,($CP121*$BF121+$BI121*$CQ121+$BJ121*$CR121)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H121*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":100106.94012322348},{"$f":"$BK121*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H121*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":100106.94012322348},{"$f":"$BK121*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F121-$BE121),$D121*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4711054.4980225144},{"$f":"IFERROR(-PV(discountRate,($BE121),$BF121*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F121-$BE121),$E121*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE121,\"_\",$F121-$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":540.03347451924549},{"$f":"IFERROR(-PV(discountRate,($BE121),$BH121*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE121),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B121,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU121:CV121,CY121:DB121)*I121+SUM(CW121:CX121)*J121)*(1+'CE Parameters'!$F$12)","v":400419.73030560935},100106.94012322348,{"$f":"(SUM(DC121:DD121,DG121:DJ121)*I121+SUM(DE121:DF121)*J121)*(1+'CE Parameters'!$F$12)","v":400419.73030560935},100106.94012322348,348191.06983096467,70074.858086256427,810317.12768527423,100106.94012322348,348191.06983096467,810317.12768527423,540.03347451924549,70074.858086256427,4711054.4980225144,70074.858086256427]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramStudies in 2017 2018Studies in 2017 2018Detailed Engineering StudiesNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.1},{"$f":"VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.1},{"$f":"VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.1},{"$f":"VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M122,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M122,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M122,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M122,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M122,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M122,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M122,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M122,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4056069634831357E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2309078224711916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0514282293570611E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0308545225179238E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.474560535373711E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9479764159140354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7451899781308931E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5080912803011718E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4056069634831357E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2309078224711916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0514282293570611E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0308545225179238E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.474560535373711E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9479764159140354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7451899781308931E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5080912803011718E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12663984193724656},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F122-$BE122,(SUMPRODUCT($V122:$AC122,$N122:$U122)*$D122*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5.769541190731528E-2},{"$f":"IFERROR(-PV(discountRate,$BE122,(SUMPRODUCT($BL122:$BS122,$N122:$U122)*$BF122*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F122-$BE122,(($E122*SUM($AD122:$AF122))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":253.62343870207488},{"$f":"IFERROR(-PV(discountRate,$BE122,(($BH122*SUM($BT122:$BV122))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F122-$BE122,(SUMPRODUCT($AK122:$AR122,$N122:$U122)*$D122*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5.769541190731528E-2},{"$f":"-PV(societalDiscountRate,$BE122,(SUMPRODUCT($CA122:$CH122,$N122:$U122)*$BF122*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F122-$BE122,(($E122*SUM($AS122:$AU122))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":253.62343870207488},{"$f":"IFERROR(-PV(societalDiscountRate,$BE122,(($BH122*SUM($CI122:$CK122))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":332897.03809243807},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F122-$BE122,($AZ122*$D122+$K122*$BA122+$L122*$BB122)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0.18446696465190857},{"$f":"-PV(discountRate,$F122-$BE122,($CP122*$BF122+$BI122*$CQ122+$BJ122*$CR122)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H122*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK122*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H122*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK122*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F122-$BE122),$D122*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1739858141722725},{"$f":"IFERROR(-PV(discountRate,($BE122),$BF122*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F122-$BE122),$E122*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE122,\"_\",$F122-$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1739858141722725},{"$f":"IFERROR(-PV(discountRate,($BE122),$BH122*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE122),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B122,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU122:CV122,CY122:DB122)*I122+SUM(CW122:CX122)*J122)*(1+'CE Parameters'!$F$12)","v":291.7333042310795},0,{"$f":"(SUM(DC122:DD122,DG122:DJ122)*I122+SUM(DE122:DF122)*J122)*(1+'CE Parameters'!$F$12)","v":291.7333042310795},0,253.68113411398218,332897.03809243807,332897.2225594027,0,253.68113411398218,332897.2225594027,1.1739858141722725,332897.03809243807,1.1739858141722725,332897.03809243807]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramProgress Payment ADMss Payment ADM - CHPProgress PaymentNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.1},{"$f":"VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.1},{"$f":"VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.1},{"$f":"VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M123,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M123,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M123,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M123,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M123,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M123,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M123,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M123,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4056069634831357E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2309078224711916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0514282293570611E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0308545225179238E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.474560535373711E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9479764159140354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7451899781308931E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5080912803011718E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4056069634831357E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2309078224711916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0514282293570611E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0308545225179238E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.474560535373711E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9479764159140354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7451899781308931E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5080912803011718E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12663984193724656},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F123-$BE123,(SUMPRODUCT($V123:$AC123,$N123:$U123)*$D123*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5.769541190731528E-2},{"$f":"IFERROR(-PV(discountRate,$BE123,(SUMPRODUCT($BL123:$BS123,$N123:$U123)*$BF123*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F123-$BE123,(($E123*SUM($AD123:$AF123))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":253.62343870207488},{"$f":"IFERROR(-PV(discountRate,$BE123,(($BH123*SUM($BT123:$BV123))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F123-$BE123,(SUMPRODUCT($AK123:$AR123,$N123:$U123)*$D123*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5.769541190731528E-2},{"$f":"-PV(societalDiscountRate,$BE123,(SUMPRODUCT($CA123:$CH123,$N123:$U123)*$BF123*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F123-$BE123,(($E123*SUM($AS123:$AU123))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":253.62343870207488},{"$f":"IFERROR(-PV(societalDiscountRate,$BE123,(($BH123*SUM($CI123:$CK123))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2826967.0036411337},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F123-$BE123,($AZ123*$D123+$K123*$BA123+$L123*$BB123)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0.18446696465190857},{"$f":"-PV(discountRate,$F123-$BE123,($CP123*$BF123+$BI123*$CQ123+$BJ123*$CR123)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H123*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK123*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H123*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK123*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F123-$BE123),$D123*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1739858141722725},{"$f":"IFERROR(-PV(discountRate,($BE123),$BF123*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F123-$BE123),$E123*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE123,\"_\",$F123-$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1739858141722725},{"$f":"IFERROR(-PV(discountRate,($BE123),$BH123*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE123),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B123,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU123:CV123,CY123:DB123)*I123+SUM(CW123:CX123)*J123)*(1+'CE Parameters'!$F$12)","v":291.7333042310795},0,{"$f":"(SUM(DC123:DD123,DG123:DJ123)*I123+SUM(DE123:DF123)*J123)*(1+'CE Parameters'!$F$12)","v":291.7333042310795},0,253.68113411398218,2826967.0036411337,2826967.1881080982,0,253.68113411398218,2826967.1881080982,1.1739858141722725,2826967.0036411337,1.1739858141722725,2826967.0036411337]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramProgress Payment ADMss Payment ADM - CHPProgress PaymentNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.1},{"$f":"VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.1},{"$f":"VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.1},{"$f":"VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M124,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M124,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M124,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M124,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M124,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M124,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M124,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M124,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4105819096100389E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2714009613654416E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.102537105034048E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1423694972531115E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5269459660212209E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0133364601079462E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7812794106882326E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5610781640607922E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4105819096100389E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2714009613654416E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.102537105034048E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1423694972531115E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5269459660212209E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0133364601079462E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7812794106882326E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5610781640607922E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12646049980835994},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F124-$BE124,(SUMPRODUCT($V124:$AC124,$N124:$U124)*$D124*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5.8448068915053185E-2},{"$f":"IFERROR(-PV(discountRate,$BE124,(SUMPRODUCT($BL124:$BS124,$N124:$U124)*$BF124*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F124-$BE124,(($E124*SUM($AD124:$AF124))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":253.62343870207488},{"$f":"IFERROR(-PV(discountRate,$BE124,(($BH124*SUM($BT124:$BV124))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F124-$BE124,(SUMPRODUCT($AK124:$AR124,$N124:$U124)*$D124*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5.8448068915053185E-2},{"$f":"-PV(societalDiscountRate,$BE124,(SUMPRODUCT($CA124:$CH124,$N124:$U124)*$BF124*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F124-$BE124,(($E124*SUM($AS124:$AU124))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":253.62343870207488},{"$f":"IFERROR(-PV(societalDiscountRate,$BE124,(($BH124*SUM($CI124:$CK124))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":5543072.5561590856},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F124-$BE124,($AZ124*$D124+$K124*$BA124+$L124*$BB124)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0.18420573013326225},{"$f":"-PV(discountRate,$F124-$BE124,($CP124*$BF124+$BI124*$CQ124+$BJ124*$CR124)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H124*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK124*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H124*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK124*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F124-$BE124),$D124*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1509664844826206},{"$f":"IFERROR(-PV(discountRate,($BE124),$BF124*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F124-$BE124),$E124*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE124,\"_\",$F124-$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1509664844826206},{"$f":"IFERROR(-PV(discountRate,($BE124),$BH124*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE124),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B124,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU124:CV124,CY124:DB124)*I124+SUM(CW124:CX124)*J124)*(1+'CE Parameters'!$F$12)","v":291.7341697866384},0,{"$f":"(SUM(DC124:DD124,DG124:DJ124)*I124+SUM(DE124:DF124)*J124)*(1+'CE Parameters'!$F$12)","v":291.7341697866384},0,253.68188677098993,5543072.5561590856,5543072.740364816,0,253.68188677098993,5543072.740364816,1.1509664844826206,5543072.5561590856,1.1509664844826206,5543072.5561590856]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramCHPCHPFAC - CHP (2019)NO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":537},{"$f":"VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4672873},{"$f":"VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":537},{"$f":"VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1609714.2857142859},{"$f":"VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M125,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M125,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M125,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M125,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M125,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M125,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M125,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M125,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4105819096100389E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2714009613654416E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.102537105034048E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1423694972531115E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5269459660212209E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0133364601079462E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7812794106882326E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5610781640607922E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4105819096100389E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2714009613654416E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.102537105034048E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1423694972531115E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5269459660212209E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0133364601079462E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7812794106882326E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5610781640607922E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12646049980835994},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F125-$BE125,(SUMPRODUCT($V125:$AC125,$N125:$U125)*$D125*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2731204.0313529139},{"$f":"IFERROR(-PV(discountRate,$BE125,(SUMPRODUCT($BL125:$BS125,$N125:$U125)*$BF125*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F125-$BE125,(($E125*SUM($AD125:$AF125))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1361957.8658301421},{"$f":"IFERROR(-PV(discountRate,$BE125,(($BH125*SUM($BT125:$BV125))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F125-$BE125,(SUMPRODUCT($AK125:$AR125,$N125:$U125)*$D125*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2731204.0313529139},{"$f":"-PV(societalDiscountRate,$BE125,(SUMPRODUCT($CA125:$CH125,$N125:$U125)*$BF125*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F125-$BE125,(($E125*SUM($AS125:$AU125))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1361957.8658301421},{"$f":"IFERROR(-PV(societalDiscountRate,$BE125,(($BH125*SUM($CI125:$CK125))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1040989.0260466762},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F125-$BE125,($AZ125*$D125+$K125*$BA125+$L125*$BB125)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":8607699.8278500736},{"$f":"-PV(discountRate,$F125-$BE125,($CP125*$BF125+$BI125*$CQ125+$BJ125*$CR125)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H125*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1487127.1800666805},{"$f":"$BK125*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H125*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":1487127.1800666805},{"$f":"$BK125*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F125-$BE125),$D125*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":53783202.092437558},{"$f":"IFERROR(-PV(discountRate,($BE125),$BF125*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F125-$BE125),$E125*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE125,\"_\",$F125-$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6180.6900216716713},{"$f":"IFERROR(-PV(discountRate,($BE125),$BH125*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE125),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B125,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU125:CV125,CY125:DB125)*I125+SUM(CW125:CX125)*J125)*(1+'CE Parameters'!$F$12)","v":4707136.1817605142},1487127.1800666805,{"$f":"(SUM(DC125:DD125,DG125:DJ125)*I125+SUM(DE125:DF125)*J125)*(1+'CE Parameters'!$F$12)","v":4707136.1817605142},1487127.1800666805,4093161.897183056,1040989.0260466762,9648688.8538967501,1487127.1800666805,4093161.897183056,9648688.8538967501,6180.6900216716713,1040989.0260466762,53783202.092437558,1040989.0260466762]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":89},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1051099},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":89},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":26.4},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M126,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M126,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M126,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M126,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M126,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M126,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M126,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M126,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4556621286775941E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2994121136988292E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1375888795331738E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.131157810828414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5616259436946117E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0648994681956915E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8042259232180652E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6021422873875435E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4556621286775941E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2994121136988292E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1375888795331738E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.131157810828414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5616259436946117E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0648994681956915E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8042259232180652E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6021422873875435E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12661089208008305},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F126-$BE126,(SUMPRODUCT($V126:$AC126,$N126:$U126)*$D126*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":399892.70173379348},{"$f":"IFERROR(-PV(discountRate,$BE126,(SUMPRODUCT($BL126:$BS126,$N126:$U126)*$BF126*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F126-$BE126,(($E126*SUM($AD126:$AF126))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":145504.77544158365},{"$f":"IFERROR(-PV(discountRate,$BE126,(($BH126*SUM($BT126:$BV126))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1955.6285488656306,0,0,0,{"$f":"-PV(societalDiscountRate,$F126-$BE126,(SUMPRODUCT($AK126:$AR126,$N126:$U126)*$D126*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":399892.70173379348},{"$f":"-PV(societalDiscountRate,$BE126,(SUMPRODUCT($CA126:$CH126,$N126:$U126)*$BF126*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F126-$BE126,(($E126*SUM($AS126:$AU126))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":145504.77544158365},{"$f":"IFERROR(-PV(societalDiscountRate,$BE126,(($BH126*SUM($CI126:$CK126))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1955.6285488656306,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":102925.26444196832},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F126-$BE126,($AZ126*$D126+$K126*$BA126+$L126*$BB126)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1249613.32500063},{"$f":"-PV(discountRate,$F126-$BE126,($CP126*$BF126+$BI126*$CQ126+$BJ126*$CR126)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H126*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK126*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H126*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK126*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F126-$BE126),$D126*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8338565.4974698629},{"$f":"IFERROR(-PV(discountRate,($BE126),$BF126*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F126-$BE126),$E126*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":706.05369168348341},{"$f":"IFERROR(-PV(discountRate,($BE126),$BH126*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU126:CV126,CY126:DB126)*I126+SUM(CW126:CX126)*J126)*(1+'CE Parameters'!$F$12)","v":629456.07158287906},0,{"$f":"(SUM(DC126:DD126,DG126:DJ126)*I126+SUM(DE126:DF126)*J126)*(1+'CE Parameters'!$F$12)","v":629456.07158287906},0,545397.47717537708,102925.26444196832,1352538.5894425984,0,547353.10572424275,1352538.5894425984,706.05369168348341,102925.26444196832,8338565.4974698629,102925.26444196832]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialRetrofitRetrofitCUSTOM LIGHTINGCUSTOM LIGHTINGARCHETYPE - CUSTOM LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.2352941176470589},{"$f":"VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":44006.117647058818},{"$f":"VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.2352941176470589},{"$f":"VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":50111.14},{"$f":"VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68},{"$f":"VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73099999999999998},{"$f":"VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":31.3},{"$f":"VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M127,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M127,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M127,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M127,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M127,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M127,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M127,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M127,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.442278929048623E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2868018722854999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1335063470447082E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1274363713723256E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5640443148381837E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0612168787404451E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7823586161850477E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5705102907256786E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.442278929048623E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2868018722854999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1335063470447082E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1274363713723256E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5640443148381837E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0612168787404451E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7823586161850477E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5705102907256786E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12664478322508738},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F127-$BE127,(SUMPRODUCT($V127:$AC127,$N127:$U127)*$D127*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":15452.262371419751},{"$f":"IFERROR(-PV(discountRate,$BE127,(SUMPRODUCT($BL127:$BS127,$N127:$U127)*$BF127*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F127-$BE127,(($E127*SUM($AD127:$AF127))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6410.7951101930876},{"$f":"IFERROR(-PV(discountRate,$BE127,(($BH127*SUM($BT127:$BV127))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},2146.6827222225006,0,0,0,{"$f":"-PV(societalDiscountRate,$F127-$BE127,(SUMPRODUCT($AK127:$AR127,$N127:$U127)*$D127*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":15452.262371419751},{"$f":"-PV(societalDiscountRate,$BE127,(SUMPRODUCT($CA127:$CH127,$N127:$U127)*$BF127*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F127-$BE127,(($E127*SUM($AS127:$AU127))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6410.7951101930876},{"$f":"IFERROR(-PV(societalDiscountRate,$BE127,(($BH127*SUM($CI127:$CK127))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},2146.6827222225006,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":7326.4632870594533},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F127-$BE127,($AZ127*$D127+$K127*$BA127+$L127*$BB127)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":48496.237792081651},{"$f":"-PV(discountRate,$F127-$BE127,($CP127*$BF127+$BI127*$CQ127+$BJ127*$CR127)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H127*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":46294.947481974297},{"$f":"$BK127*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H127*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":46294.947481974297},{"$f":"$BK127*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F127-$BE127),$D127*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":325888.78133508668},{"$f":"IFERROR(-PV(discountRate,($BE127),$BF127*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F127-$BE127),$E127*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE127,\"_\",$F127-$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":31.364612749198301},{"$f":"IFERROR(-PV(discountRate,($BE127),$BH127*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE127),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B127,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU127:CV127,CY127:DB127)*I127+SUM(CW127:CX127)*J127)*(1+'CE Parameters'!$F$12)","v":19151.609972612059},31480.564287742523,{"$f":"(SUM(DC127:DD127,DG127:DJ127)*I127+SUM(DE127:DF127)*J127)*(1+'CE Parameters'!$F$12)","v":19151.609972612059},31480.564287742523,15193.829638116578,7326.4632870594533,55822.701079141101,46294.947481974297,16653.573889227879,40303.904985674977,22.927531919663956,7326.4632870594533,221604.37130785896,7326.4632870594533]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialSmall Busis Lighting2018 YTD Historical2018 YTD HistoricalARCHETYPE - PAST PARTICIPANTBUSINESS CASEBUSINESS CASEPl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":96},{"$f":"VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":435166},{"$f":"VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":96},{"$f":"VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":277871},{"$f":"VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M128,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M128,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M128,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M128,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M128,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M128,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M128,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M128,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4147909273988387E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2001589922279252E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0203507997140148E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9261662654211167E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4673660365081184E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9279863807726509E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6756544872837721E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4368741169361929E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4147909273988387E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2001589922279252E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0203507997140148E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9261662654211167E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4673660365081184E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9279863807726509E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6756544872837721E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4368741169361929E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1270141139950908},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F128-$BE128,(SUMPRODUCT($V128:$AC128,$N128:$U128)*$D128*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":139596.82289525593},{"$f":"IFERROR(-PV(discountRate,$BE128,(SUMPRODUCT($BL128:$BS128,$N128:$U128)*$BF128*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F128-$BE128,(($E128*SUM($AD128:$AF128))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":133208.23578198324},{"$f":"IFERROR(-PV(discountRate,$BE128,(($BH128*SUM($BT128:$BV128))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F128-$BE128,(SUMPRODUCT($AK128:$AR128,$N128:$U128)*$D128*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":139596.82289525593},{"$f":"-PV(societalDiscountRate,$BE128,(SUMPRODUCT($CA128:$CH128,$N128:$U128)*$BF128*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F128-$BE128,(($E128*SUM($AS128:$AU128))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":133208.23578198324},{"$f":"IFERROR(-PV(societalDiscountRate,$BE128,(($BH128*SUM($CI128:$CK128))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":63504.628687307297},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F128-$BE128,($AZ128*$D128+$K128*$BA128+$L128*$BB128)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":440479.43598803453},{"$f":"-PV(discountRate,$F128-$BE128,($CP128*$BF128+$BI128*$CQ128+$BJ128*$CR128)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H128*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":261844.04942292185},{"$f":"$BK128*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H128*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":261844.04942292185},{"$f":"$BK128*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F128-$BE128),$D128*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3038639.801879216},{"$f":"IFERROR(-PV(discountRate,($BE128),$BF128*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F128-$BE128),$E128*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE128,\"_\",$F128-$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":670.3405619474056},{"$f":"IFERROR(-PV(discountRate,($BE128),$BH128*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE128),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B128,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU128:CV128,CY128:DB128)*I128+SUM(CW128:CX128)*J128)*(1+'CE Parameters'!$F$12)","v":313725.81747882505},261844.04942292185,{"$f":"(SUM(DC128:DD128,DG128:DJ128)*I128+SUM(DE128:DF128)*J128)*(1+'CE Parameters'!$F$12)","v":313725.81747882505},261844.04942292185,272805.05867723917,63504.628687307297,503984.06467534183,261844.04942292185,272805.05867723917,503984.06467534183,670.3405619474056,63504.628687307297,3038639.801879216,63504.628687307297]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CResidentialHome Assisce ProgramHAP HOMEHAP HOMEARCHETYPE - HAP HOMEHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1597},{"$f":"VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Furnace_ECM_3"},{"$f":"VLOOKUP($M129,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1718873413611309E-2},{"$f":"VLOOKUP($M129,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0410042297760109E-2},{"$f":"VLOOKUP($M129,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1927853621181613},{"$f":"VLOOKUP($M129,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.11595252713320685},{"$f":"VLOOKUP($M129,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15785187112031102},{"$f":"VLOOKUP($M129,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22712660707812535},{"$f":"VLOOKUP($M129,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.25010587717375E-2},{"$f":"VLOOKUP($M129,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.1653658067088441E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4147909273988387E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2001589922279252E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0203507997140148E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9261662654211167E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4673660365081184E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9279863807726509E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6756544872837721E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4368741169361929E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4147909273988387E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2001589922279252E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0203507997140148E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9261662654211167E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4673660365081184E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9279863807726509E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6756544872837721E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4368741169361929E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1270141139950908},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F129-$BE129,(SUMPRODUCT($V129:$AC129,$N129:$U129)*$D129*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":514.02870927883407},{"$f":"IFERROR(-PV(discountRate,$BE129,(SUMPRODUCT($BL129:$BS129,$N129:$U129)*$BF129*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F129-$BE129,(($E129*SUM($AD129:$AF129))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE129,(($BH129*SUM($BT129:$BV129))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F129-$BE129,(SUMPRODUCT($AK129:$AR129,$N129:$U129)*$D129*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":514.02870927883407},{"$f":"-PV(societalDiscountRate,$BE129,(SUMPRODUCT($CA129:$CH129,$N129:$U129)*$BF129*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F129-$BE129,(($E129*SUM($AS129:$AU129))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE129,(($BH129*SUM($CI129:$CK129))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":3220.7299691166891},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F129-$BE129,($AZ129*$D129+$K129*$BA129+$L129*$BB129)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1616.4995869918405},{"$f":"-PV(discountRate,$F129-$BE129,($CP129*$BF129+$BI129*$CQ129+$BJ129*$CR129)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H129*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK129*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H129*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK129*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F129-$BE129),$D129*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11151.394556562569},{"$f":"IFERROR(-PV(discountRate,($BE129),$BF129*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F129-$BE129),$E129*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE129,\"_\",$F129-$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE129),$BH129*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE129),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B129,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU129:CV129,CY129:DB129)*I129+SUM(CW129:CX129)*J129)*(1+'CE Parameters'!$F$12)","v":591.13301567065912},0,{"$f":"(SUM(DC129:DD129,DG129:DJ129)*I129+SUM(DE129:DF129)*J129)*(1+'CE Parameters'!$F$12)","v":591.13301567065912},0,514.02870927883407,3220.7299691166891,4837.2295561085293,0,514.02870927883407,4837.2295561085293,0,3220.7299691166891,11151.394556562569,3220.7299691166891]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramAdvanced Payment FCAnced Payment FCA -EEProgress PaymentNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.1},{"$f":"VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.1},{"$f":"VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.1},{"$f":"VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M130,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M130,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M130,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M130,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M130,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M130,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M130,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M130,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4056069634831357E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2309078224711916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0514282293570611E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0308545225179238E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.474560535373711E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9479764159140354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7451899781308931E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5080912803011718E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4056069634831357E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2309078224711916E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0514282293570611E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0308545225179238E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.474560535373711E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9479764159140354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7451899781308931E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5080912803011718E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12663984193724656},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F130-$BE130,(SUMPRODUCT($V130:$AC130,$N130:$U130)*$D130*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5.769541190731528E-2},{"$f":"IFERROR(-PV(discountRate,$BE130,(SUMPRODUCT($BL130:$BS130,$N130:$U130)*$BF130*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F130-$BE130,(($E130*SUM($AD130:$AF130))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":253.62343870207488},{"$f":"IFERROR(-PV(discountRate,$BE130,(($BH130*SUM($BT130:$BV130))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F130-$BE130,(SUMPRODUCT($AK130:$AR130,$N130:$U130)*$D130*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5.769541190731528E-2},{"$f":"-PV(societalDiscountRate,$BE130,(SUMPRODUCT($CA130:$CH130,$N130:$U130)*$BF130*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F130-$BE130,(($E130*SUM($AS130:$AU130))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":253.62343870207488},{"$f":"IFERROR(-PV(societalDiscountRate,$BE130,(($BH130*SUM($CI130:$CK130))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":681299.04787751322},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F130-$BE130,($AZ130*$D130+$K130*$BA130+$L130*$BB130)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0.18446696465190857},{"$f":"-PV(discountRate,$F130-$BE130,($CP130*$BF130+$BI130*$CQ130+$BJ130*$CR130)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H130*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK130*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H130*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK130*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F130-$BE130),$D130*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1739858141722725},{"$f":"IFERROR(-PV(discountRate,($BE130),$BF130*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F130-$BE130),$E130*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE130,\"_\",$F130-$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1739858141722725},{"$f":"IFERROR(-PV(discountRate,($BE130),$BH130*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE130),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B130,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU130:CV130,CY130:DB130)*I130+SUM(CW130:CX130)*J130)*(1+'CE Parameters'!$F$12)","v":291.7333042310795},0,{"$f":"(SUM(DC130:DD130,DG130:DJ130)*I130+SUM(DE130:DF130)*J130)*(1+'CE Parameters'!$F$12)","v":291.7333042310795},0,253.68113411398218,681299.04787751322,681299.2323444779,0,253.68113411398218,681299.2323444779,1.1739858141722725,681299.04787751322,1.1739858141722725,681299.04787751322]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialProcess anes ProgramStudies in 2017 2018Studies in 2017 2018Detailed Engineering StudiesNO BTMNO BTMPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.1},{"$f":"VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.1},{"$f":"VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.1},{"$f":"VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M131,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M131,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M131,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M131,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M131,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M131,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M131,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M131,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3467930047570581E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1201365589172471E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9211411916409984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8854044783442683E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3876031205759641E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.830212021764362E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7985452372079904E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.518209243065757E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":153.68843276109726},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3467930047570581E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1201365589172471E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9211411916409984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8854044783442683E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3876031205759641E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.830212021764362E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7985452372079904E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.518209243065757E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":153.68843276109726},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1268405850123249},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F131-$BE131,(SUMPRODUCT($V131:$AC131,$N131:$U131)*$D131*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5.6745206698470212E-2},{"$f":"IFERROR(-PV(discountRate,$BE131,(SUMPRODUCT($BL131:$BS131,$N131:$U131)*$BF131*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F131-$BE131,(($E131*SUM($AD131:$AF131))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":236.57854034937432},{"$f":"IFERROR(-PV(discountRate,$BE131,(($BH131*SUM($BT131:$BV131))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F131-$BE131,(SUMPRODUCT($AK131:$AR131,$N131:$U131)*$D131*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5.6745206698470212E-2},{"$f":"-PV(societalDiscountRate,$BE131,(SUMPRODUCT($CA131:$CH131,$N131:$U131)*$BF131*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F131-$BE131,(($E131*SUM($AS131:$AU131))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":236.57854034937432},{"$f":"IFERROR(-PV(societalDiscountRate,$BE131,(($BH131*SUM($CI131:$CK131))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":45656.862745098035},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F131-$BE131,($AZ131*$D131+$K131*$BA131+$L131*$BB131)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0.18475937235842593},{"$f":"-PV(discountRate,$F131-$BE131,($CP131*$BF131+$BI131*$CQ131+$BJ131*$CR131)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H131*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK131*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H131*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK131*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F131-$BE131),$D131*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.2214148410648331},{"$f":"IFERROR(-PV(discountRate,($BE131),$BF131*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F131-$BE131),$E131*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE131,\"_\",$F131-$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.2214148410648331},{"$f":"IFERROR(-PV(discountRate,($BE131),$BH131*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE131),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B131,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU131:CV131,CY131:DB131)*I131+SUM(CW131:CX131)*J131)*(1+'CE Parameters'!$F$12)","v":272.13057838948367},0,{"$f":"(SUM(DC131:DD131,DG131:DJ131)*I131+SUM(DE131:DF131)*J131)*(1+'CE Parameters'!$F$12)","v":272.13057838948367},0,236.6352855560728,45656.862745098035,45657.047504470393,0,236.6352855560728,45657.047504470393,1.2214148410648331,45656.862745098035,1.2214148410648331,45656.862745098035]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":89},{"$f":"VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1051099},{"$f":"VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":89},{"$f":"VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":26.4},{"$f":"VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M132,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M132,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M132,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M132,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M132,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M132,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M132,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M132,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4245216403054607E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.217298751927917E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0457946568525298E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9558399388525456E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4735640234650743E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9484757045503999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7229415790213202E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4806189737785168E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4245216403054607E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.217298751927917E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0457946568525298E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9558399388525456E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4735640234650743E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9484757045503999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7229415790213202E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4806189737785168E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1268891095948825},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F132-$BE132,(SUMPRODUCT($V132:$AC132,$N132:$U132)*$D132*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":390075.92932048545},{"$f":"IFERROR(-PV(discountRate,$BE132,(SUMPRODUCT($BL132:$BS132,$N132:$U132)*$BF132*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F132-$BE132,(($E132*SUM($AD132:$AF132))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":145504.77544158365},{"$f":"IFERROR(-PV(discountRate,$BE132,(($BH132*SUM($BT132:$BV132))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1955.6285488656306,0,0,0,{"$f":"-PV(societalDiscountRate,$F132-$BE132,(SUMPRODUCT($AK132:$AR132,$N132:$U132)*$D132*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":390075.92932048545},{"$f":"-PV(societalDiscountRate,$BE132,(SUMPRODUCT($CA132:$CH132,$N132:$U132)*$BF132*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F132-$BE132,(($E132*SUM($AS132:$AU132))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":145504.77544158365},{"$f":"IFERROR(-PV(societalDiscountRate,$BE132,(($BH132*SUM($CI132:$CK132))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1955.6285488656306,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":174988.29905727974},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F132-$BE132,($AZ132*$D132+$K132*$BA132+$L132*$BB132)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1252359.1584137762},{"$f":"-PV(discountRate,$F132-$BE132,($CP132*$BF132+$BI132*$CQ132+$BJ132*$CR132)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H132*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK132*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H132*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK132*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F132-$BE132),$D132*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8505336.8074192591},{"$f":"IFERROR(-PV(discountRate,($BE132),$BF132*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F132-$BE132),$E132*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE132,\"_\",$F132-$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":720.17476551715322},{"$f":"IFERROR(-PV(discountRate,($BE132),$BH132*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE132),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B132,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU132:CV132,CY132:DB132)*I132+SUM(CW132:CX132)*J132)*(1+'CE Parameters'!$F$12)","v":618166.78330757492},0,{"$f":"(SUM(DC132:DD132,DG132:DJ132)*I132+SUM(DE132:DF132)*J132)*(1+'CE Parameters'!$F$12)","v":618166.78330757492},0,535580.70476206904,174988.29905727974,1427347.4574710559,0,537536.33331093471,1427347.4574710559,720.17476551715322,174988.29905727974,8505336.8074192591,174988.29905727974]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialRetrofitRetrofitENGINEERED LIGHTINGENGINEERED LIGHTINGARCHETYPE - ENGINEERED LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":116},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":607475.60562678298},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":116},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":232722.77},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":30.7},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M133,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M133,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M133,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M133,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M133,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M133,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M133,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M133,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4147909273988387E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2001589922279252E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0203507997140148E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9261662654211167E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4673660365081184E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9279863807726509E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6756544872837721E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4368741169361929E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4147909273988387E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2001589922279252E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0203507997140148E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9261662654211167E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4673660365081184E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9279863807726509E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6756544872837721E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4368741169361929E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1270141139950908},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F133-$BE133,(SUMPRODUCT($V133:$AC133,$N133:$U133)*$D133*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":189980.40005577059},{"$f":"IFERROR(-PV(discountRate,$BE133,(SUMPRODUCT($BL133:$BS133,$N133:$U133)*$BF133*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F133-$BE133,(($E133*SUM($AD133:$AF133))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":160959.95156989642},{"$f":"IFERROR(-PV(discountRate,$BE133,(($BH133*SUM($BT133:$BV133))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1930.1604848920128,0,0,0,{"$f":"-PV(societalDiscountRate,$F133-$BE133,(SUMPRODUCT($AK133:$AR133,$N133:$U133)*$D133*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":189980.40005577059},{"$f":"-PV(societalDiscountRate,$BE133,(SUMPRODUCT($CA133:$CH133,$N133:$U133)*$BF133*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F133-$BE133,(($E133*SUM($AS133:$AU133))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":160959.95156989642},{"$f":"IFERROR(-PV(societalDiscountRate,$BE133,(($BH133*SUM($CI133:$CK133))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1930.1604848920128,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":23408.747389767137},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F133-$BE133,($AZ133*$D133+$K133*$BA133+$L133*$BB133)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":614935.16568081069},{"$f":"-PV(discountRate,$F133-$BE133,($CP133*$BF133+$BI133*$CQ133+$BJ133*$CR133)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H133*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":219299.8639286549},{"$f":"$BK133*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H133*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":219299.8639286549},{"$f":"$BK133*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F133-$BE133),$D133*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4241828.529637482},{"$f":"IFERROR(-PV(discountRate,($BE133),$BF133*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F133-$BE133),$E133*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":809.99484568644846},{"$f":"IFERROR(-PV(discountRate,($BE133),$BH133*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU133:CV133,CY133:DB133)*I133+SUM(CW133:CX133)*J133)*(1+'CE Parameters'!$F$12)","v":405801.08892714285},219299.8639286549,{"$f":"(SUM(DC133:DD133,DG133:DJ133)*I133+SUM(DE133:DF133)*J133)*(1+'CE Parameters'!$F$12)","v":405801.08892714285},219299.8639286549,350940.35162566701,23408.747389767137,638343.91307057778,219299.8639286549,352870.51211055904,638343.91307057778,809.99484568644846,23408.747389767137,4241828.529637482,23408.747389767137]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialRetrofitRetrofitCUSTOM LIGHTINGCUSTOM LIGHTINGARCHETYPE - CUSTOM LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.2352941176470589},{"$f":"VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":44006.117647058818},{"$f":"VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.2352941176470589},{"$f":"VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":50111.14},{"$f":"VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.68},{"$f":"VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73099999999999998},{"$f":"VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":31.3},{"$f":"VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M134,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M134,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M134,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M134,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M134,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M134,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M134,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M134,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.420934444089767E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2047673988458156E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0414059627444411E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.933163140382414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4596140437856924E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9318515725864429E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7193123147281501E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4827594815105146E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.420934444089767E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2047673988458156E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0414059627444411E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.933163140382414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4596140437856924E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9318515725864429E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7193123147281501E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4827594815105146E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12694528247021075},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F134-$BE134,(SUMPRODUCT($V134:$AC134,$N134:$U134)*$D134*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":15090.131654852275},{"$f":"IFERROR(-PV(discountRate,$BE134,(SUMPRODUCT($BL134:$BS134,$N134:$U134)*$BF134*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F134-$BE134,(($E134*SUM($AD134:$AF134))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6410.7951101930876},{"$f":"IFERROR(-PV(discountRate,$BE134,(($BH134*SUM($BT134:$BV134))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},2146.6827222225006,0,0,0,{"$f":"-PV(societalDiscountRate,$F134-$BE134,(SUMPRODUCT($AK134:$AR134,$N134:$U134)*$D134*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":15090.131654852275},{"$f":"-PV(societalDiscountRate,$BE134,(SUMPRODUCT($CA134:$CH134,$N134:$U134)*$BF134*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F134-$BE134,(($E134*SUM($AS134:$AU134))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6410.7951101930876},{"$f":"IFERROR(-PV(societalDiscountRate,$BE134,(($BH134*SUM($CI134:$CK134))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},2146.6827222225006,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":4538.1639314851927},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F134-$BE134,($AZ134*$D134+$K134*$BA134+$L134*$BB134)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":48611.196961691894},{"$f":"-PV(discountRate,$F134-$BE134,($CP134*$BF134+$BI134*$CQ134+$BJ134*$CR134)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H134*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":47220.846431613791},{"$f":"$BK134*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H134*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":47220.846431613791},{"$f":"$BK134*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F134-$BE134),$D134*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":332406.55696178839},{"$f":"IFERROR(-PV(discountRate,($BE134),$BF134*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F134-$BE134),$E134*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE134,\"_\",$F134-$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":31.991905004182264},{"$f":"IFERROR(-PV(discountRate,($BE134),$BH134*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE134),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B134,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU134:CV134,CY134:DB134)*I134+SUM(CW134:CX134)*J134)*(1+'CE Parameters'!$F$12)","v":18868.423752256294},32110.175573497381,{"$f":"(SUM(DC134:DD134,DG134:DJ134)*I134+SUM(DE134:DF134)*J134)*(1+'CE Parameters'!$F$12)","v":18868.423752256294},32110.175573497381,14947.580750850695,4538.1639314851927,53149.360893177087,47220.846431613791,16407.325001961995,37593.777865435681,23.386082558057236,4538.1639314851927,226036.45873401611,4538.1639314851927]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CNon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":89},{"$f":"VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1051099},{"$f":"VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":89},{"$f":"VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":26.4},{"$f":"VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M135,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M135,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M135,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M135,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M135,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M135,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M135,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M135,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4245216403054607E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.217298751927917E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0457946568525298E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9558399388525456E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4735640234650743E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9484757045503999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7229415790213202E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4806189737785168E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4245216403054607E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.217298751927917E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0457946568525298E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9558399388525456E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4735640234650743E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9484757045503999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7229415790213202E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4806189737785168E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1268891095948825},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F135-$BE135,(SUMPRODUCT($V135:$AC135,$N135:$U135)*$D135*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":390075.92932048545},{"$f":"IFERROR(-PV(discountRate,$BE135,(SUMPRODUCT($BL135:$BS135,$N135:$U135)*$BF135*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F135-$BE135,(($E135*SUM($AD135:$AF135))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":145504.77544158365},{"$f":"IFERROR(-PV(discountRate,$BE135,(($BH135*SUM($BT135:$BV135))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1955.6285488656306,0,0,0,{"$f":"-PV(societalDiscountRate,$F135-$BE135,(SUMPRODUCT($AK135:$AR135,$N135:$U135)*$D135*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":390075.92932048545},{"$f":"-PV(societalDiscountRate,$BE135,(SUMPRODUCT($CA135:$CH135,$N135:$U135)*$BF135*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F135-$BE135,(($E135*SUM($AS135:$AU135))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":145504.77544158365},{"$f":"IFERROR(-PV(societalDiscountRate,$BE135,(($BH135*SUM($CI135:$CK135))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},1955.6285488656306,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":814767.16100254538},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F135-$BE135,($AZ135*$D135+$K135*$BA135+$L135*$BB135)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1252359.1584137762},{"$f":"-PV(discountRate,$F135-$BE135,($CP135*$BF135+$BI135*$CQ135+$BJ135*$CR135)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H135*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK135*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H135*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK135*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F135-$BE135),$D135*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8505336.8074192591},{"$f":"IFERROR(-PV(discountRate,($BE135),$BF135*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F135-$BE135),$E135*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE135,\"_\",$F135-$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":720.17476551715322},{"$f":"IFERROR(-PV(discountRate,($BE135),$BH135*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE135),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B135,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU135:CV135,CY135:DB135)*I135+SUM(CW135:CX135)*J135)*(1+'CE Parameters'!$F$12)","v":618166.78330757492},0,{"$f":"(SUM(DC135:DD135,DG135:DJ135)*I135+SUM(DE135:DF135)*J135)*(1+'CE Parameters'!$F$12)","v":618166.78330757492},0,535580.70476206904,814767.16100254538,2067126.3194163216,0,537536.33331093471,2067126.3194163216,720.17476551715322,814767.16100254538,8505336.8074192591,814767.16100254538]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CResidentialInstant Dint ProgramCOUPONSCOUPONSARCHETYPE - COUPONSHISTORICAL PERFORMANSTORICAL PERFORMANCEPumer-Residential-LightingNND"},{"$f":"VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":331},{"$f":"VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4780890},{"$f":"VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":331},{"$f":"VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":14907},{"$f":"VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":681435},{"$f":"VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M136,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M136,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M136,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M136,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M136,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M136,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M136,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M136,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4254121232528768E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1853221870947886E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.983030666682303E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8887040651081131E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4636168907951572E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9155694942977118E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6905994209428465E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4204130979331289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4254121232528768E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1853221870947886E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.983030666682303E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8887040651081131E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4636168907951572E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9155694942977118E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6905994209428465E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4204130979331289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12755757227939621},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F136-$BE136,(SUMPRODUCT($V136:$AC136,$N136:$U136)*$D136*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1210979.7777728108},{"$f":"IFERROR(-PV(discountRate,$BE136,(SUMPRODUCT($BL136:$BS136,$N136:$U136)*$BF136*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F136-$BE136,(($E136*SUM($AD136:$AF136))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":370755.3628190835},{"$f":"IFERROR(-PV(discountRate,$BE136,(($BH136*SUM($BT136:$BV136))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F136-$BE136,(SUMPRODUCT($AK136:$AR136,$N136:$U136)*$D136*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1210979.7777728108},{"$f":"-PV(societalDiscountRate,$BE136,(SUMPRODUCT($CA136:$CH136,$N136:$U136)*$BF136*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F136-$BE136,(($E136*SUM($AS136:$AU136))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":370755.3628190835},{"$f":"IFERROR(-PV(societalDiscountRate,$BE136,(($BH136*SUM($CI136:$CK136))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":312056.63734159566},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":14047.199041092794},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":14047.199041092794},{"$f":"-PV(discountRate,$F136-$BE136,($AZ136*$D136+$K136*$BA136+$L136*$BB136)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":3923135.4209045935},{"$f":"-PV(discountRate,$F136-$BE136,($CP136*$BF136+$BI136*$CQ136+$BJ136*$CR136)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H136*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":642131.42004206532},{"$f":"$BK136*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H136*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":642131.42004206532},{"$f":"$BK136*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F136-$BE136),$D136*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27416520.109547507},{"$f":"IFERROR(-PV(discountRate,($BE136),$BF136*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F136-$BE136),$E136*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE136,\"_\",$F136-$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1898.1545603977975},{"$f":"IFERROR(-PV(discountRate,($BE136),$BH136*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE136),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B136,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU136:CV136,CY136:DB136)*I136+SUM(CW136:CX136)*J136)*(1+'CE Parameters'!$F$12)","v":1818995.4116806784},656178.61908315809,{"$f":"(SUM(DC136:DD136,DG136:DJ136)*I136+SUM(DE136:DF136)*J136)*(1+'CE Parameters'!$F$12)","v":1818995.4116806784},656178.61908315809,1581735.1405918943,326103.83638268843,4235192.0582461888,642131.42004206532,1581735.1405918943,4249239.2572872816,1898.1545603977975,326103.83638268843,27416520.109547507,326103.83638268843]

{"sheet":"VBA References","index":31,"n_rows":37,"n_cols":141,"rows_kept":37,"cut":false,"hidden":false,"merged":[[15,1,15,3],[18,1,18,3],[3,0,3,3],[11,0,11,3],[17,24,17,28],[17,4,17,7],[17,8,17,11],[17,12,17,15],[17,16,17,19],[17,20,17,23],[6,137,6,138],[6,139,6,140],[6,127,6,128],[6,129,6,130],[6,131,6,132],[6,133,6,134],[6,135,6,136]]}
[]
["Code Reference"]
[]
["Measure Selection & CE Results",null,null,null,null,null,null,null,null,null,null,"Behind the Meter Project (True/False)","NET-TO-GROSS (ENERGY)","NET-TO-GROSS (DEMAND)","TOTAL INCENTIVE","TOTAL IESO VARIABLE PROGRAM COSTS","TOTAL LDC VARIABLE PROGRAM COSTS","TRC BENEFITS","TRC COSTS","TRC RATIO","TRC NET BENEFITS","SC BENEFITS","SC COSTS","SC RATIO","SC NET BENEFITS","PAC BENEFITS","PAC COSTS","PAC RATIO","PAC NET BENEFITS","PC BENEFITS","PC COSTS","PC RATIO","PC NET BENEFITS","RIM BENEFITS","RIM COSTS","RIM RATIO","RIM NET BENEFITS","LC BENEFITS (DEMAND)","LC BENEFITS (ENERGY)","LC COSTS","LC METRIC (DEMAND)","LC METRIC (ENERGY)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A6,OFFSET(Measures!$A$1,4,0,10000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP($A6,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP($A6,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#VALUE!"}},{"$f":"$K6*$L6","v":{"$error":"#VALUE!"}},{"$f":"$K6*$M6","v":{"$error":"#VALUE!"}},{"$f":"$K6*$N6","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$DX7","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$DY7","v":{"$error":"#VALUE!"}},{"$f":"$X6/$Y6","v":{"$error":"#VALUE!"}},{"$f":"$X6-$Y6","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$DZ7","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$EA7","v":{"$error":"#VALUE!"}},{"$f":"$AB6/$AC6","v":{"$error":"#VALUE!"}},{"$f":"$AB6-$AC6","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$EB7","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$EC7","v":{"$error":"#VALUE!"}},{"$f":"$AF6/$AG6","v":{"$error":"#VALUE!"}},{"$f":"$AF6-$AG6","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$ED7","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$EE7","v":{"$error":"#VALUE!"}},{"$f":"$AJ6/$AK6","v":{"$error":"#VALUE!"}},{"$f":"$AJ6-$AK6","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$EF7","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$EG7","v":{"$error":"#VALUE!"}},{"$f":"$AN6/$AO6","v":{"$error":"#VALUE!"}},{"$f":"$AN6-$AO6","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$EH7","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$EJ7","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$EI7","v":{"$error":"#VALUE!"}},{"$f":"$AR6/$AT6","v":{"$error":"#DIV/0!"}},{"$f":"$AT6/$AS6","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($A6,OFFSET(Measures!$A$1,4,0,10000,35),MATCH($M$6,OFFSET(Measures!$A$1,4,0,1,35),0),FALSE)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRC",null,"SC",null,"PAC",null,"PC",null,"RIM",null,"LC ($/kW)",null,"LC ($/MWh)"]
["Measure CE Results","ID","FIRST YEAR DEMAND SAVINGS (KW)","FIRST YEAR ENERGY SAVINGS (KWH)","PEAK DEMAND SAVINGS (KW)","EFFECTIVE USEFUL LIFE (YEAR)","VARIABLE PROGRAM COST ($)","INCREMENTAL LIFE CYCLE COST ($)","NET-TO-GROSS (ENERGY)","NET-TO-GROSS (DEMAND)","FIRST YEAR NATURAL GAS SAVINGS (MMBtu)","FIRST YEAR WATER SAVINGS (Litre)","END USE LOAD PROFILE","Winter Peak","Winter Mid-Peak","Winter Off Peak","Summer Peak","Summer Mid-Peak","Summer Off Peak","Shoulder Mid-Peak","Shoulder Off Peak","Winter Peak","Winter Mid-Peak","Winter Off Peak","Summer Peak","Summer Mid-Peak","Summer Off Peak","Shoulder Mid-Peak","Shoulder Off Peak","Generation","Transmission","Distribution","Residential/ Commercial Space Heating","Residential/ Commercial Water Heating","Industrial Process","Avoided Water Cost\n$/Litre","Winter Peak (SOC)","Winter Mid-Peak (SOC)","Winter Off Peak (SOC)","Summer Peak (SOC)","Summer Mid-Peak (SOC)","Summer Off Peak (SOC)","Shoulder Mid-Peak (SOC)","Shoulder Off Peak (SOC)","Generation (SOC)","Transmission (SOC)","Distribution (SOC)","Residential/ Commercial Space Heating (SOC)","Residential/ Commercial Water Heating (SOC)","Industrial Process (SOC)","Avoided Water Cost\n$/Litre (SOC)","Electricity ($/kWh)","Natural Gas ($/MMBtu)","Water ($/L)","Propane ($/L)","Heating Oil ($/L)","REMAINNG USEFUL LIFE \n(YEARS)","REMAINNG USEFUL LIFE ANNUAL ENERGY SAVINGS (KWH)","REMAINNG USEFUL LIFE ANNUAL DEMAND SAVINGS (KW)","REMAINNG USEFUL LIFE PEAK DEMAND SAVINGS (KW)","REMAINING LIFE NATURAL GAS SAVINGS (MMBtu)","REMAINING USEFUL LIFE WATER SAVINGS (Litre)","REMAINING USEFUL LIFE INCREMENTAL LIFE CYCLE COST ($)","Winter Peak","Winter Mid-Peak","Winter Off Peak","Summer Peak","Summer Mid-Peak","Summer Off Peak","Shoulder Mid-Peak","Shoulder Off Peak","Generation","Transmission","Distribution","Residential/ Commercial Space Heating","Residential/ Commercial Water Heating","Industrial Process","Avoided Water Cost\n$/Litre","Winter Peak (SOC)","Winter Mid-Peak (SOC)","Winter Off Peak (SOC)","Summer Peak (SOC)","Summer Mid-Peak (SOC)","Summer Off Peak (SOC)","Shoulder Mid-Peak (SOC)","Shoulder Off Peak (SOC)","Generation (SOC)","Transmission (SOC)","Distribution (SOC)","Residential/ Commercial Space Heating (SOC)","Residential/ Commercial Water Heating (SOC)","Industrial Process (SOC)","Avoided Water Cost\n$/Litre (SOC)","Electricity ($/kWh)","Natural Gas ($/MMBtu)","Water ($/L)","Propane ($/L)","Heating Oil ($/L)","(EUL - RUL): PV of AC - Elec kWh - Std","RUL: PV of AC - Elec kWh - Std","(EUL - RUL): PV of AC - Elec kW - Std","RUL: PV of AC - Elec kW - Std","(EUL - RUL): PV of AC - Nat Gas - Std","RUL: PV of AC - Nat Gas - Std","(EUL - RUL): PV of AC - Waterh - Std","RUL: PV of AC - Waterh - Std","(EUL - RUL): PV of AC - Elec kWh - Societal","RUL: PV of AC - Elec kWh - Societal","(EUL - RUL): PV of AC - Elec kW - Societal","RUL: PV of AC - Elec kW - Societal","(EUL - RUL): PV of AC - Nat Gas - Societal","RUL: PV of AC - Nat Gas - Societal","(EUL - RUL): PV of AC - Waterh - Societal","RUL: PV of AC - Waterh - Societal","Incentives","Variable Program Cost ($)","Variable Program Cost ($) - Societal","(EUL - RUL): PV of Lost Revenue","RUL: PV of Lost Revenue","PV of Incremental Costs","Early Replacement: PV of Incremental Costs","PV of Incremental Costs - Societal","Early Replacement: PV of Incremental Costs - Societal","(EUL - RUL): PV kWh","RUL: PV kWh","(EUL - RUL): PV kW","RUL: PV kW","Benefits","Costs","Benefits","Costs","Benefits","Costs","Benefits","Costs","Benefits","Costs","Benefits","Costs","Benefits","Costs"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CResidential2015 ResidnstructionNEW HOME CONSTRUCTIOEW HOME CONSTRUCTIONARCHETYPE - NEW HOME CONSTRUCTIONHISTORICAL PERFORMANSTORICAL PERFORMANCEPResidential-Furnace_ECM_3NND"},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,10000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F10-$BE10,(SUMPRODUCT($V10:$AC10,$N10:$U10)*$D10*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":{"$error":"#N/A"}},{"$f":"IFERROR(-PV(discountRate,$BE10,(SUMPRODUCT($BL10:$BS10,$N10:$U10)*$BF10*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F10-$BE10,(($E10*SUM($AD10:$AF10))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":{"$error":"#N/A"}},{"$f":"IFERROR(-PV(discountRate,$BE10,(($BH10*SUM($BT10:$BV10))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F10-$BE10,(K10*AG10),0,0)","v":{"$error":"#N/A"}},{"$f":"IFERROR(-PV(discountRate,$BE10,($BI10*$CL10),0,0),0)","v":0},{"$f":"-PV(discountRate,$F10-$BE10,($L10*$AJ10),0,0)","v":{"$error":"#N/A"}},{"$f":"IFERROR(-PV(discountRate,$BE10,($BJ10*$BZ10),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F10-$BE10,(SUMPRODUCT($AK10:$AR10,$N10:$U10)*$D10*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":{"$error":"#N/A"}},{"$f":"-PV(societalDiscountRate,$BE10,(SUMPRODUCT($CA10:$CH10,$N10:$U10)*$BF10*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":{"$error":"#N/A"}},{"$f":"-PV(societalDiscountRate,$F10-$BE10,(($E10*SUM($AS10:$AU10))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":{"$error":"#N/A"}},{"$f":"IFERROR(-PV(societalDiscountRate,$BE10,(($BH10*SUM($CI10:$CK10))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F10-$BE10,($K10*$AV10),0,0)","v":{"$error":"#N/A"}},{"$f":"IFERROR(-PV(societalDiscountRate,$BE10,($BI10*$CL10),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F10-$BE10,($L10*$AY10),0,0)","v":{"$error":"#N/A"}},{"$f":"IFERROR(-PV(societalDiscountRate,$BE10,($BJ10*$CO10),0,0),0)","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F10-$BE10,($AZ10*$D10+$K10*$BA10+$L10*$BB10)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":{"$error":"#N/A"}},{"$f":"-PV(discountRate,$F10-$BE10,($CP10*$BF10+$BI10*$CQ10+$BJ10*$CR10)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":{"$error":"#N/A"}},{"$f":"$H10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":{"$error":"#N/A"}},{"$f":"$BK10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":{"$error":"#N/A"}},{"$f":"$H10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":{"$error":"#N/A"}},{"$f":"$BK10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":{"$error":"#N/A"}},{"$f":"-PV(discountRate,($F10-$BE10),$D10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":{"$error":"#N/A"}},{"$f":"IFERROR(-PV(discountRate,($BE10),$BF10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F10-$BE10),$E10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":{"$error":"#N/A"}},{"$f":"IFERROR(-PV(discountRate,($BE10),$BH10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,10000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU10:CV10,CY10:DB10)*I10+SUM(CW10:CX10)*J10)*(1+'CE Parameters'!$F$12)","v":{"$error":"#N/A"}},{"$f":"DL10+IF(BE10>0,DQ10,DP10)*I10","v":{"$error":"#N/A"}},{"$f":"(SUM(DC10:DD10,DG10:DJ10)*I10+SUM(DE10:DF10)*J10)*(1+'CE Parameters'!$F$12)","v":{"$error":"#N/A"}},{"$f":"DM10+IF(BE10>0,DS10,DR10)*I10","v":{"$error":"#N/A"}},{"$f":"SUM(CU10:CV10)*I10+SUM(CW10:CX10)*J10","v":{"$error":"#N/A"}},{"$f":"DL10+DK10","v":0},{"$f":"DK10+SUM(DN10:DO10)","v":{"$error":"#N/A"}},{"$f":"IF(BE10>0,DQ10,DP10)","v":{"$error":"#N/A"}},{"$f":"SUM(CU10:CV10,CY10:DB10)*I10+SUM(CW10:CX10)*J10","v":{"$error":"#N/A"}},{"$f":"DL10+DK10+SUM(DN10:DO10)*I10","v":{"$error":"#N/A"}},{"$f":"SUM($DV10:$DW10)*J10","v":{"$error":"#N/A"}},{"$f":"SUM($DK10:$DL10)","v":0},{"$f":"SUM($DT10:$DU10)*I10","v":{"$error":"#N/A"}},{"$f":"SUM($DK10:$DL10)","v":0}]
[]
["Measure Savings Results"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,"F1","F2","F3","F4"]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"INon-ResidentialRetrofitRetrofitPRESCRIPTIVE LIGHTINRESCRIPTIVE LIGHTINGARCHETYPE - PRESCRIPTIVE LIGHTINGHISTORICAL PERFORMANSTORICAL PERFORMANCEPLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A14,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A14,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A14,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A14,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,20000,45),MATCH($A14,OFFSET('Program Design'!$A$1,5,0,20000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":{"$error":"#N/A"}},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,20000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,20000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":{"$error":"#VALUE!"}},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":225},{"$f":"IF(AND($G14<=Q$6,Q$6<$G14+$J14),IF(Q$6<=($G14+$J14-$M14),$H14*$L14*$P14,$O14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($G14<=R$6,R$6<$G14+$J14),IF(R$6<=($G14+$J14-$M14),$I14*$K14*$P14,$N14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($G14<=S$6,S$6<$G14+$J14),IF(S$6<=($G14+$J14-$M14),$H14*$P14,$O14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($G14<=T$6,T$6<$G14+$J14),IF(T$6<=($G14+$J14-$M14),$I14*$P14,$N14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[null,"Initiative Portfolio CE Results"]
["DSM",null,null,null,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D20,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$B20,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$C20)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D20,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":{"$error":"#N/A"}},{"$f":"E20/F20","v":{"$error":"#N/A"}},{"$f":"E20-F20","v":{"$error":"#N/A"}},{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D20,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$B20,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$C20)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D20,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":{"$error":"#N/A"}},{"$f":"I20/J20","v":{"$error":"#N/A"}},{"$f":"I20-J20","v":{"$error":"#N/A"}},{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D20,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$B20,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$C20)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D20,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":{"$error":"#N/A"}},{"$f":"M20/N20","v":{"$error":"#N/A"}},{"$f":"M20-N20","v":{"$error":"#N/A"}},{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":0},{"$f":"Q20/R20","v":{"$error":"#DIV/0!"}},{"$f":"Q20-R20","v":0},{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D20,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$B20,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$C20)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D20,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":{"$error":"#N/A"}},{"$f":"U20/V20","v":{"$error":"#N/A"}},{"$f":"U20-V20","v":{"$error":"#N/A"}},{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D20,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$B20,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$C20)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D20,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":{"$error":"#N/A"}},{"$f":"AA20/Y20","v":{"$error":"#N/A"}},{"$f":"AA20/Z20","v":{"$error":"#N/A"}}]
[]
["DR",null,null,null,{"$f":"SUMIFS('External Inputs'!H:H,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"SUMIFS('External Inputs'!I:I,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"E22/F22","v":{"$error":"#DIV/0!"}},{"$f":"E22-F22","v":0},{"$f":"SUMIFS('External Inputs'!J:J,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"SUMIFS('External Inputs'!K:K,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"IFERROR(I22/J22,0)","v":0},{"$f":"I22-J22","v":0},{"$f":"SUMIFS('External Inputs'!L:L,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"SUMIFS('External Inputs'!M:M,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"M22/N22","v":{"$error":"#DIV/0!"}},{"$f":"M22-N22","v":0},{"$f":"SUMIFS('External Inputs'!N:N,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"SUMIFS('External Inputs'!O:O,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"IFERROR(Q22/R22,0)","v":0},{"$f":"Q22-R22","v":0},{"$f":"SUMIFS('External Inputs'!P:P,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"SUMIFS('External Inputs'!Q:Q,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"IFERROR(U22/V22,0)","v":0},{"$f":"U22-V22","v":0},{"$f":"SUMIFS('External Inputs'!T:T,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"SUMIFS('External Inputs'!R:R,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"SUMIFS('External Inputs'!S:S,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"AA22/Y22","v":{"$error":"#DIV/0!"}},{"$f":"AA22/Z22","v":{"$error":"#DIV/0!"}}]
[]
[]
["CDM PLAN SUMMARY"]
[]
[null,null,{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A27,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B27),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A27,OFFSET('Savings Results'!$A$1,6,2,2000),$B27)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A27,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B27),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A27,OFFSET('Savings Results'!$A$1,6,2,2000),$B27)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A27,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B27),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A27,OFFSET('Savings Results'!$A$1,6,2,2000),$B27)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A27,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B27),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),I$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A27,OFFSET('Savings Results'!$A$1,6,2,2000),$B27)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A27,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B27),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),K$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A27,OFFSET('Savings Results'!$A$1,6,2,2000),$B27)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A27,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B27),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),M$29,OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A27,OFFSET('Savings Results'!$A$1,6,2,2000),$B27)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),$A27,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),$B27),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+2020-MIN('Program Design'!J:J)+2020 -MIN('Program Design'!J:J)+ MAX('Savings Results'!J:J),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,2000),$A27,OFFSET('Savings Results'!$A$1,6,2,2000),$B27)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
[]
["DETAILED CDM PLAN SUMMARY"]
[]
[{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D31),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D31)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D31)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D31,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),A$29,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),B$29),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D31),0)","v":0}]
[{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D32),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D32)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D32)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D32,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),A$29,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),B$29),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D32),0)","v":0}]
[{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D33),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D33)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D33)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D33,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),A$29,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),B$29),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D33),0)","v":0}]
[{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D34),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D34)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D34)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D34,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),A$29,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),B$29),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D34),0)","v":0}]
[{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D35),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D35)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D35)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D35,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),A$29,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),B$29),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D35),0)","v":0}]
[{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D36),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D36)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D36)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D36,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),A$29,OFFSET('Budget Inputs'!$A$1,6,2,2000,1),B$29),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D36),0)","v":0}]
[{"$f":"SUM(A31:A36)","v":0},{"$f":"SUM(B31:B36)","v":0},{"$f":"SUM(C31:C36)","v":0}]

{"sheet":"Revision History","index":32,"n_rows":25,"n_cols":4,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Updates to Version 1 of CE Tool (Sep. 23, 2014)"]
[]
[1,null,"Inclusion of “CDM Plan Summary” tab to aggregate all savings and data required for CDM plan submissions."]
[2,null,"Addition of pre-loaded draft Program Archetypes  to the “Measure Selection & CE Results” tab and \"Formatted Measure List\"."]
[3,null,"Updates to various typos in formulas associated with cost-effectiveness calculations"]
[]
["Updates to Version 2 of CE Tool (Oct. 10, 2014)"]
[4,null,"Updates Peak Demand Savings Assumption for Coupon and Bi-Annual Coupon Archetype."]
[5,null,"Updates to \"Formatted Measure List\".  Updates include:"]
[null,null,"a.","Updated Unitary A/C assumed annual operating hours"]
[null,null,"b.","EUL of fluorescent measures updated to consider ballast life (50,000 hours)"]
[null,null,"c.","Incremental life cycle cost of fluorescent measures updated"]
[null,null,"d.","Updated EUL of some SBL measures"]
[null,null,"e.","Updated HAP measures based on 2013 Evaluation"]
[null,null,"f.","Added building types for applicable lighting measures "]
[null,null,"g.","Adjusted incremental life cycle cost for measures affected by different building types"]
[null,null,"h.","Added end use load profiles for Consumer measures"]
[null,null,"i.","For high bay fixtures, added 8 building types"]
[]
["Updates to Version 3 of CE Tool (Jan. 4, 2016)"]
[6,null,"Additional summary reporting tab"]
[7,null,"Moved the Formatted Measures List to the Program Design Module"]
[8,null,"Ability to update budget without deleting existing budget"]
[9,null,"Ability to copy and edit measures"]
[10,null,"Update to the Formatted Measures List based on 2014 EM&V Results"]